Ribbon Communications Inc. Reports Fourth Quarter and Full Year 2024 Financial Results

Record Quarterly Sales and Operating Income
Revenue Grows 11% YoY with Strong Demand from Service Providers, Enterprise Customers, and U.S. Federal Agencies
February 12, 2025

PLANO, Texas - Ribbon Communications Inc. (Nasdaq: RBBN), a prominent supplier of real-time communications technology and IP optical networking solutions, today announced its financial results for the fourth quarter and the full year of 2024. Ribbon Communications is dedicated to assisting the world's largest service providers, enterprises, and critical infrastructure operators in modernizing and safeguarding their networks and services.

Revenue for the fourth quarter of 2024 was $251 million, compared to $226 million for the fourth quarter of 2023 and $210 million for the third quarter of 2024. GAAP Operating Income was $33 million, compared to $17 million for the fourth quarter of 2023. Quarterly Non-GAAP Adjusted EBITDA increased by 30% year over year to $55 million, or 22% of sales.

For the full year 2024, Revenue was $834 million, compared to $826 million for the full year 2023. GAAP Operating Income was $17 million, compared to a loss of ($24) million for 2023. Non-GAAP Adjusted EBITDA improved by 31% to $119 million, or 14% of sales. GAAP and Non-GAAP Gross Margins for the full year increased approximately 300 basis points to 53% and 56% respectively, with improvement in both operating segments.

"Our fourth quarter results were very strong across all key financial metrics, achieving record levels of revenue, near the top end of our guidance, and profitability, exceeding our guidance. We believe this is a clear validation of our strategy and a culmination of the effort over the last several years to diversify and drive profitable growth in both Service Provider and Enterprise markets," stated Bruce McClelland, President and Chief Executive Officer of Ribbon Communications.

"Revenue growth was underpinned by higher sales to U.S. Tier One Service Providers, U.S. Federal Defense agencies, and Enterprise customers. We also had solid contribution from U.S. Rural Broadband, Europe, and India. When combined with robust margins and our continued operational expense control, profitability improved more than 30% compared to 2023," Mr. McClelland added. "It is especially satisfying to generate Adjusted EBITDA for the full year at the high end of our original guidance range despite the suspension of shipments to Eastern Europe. Our visibility has improved, and we anticipate further momentum in 2025 as the industry-wide focus on network modernization and the investment in fiber networks drives a strong growth cycle."

 

Financial Highlights 1

 

Three months ended

Year ended

 

December 31,

December 31,

In millions, except per share amounts

2024

2023

2024

2023

GAAP Revenue

$251

$226

$834

$826

GAAP Net income (loss)

$6

$7

$(54)

$(66)

Non-GAAP Net income (loss)

$28

$22

$44

$36

Non-GAAP Adjusted EBITDA

$55

$43

$119

$91

GAAP diluted earnings (loss) per share

$0.04

$0.04

$(0.31)

$(0.39)

Non-GAAP diluted earnings (loss) per share

$0.16

$0.12

$0.25

$0.21

Weighted average shares outstanding basic

175

172

174

170

Weighted average shares outstanding diluted

179

173

177

173

 

1 Please see the reconciliations of non-GAAP financial measures to the most directly comparable GAAP measures and additional information about non-GAAP measures in the section entitled "Discussion of Non-GAAP Financial Measures" in the attached schedules.

"The fourth quarter was a very strong finish for Ribbon and capped off a transformative year for the business. Improved earnings generation enabled us to successfully refinance our credit facility earlier in the year, and momentum accelerated with the launch of the voice network modernization program with Verizon. Increased business across both Enterprise and Service Providers resulted in a record level of sales in the fourth quarter along with a book-to-bill of 1.1x times. Cash from operations benefitted from higher collections, resulting in a year-end cash position of $90 million. I'm very excited about our growth prospects for 2025," said John Townsend, Chief Financial Officer of Ribbon Communications.

Business Outlook2
For 2025, the Company expects profitable growth in both operating segments, with continued momentum from network modernization across Service Providers, Enterprise, and Federal and Defense customers. We expect a normal seasonal pattern with the business accelerating as the year progresses.

For the full year 2025, the Company projects revenue of $870 million to $890 million. Non-GAAP gross margin is projected in a range of 54% to 55%. Adjusted EBITDA is projected in a range of $130 million to $140 million.

For the first quarter of 2025, the Company projects revenue of $185 million to $195 million. Non-GAAP gross margin is projected in a range of 53% to 53.5%. Adjusted EBITDA is projected in a range of $12 million to $18 million.

The Company's outlook is based on current indications for its business, which are subject to change.

2GAAP earnings guidance is not provided. Please see the reconciliations of non-GAAP financial measures to the most directly comparable GAAP measures and additional information about the non-GAAP measures in the section entitled "Discussion of Non-GAAP Financial Measures" in the attached schedules.

Upcoming Conference Schedule

  • March 3-6, 2025: Mobile World Congress
  • March 17-20, 2025: Enterprise Connect
  • March 30-April 3, 2025:Optical Fiber Communication Conference and Exhibition
  • May 21-22, 2025: B. Riley Securities 25th Annual Institutional Investor Conference

 

About Ribbon

Ribbon Communications (Nasdaq: RBBN) delivers communications software, IP and optical networking solutions to service providers, enterprises and critical infrastructure sectors globally. We engage deeply with our customers, helping them modernize their networks for improved competitive positioning and business outcomes in today's smart, always-on and data-hungry world. Our innovative, end-to-end solutions portfolio delivers unparalleled scale, performance, and agility, including core to edge software-centric solutions, cloud-native offers, leading-edge security and analytics tools, along with IP and optical networking solutions for 5G and broadband internet. We maintain a keen focus on our commitments to Environmental, Social and Governance (ESG) matters, offering an annual Sustainability Report to our stakeholders. To learn more about Ribbon visit rbbn.com.

Important Information Regarding Forward-Looking Statements


This release contains "forward-looking statements" within the meaning of the U.S. Private Securities Litigation Reform Act of 1995, which are subject to a number of risks and uncertainties. All statements other than statements of historical facts contained in this release, including without limitation, statements regarding the Company's projected financial results for the first quarter of 2025 and beyond; market share growth; increases in shareholder value; plans and objectives for future operations, including cost reductions; the impact of the wars in Israel and Ukraine; customer spending and engagement and momentum; and plans for future product development and manufacturing and the expected benefits therefrom, are forward-looking statements. Without limiting the foregoing, the words "anticipates", "believes", "could", "estimates", "expects", "expectations", "intends", "may", "plans", "projects" and other similar language, whether in the negative or affirmative, are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words.

Forward-looking statements are based on the Company's current expectations and assumptions regarding its business, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are unknown and/or difficult to predict and that may cause our actual results, performance or achievements to be materially different from those expressed or implied by the forward-looking statements. Such risks and uncertainties include, but are not limited to, unpredictable fluctuations in quarterly revenue and operating results; the impact of restructuring and cost-containment activities; increases in tariffs, trade restrictions or taxes on the Company's products; supply chain disruptions resulting from component availability and/or geopolitical instabilities and disputes (including those related to the wars in Israel and Ukraine); the closure, on a temporary basis, of the Company's offices or those of the Company's contract manufacturer in Israel as a result of the war and the impact of military call-ups of the Company's employees in Israel; material litigation; the impact of fluctuations in interest rates; material cybersecurity and data intrusion incidents, including any security breaches resulting in the theft, transfer, or unauthorized disclosure of customer, employee, or Company information; the Company's ability to comply with applicable domestic and foreign information security and privacy laws, regulations and technology platform rules or other obligations related to data private and security; failure to compete successfully against telecommunications equipment and networking companies; failure to grow the Company's customer base or generate recurring business from existing customers; credit risks; the timing of customer purchasing decisions and the Company's recognition of revenues; macroeconomic conditions, including inflation; the ability to adapt to rapid technological and market changes; the ability to generate positive returns on the Company's research and development; the ability to protect Company intellectual property rights and obtain necessary licenses; the ability to maintain partner, reseller, distribution and vendor support and supply relationships; the potential for defects in the Company's products; risks related to the terms of the Company's credit agreement; higher risks in international operations and markets; currency fluctuations; unanticipated averse changes in legal, regulatory or tax laws; future accounting pronouncements or changes in the Company's accounting policies; and/or failure or circumvention of the Company's controls and procedures. We therefore caution you against relying on any of these forward-looking statements.

These factors are not intended to be an all-encompassing list of risks and uncertainties that may affect the Company's business and results from operations. Additional information regarding these and other factors can be found in the Company's reports filed with the Securities and Exchange Commission, including, without limitation, its Form 10-K for the year ended December 31, 2023. Any forward-looking statement made by the Company in this release speaks only as of the date on which this release was first issued. The Company undertakes no obligation to update any forward-looking statement publicly or otherwise, whether as a result of new information, future developments or otherwise, except as required by law.

Discussion of Non-GAAP Financial Measures


The Company's management uses several different financial measures, both GAAP and non-GAAP, in analyzing and assessing the overall performance of its business, making operating decisions, planning and forecasting future periods, and determining payments under compensation programs. The Company considers the use of non-GAAP financial measures helpful in assessing the core performance of its continuing operations and when planning and forecasting future periods. The Company's annual financial plan is prepared on a non-GAAP basis and is approved by its board of directors. In addition, budgeting and forecasting for revenue and expenses are conducted on a non-GAAP basis, and actual results on a non-GAAP basis are assessed against the annual financial plan. The Company defines continuing operations as the ongoing results of its business adjusted for certain expenses and credits, as described below. The Company believes that providing non-GAAP information to investors allows them to view the Company's financial results in the way its management views them and helps investors to better understand the Company's core financial and operating performance and evaluate the efficacy of the methodology and information used by its management to evaluate and measure such performance.

While the Company's management uses non-GAAP financial measures as tools to enhance its understanding of certain aspects of the Company's financial performance, management does not consider these measures to be a substitute for, or superior to, GAAP measures. In addition, the Company's presentations of these measures may not be comparable to similarly titled measures used by other companies. These non-GAAP financial measures should not be considered alternatives for, or in isolation from, the financial information prepared and presented in accordance with GAAP. Investors are cautioned that there are material limitations associated with the use of non-GAAP financial measures. In particular, many of the adjustments to the Company's financial measures reflect the exclusion of items that are recurring and will be reflected in its financial results for the foreseeable future.

Stock-Based Compensation
The expense related to stock-based awards is generally not controllable in the short-term and can vary significantly based on the timing, size and nature of awards granted. The Company believes that presenting non-GAAP operating results that exclude stock-based compensation provides investors with visibility and insight into its management's method of analysis and its core operating performance.

Amortization of Acquired Technology (including software licenses); Amortization of Acquired Intangible Assets
Amortization amounts are inconsistent in frequency and amount and are significantly impacted by the timing and size of acquisitions. Amortization of acquired technology is reported separately within Cost of revenue and Amortization of acquired intangible assets is reported separately within Operating expenses. These items are reported collectively as Amortization of acquired intangible assets in the accompanying reconciliations of non-GAAP and GAAP financial measures. The Company believes that excluding non-cash amortization of these intangible assets facilitates the comparison of its financial results to its historical operating results and to other companies in its industry as if the acquired intangible assets had been developed internally rather than acquired.

Litigation Costs
In connection with certain ongoing litigation where Ribbon is the defendant (as described in Note 26 to the Company's Consolidated Financial Statements included in its Annual Report on Form 10-K for the year ended December 31, 2023), the Company has incurred litigation costs that began in 2023. Also, on October 14, 2024, a settlement in principle was reached on one of these legal matters and the Company accrued the $5 million settlement in the third quarter of 2024. These costs are included as a component of general and administrative expense. The Company believes that such costs are not part of its core business or ongoing operations, are unplanned, and generally are not within its control. Accordingly, the Company believes that excluding litigation costs related to these specific legal matters facilitates the comparison of the Company's financial results to its historical operating results and to other companies in its industry.

Acquisition-, Disposal- and Integration-Related
The Company considers certain acquisition-, disposal- and integration-related costs to be unrelated to the organic continuing operations of the Company and its acquired businesses. Such costs are generally not relevant to assessing or estimating the long-term performance of the acquired assets. The Company excludes such acquisition-, disposal- and integration-related costs to allow more accurate comparisons of its financial results to its historical operations and the financial results of less acquisitive peer companies and allows management and investors to consider the ongoing operations of the business both with and without such expenses.

Restructuring and Related
The Company has recorded restructuring and related expense to streamline operations and reduce operating costs by closing and consolidating certain facilities and reducing its worldwide workforce. The Company believes that excluding restructuring and related expense facilitates the comparison of its financial results to its historical operating results and to other companies in its industry, as there are no future revenue streams or other benefits associated with these costs.

Preferred Stock and Warrant Liability Mark-to-Market Adjustment
The Company recorded adjustments to the fair value of its Series A Preferred Stock and Warrants to purchase shares of the Company's common stock in Other (expense) income, net. Both of these instruments were issued in March 2023 in connection with the Company's private placement and have been classified as liabilities and marked to market each reporting period until the Series A Preferred Stock was fully redeemed on June 25, 2024. The Warrant liability remains outstanding and will continue to be marked to market each reporting period. The Company excluded these gains and losses from the change in the fair value of these liabilities because it believes that such gains or losses were not part of its core business or ongoing operations.

Tax Indemnification Write-Off
In connection with the Company's acquisition of ECI Telecom Group Ltd. in 2020, a portion of the shares of our common stock that were issued as consideration were held in escrow for potential future tax liabilities. This $6 million tax indemnity asset, consisting of 2 million shares of common stock held in escrow, was written off upon its expiration on December 31, 2024. The Company believes that excluding this tax indemnification write-off facilitates the comparison of the Company's financial results to its historical operating results and to other companies in its industry.

Tax Effect of Non-GAAP Adjustments
The Non-GAAP income tax provision is presented based on an estimated tax rate applied against forecasted annual non-GAAP income. The Non-GAAP income tax provision assumes no available net operating losses or valuation allowances for the U.S. because of reporting significant cumulative non-GAAP income over the past several years. The Company is reporting its non-GAAP quarterly income taxes by computing an annual rate for the Company and applying that single rate (rather than multiple rates by jurisdiction) to its consolidated quarterly results. The Company expects that this methodology will provide a consistent rate throughout the year and allow investors to better understand the impact of income taxes on its results. Due to the methodology applied to its estimated annual tax rate, the Company's estimated tax rate on non-GAAP income will differ from its GAAP tax rate and from its actual tax liabilities.

Adjusted EBITDA
The Company uses Adjusted EBITDA as a supplemental measure to review and assess its performance. The Company calculates Adjusted EBITDA by excluding from income (loss) from operations: depreciation; stock-based compensation; amortization of acquired intangible assets; certain litigation costs; acquisition-, disposal- and integration-related expense; and restructuring and related expense. In general, the Company excludes the expenses that it considers to be non-cash and/or not a part of its ongoing operations. The Company may exclude other items in the future that have those characteristics. Adjusted EBITDA is a non-GAAP financial measure that is used by the investing community for comparative and valuation purposes. The Company discloses this metric to support and facilitate dialogue with research analysts and investors. Other companies may calculate Adjusted EBITDA differently than the Company does, limiting its usefulness as a comparative measure.

Conference Call Details:
Conference call to discuss the Company's financial results for the fourth quarter and year ended December 31, 2024.

Date: Wednesday, February 12, 2025
Time:4:30 p.m. (ET)

Dial-In Information:
US/Canada: 877-407-2991
International: 201-389-0925
Instant Telephone Access: Call me™

Live (Listen-Only) Webcast:
Available via the Investor Relations website, where a replay will also be available shortly following the conference call.

For more details on financial results, please visit investors.ribboncommunications.com.

 

RIBBON COMMUNICATIONS INC.

Consolidated Statements of Operations

(in thousands, except percentages and per share amounts)

(unaudited)

 

Three months ended

 

December 31,

September 30,

December 31,

 

2024

2024

2023

Revenue:

     

Product

$ 148,335

$ 112,151

$ 125,984

Service

103,024

98,087

100,417

Total revenue

251,359

210,238

226,401

Cost of revenue:

     

Product

68,483

59,405

61,183

Service

37,316

34,893

37,205

Amortization of acquired technology

5,487

6,323

6,305

Total cost of revenue

111,286

100,621

104,693

       

Gross profit

140,073

109,617

121,708

       

Gross margin

55.7%

52.1%

53.8%

       

Operating expenses:

     

Research and development

45,044

45,645

45,351

Sales and marketing

37,070

33,060

35,361

General and administrative

17,060

21,588

13,686

Amortization of acquired intangible assets

6,298

6,457

6,861

Acquisition-, disposal- and integration-related

-

-

1,494

Restructuring and related

1,381

3,794

2,285

Total operating expenses

106,853

110,544

105,038

       

Income (loss) from operations

33,220

(927)

16,670

Interest expense, net

(12,003)

(11,952)

(6,989)

Other (expense) income, net

(13,159)

1,056

(3,232)

       

Income (loss) before income taxes

8,058

(11,823)

6,449

Income tax benefit (provision)

(1,694)

(1,599)

630

       

Net income (loss)

$ 6,364

$ (13,422)

$ 7,079

       

Earnings (loss) per share:

     

Basic

$ 0.04

$ (0.08)

$ 0.04

Diluted

$ 0.04

$ (0.08)

$ 0.04

       

Weighted average shares used to compute earnings (loss) per share:

     

Basic

175,321

174,613

171,755

Diluted

178,703

174,613

172,990

RIBBON COMMUNICATIONS INC.

Consolidated Statements of Operations

(in thousands, except percentages and per share amounts)

(unaudited)

       

Year ended

       

December 31,

 

December 31,

       

2024

 

2023

Revenue:

       
 

Product

$         447,229

 

$         445,150

 

Service

386,652

 

381,189

   

Total revenue

833,881

 

826,339

             

Cost of revenue:

     
 

Product

228,527

 

250,609

 

Service

140,949

 

139,357

 

Amortization of acquired technology

24,893

 

28,290

   

Total cost of revenue

394,369

 

418,256

             

Gross profit

439,512

 

408,083

             

Gross margin

52.7 %

 

49.4 %

             

Operating expenses:

     
 

Research and development

179,941

 

190,660

 

Sales and marketing

137,830

 

137,460

 

General and administrative

68,740

 

54,962

 

Amortization of acquired intangible assets

25,969

 

28,601

 

Acquisition-, disposal- and integration-related

-

 

4,476

 

Restructuring and related

10,160

 

16,209

   

Total operating expenses

422,640

 

432,368

             

Income (loss) from operations

16,872

 

(24,285)

Interest expense, net

(33,821)

 

(27,320)

Other (expense) income, net

(29,119)

 

(3,768)

             

Income (loss) before income taxes

(46,068)

 

(55,373)

Income tax benefit (provision)

(8,167)

 

(10,833)

             

Net income (loss)

$         (54,235)

 

$         (66,206)

             

Earnings (loss) per share:

     
 

Basic

 

$             (0.31)

 

$             (0.39)

 

Diluted

$             (0.31)

 

$             (0.39)

             

Weighted average shares used to compute earnings (loss) per share:

     
 

Basic

 

174,044

 

170,408

 

Diluted

174,044

 

170,408

 

RIBBON COMMUNICATIONS INC.

Consolidated Balance Sheets

(in thousands)

(unaudited)

       

December 31,

 

December 31,

       

2024

 

2023

Assets

     

Current assets:

     
 

Cash and cash equivalents

$           87,770

 

$           26,494

 

Restricted cash

2,709

 

136

 

Accounts receivable, net

254,718

 

268,421

 

Inventory

79,179

 

77,521

 

Other current assets

39,286

 

46,146

   

Total current assets

463,662

 

418,718

             

Property and equipment, net

60,364

 

41,820

Intangible assets, net

187,537

 

238,087

Goodwill

 

300,892

 

300,892

Deferred income taxes

88,982

 

69,761

Operating lease right-of-use assets

34,544

 

39,783

Other assets

26,573

 

35,092

       

$      1,162,554

 

$      1,144,153

             

Liabilities and Stockholders' Equity

     

Current liabilities:

     
 

Current portion of term debt

$             6,125

 

$           35,102

 

Accounts payable

87,759

 

85,164

 

Accrued expenses and other

106,251

 

91,687

 

Operating lease liabilities

9,443

 

15,739

 

Deferred revenue

119,295

 

113,381

   

Total current liabilities

328,873

 

341,073

             

Long-term debt, net of current

330,726

 

197,482

Warrant liability

8,064

 

5,295

Preferred stock liability

-

 

53,337

Operating lease liabilities, net of current

37,376

 

38,711

Deferred revenue, net of current

20,991

 

19,218

Deferred income taxes

5,941

 

5,616

Other long-term liabilities

25,962

 

30,658

     

Total liabilities

757,933

 

691,390

             

Commitments and contingencies

     
             

Stockholders' equity:

     
 

Common stock

18

 

17

 

Additional paid-in capital

1,970,708

 

1,958,909

 

Accumulated deficit

(1,574,185)

 

(1,519,950)

 

Accumulated other comprehensive income

8,080

 

13,787

     

Total stockholders' equity

404,621

 

452,763

       

$      1,162,554

 

$      1,144,153

 

RIBBON COMMUNICATIONS INC.

Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

         

Year ended

         

 December 31, 

 

 December 31, 

         

2024

 

2023

Cash flows from operating activities:

     
 

Net income (loss)

$           (54,235)

 

$           (66,206)

 

Adjustments to reconcile net income (loss) to cash flows provided by (used in) operating activities:

     
   

Depreciation and amortization of property and equipment

13,539

 

14,105

   

Amortization of intangible assets

50,862

 

56,891

   

Amortization of debt issuance costs and original issue discount

4,847

 

3,241

   

Amortization of accumulated other comprehensive gain related to interest rate swap

(8,196)

 

(5,575)

   

Stock-based compensation

16,086

 

21,806

   

Deferred income taxes

(16,887)

 

(9,196)

   

Gain on sale of swap

-

 

(7,301)

   

Change in fair value of warrant liability

2,769

 

(201)

   

Change in fair value of preferred stock liability

8,091

 

1,548

   

Dividends accrued on preferred stock liability

2,743

 

3,935

   

Payment of dividends accrued on preferred stock liability

(6,686)

 

-

   

Foreign currency exchange (gains) losses

5,741

 

(44)

   

Changes in operating assets and liabilities:

     
     

Accounts receivable

12,420

 

5,726

     

Inventory

(3,616)

 

(10,701)

     

Other operating assets

30,459

 

34,834

     

Accounts payable

(6,016)

 

(10,498)

     

Accrued expenses and other long-term liabilities

(9,367)

 

(14,684)

     

Deferred revenue

7,686

 

(593)

       

Net cash provided by (used in) operating activities

50,240

 

17,087

               

Cash flows from investing activities:

     
 

Purchases of property and equipment

(22,406)

 

(9,381)

 

Purchases of software licenses

(462)

 

(100)

       

Net cash provided by (used in) investing activities

(22,868)

 

(9,481)

               

Cash flows from financing activities:

     
 

Borrowings under revolving line of credit

44,106

 

97,000

 

Principal payments on revolving line of credit

(44,106)

 

(97,000)

 

Proceeds from issuance of term debt

342,300

 

-

 

Principal payments of term debt

(237,145)

 

(95,058)

 

Payment of debt issuance costs

(6,312)

 

(1,685)

 

Proceeds from issuance of preferred stock and warrant liabilities

-

 

53,350

 

Payment of preferred stock liability

(56,850)

 

-

 

Proceeds from the exercise of stock options

21

 

15

 

Payment of tax obligations related to vested stock awards and units

(4,308)

 

(4,481)

       

Net cash provided by (used in) financing activities

37,706

 

(47,859)

               

Effect of exchange rate changes on cash and cash equivalents

(1,229)

 

(379)

               

Net increase (decrease) in cash and cash equivalents

63,849

 

(40,632)

Cash, cash equivalents and restricted cash, beginning of year

26,630

 

67,262

Cash, cash equivalents and restricted cash, end of period

$             90,479

 

$             26,630

 

RIBBON COMMUNICATIONS INC.

Supplemental Information

(in thousands)

(unaudited)

 

The following tables provide the details of stock-based compensation included as components of other line items in the

Company's Consolidated Statements of Operations and the line items in which these amounts are reported. 

       

 Three months ended 

 

 Year ended 

       

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

       

2024

 

2024

 

2023

 

2024

 

2023

Stock-based compensation

                 

Cost of revenue - product

$                66

 

$                64

 

$              125

 

$              300

 

$              510

Cost of revenue - service

288

 

291

 

550

 

1,325

 

2,147

 

Cost of revenue

354

 

355

 

675

 

1,625

 

2,657

                         

Research and development

737

 

745

 

1,112

 

3,166

 

4,933

Sales and marketing

1,178

 

1,108

 

1,438

 

4,397

 

7,111

General and administrative

1,756

 

1,837

 

1,667

 

6,898

 

7,105

 

Operating expense

3,671

 

3,690

 

4,217

 

14,461

 

19,149

                         
   

Total stock-based compensation

$           4,025

 

$           4,045

 

$           4,892

 

$         16,086

 

$         21,806

 

RIBBON COMMUNICATIONS INC.

Reconciliation of Non-GAAP and GAAP Financial Measures

(in thousands, except per share amounts)

(unaudited)

 

 Three months ended 

 

December 31,

 

September 30,

 

December 31,

 

2024

 

2024

 

2023

           

GAAP Gross margin

55.7 %

 

52.1 %

 

53.8 %

Stock-based compensation

0.2 %

 

0.2 %

 

0.3 %

Amortization of acquired technology

2.2 %

 

3.0 %

 

2.7 %

Non-GAAP Gross margin

58.1 %

 

55.3 %

 

56.8 %

           

GAAP Net income (loss)

$             6,364

 

$         (13,422)

 

$             7,079

Stock-based compensation

4,025

 

4,045

 

4,892

Amortization of intangible assets

11,785

 

12,780

 

13,166

Litigation costs

1,583

 

6,896

 

538

Acquisition-, disposal- and integration-related

-

 

-

 

1,494

Restructuring and related

1,381

 

3,794

 

2,285

Preferred stock and warrant liability mark-to-market adjustment

2,478

 

(583)

 

3,724

Tax indemnification write-off

6,313

 

-

 

-

Tax effect of non-GAAP adjustments

(5,648)

 

(5,024)

 

(11,606)

Non-GAAP Net income (loss)

$           28,281

 

$             8,486

 

$           21,572

           

GAAP Diluted earnings (loss) per share

$               0.04

 

$             (0.08)

 

$               0.04

Stock-based compensation

0.02

 

0.02

 

0.03

Amortization of intangible assets

0.06

 

0.08

 

0.08

Litigation costs

0.01

 

0.04

 

 * 

Acquisition-, disposal- and integration-related

-

 

-

 

0.01

Restructuring and related

0.01

 

0.02

 

0.01

Preferred stock and warrant liability mark-to-market adjustment

0.01

 

 * 

 

0.02

Tax indemnification write-off

0.04

 

-

 

-

Tax effect of non-GAAP adjustments

(0.03)

 

(0.03)

 

(0.07)

Non-GAAP Diluted earnings (loss) per share

$               0.16

 

$               0.05

 

$               0.12

           

Weighted average shares used to compute diluted earnings (loss) per share

         

 Shares used to compute GAAP diluted earnings (loss) per share

175,321

 

174,613

 

171,755

 Shares used to compute Non-GAAP diluted earnings (loss) per share

178,703

 

177,028

 

172,990

           

GAAP Income (loss) from operations

$           33,220

 

$              (927)

 

$           16,670

Depreciation

3,408

 

3,361

 

3,502

Stock-based compensation

4,025

 

4,045

 

4,892

Amortization of intangible assets

11,785

 

12,780

 

13,166

Litigation costs

1,583

 

6,896

 

538

Acquisition-, disposal- and integration-related

-

 

-

 

1,494

Restructuring and related

1,381

 

3,794

 

2,285

Non-GAAP Adjusted EBITDA

$           55,402

 

$           29,949

 

$           42,547

           

* Less than $0.01 impact on earnings (loss) per share.

         

 

RIBBON COMMUNICATIONS INC.

Reconciliation of Non-GAAP and GAAP Financial Measures

(in thousands, except per share amounts)

(unaudited)

 

Year ended

 

December 31,

 

December 31,

 

2024

 

2023

       

GAAP Gross Margin

52.7 %

 

49.4 %

Stock-based compensation

0.2 %

 

0.3 %

Amortization of acquired technology

3.0 %

 

3.4 %

Non-GAAP Gross Margin

55.9 %

 

53.1 %

       

GAAP Net income (loss)

$         (54,235)

 

$         (66,206)

Stock-based compensation

16,086

 

21,806

Amortization of intangible assets

50,862

 

56,891

Litigation costs

11,198

 

1,307

Acquisition-, disposal- and integration-related

-

 

4,476

Restructuring and related

10,160

 

16,209

Preferred stock and warrant liability mark-to-market adjustment

13,604

 

5,282

Preferred stock and warrant liability issuance costs

-

 

3,545

Tax indemnification write-off

6,313

 

-

Tax effect of non-GAAP adjustments

(9,796)

 

(7,462)

Non-GAAP Net income (loss)

$           44,192

 

$           35,848

       

GAAP Diluted earnings (loss) per share

$             (0.31)

 

$             (0.39)

Stock-based compensation

0.09

 

0.13

Amortization of intangible assets

0.29

 

0.33

Litigation costs

0.06

 

0.01

Acquisition-, disposal- and integration-related

-

 

0.03

Restructuring and related

0.06

 

0.09

Preferred stock and warrant liability mark-to-market adjustment

0.08

 

0.03

Preferred stock and warrant liability issuance costs

-

 

0.02

Tax indemnification write-off

0.04

 

-

Tax effect of non-GAAP adjustments

(0.06)

 

(0.04)

Non-GAAP Diluted earnings (loss) per share

$               0.25

 

$               0.21

       

Weighted average shares used to compute diluted earnings (loss) per share

     

 Shares used to compute GAAP diluted earnings (loss) per share

174,044

 

170,408

 Shares used to compute Non-GAAP diluted earnings (loss) per share

177,306

 

172,947

       

GAAP Income (loss) from operations

$           16,872

 

$         (24,285)

Depreciation

13,539

 

14,105

Stock-based compensation

16,086

 

21,806

Amortization of intangible assets

50,862

 

56,891

Litigation costs

11,198

 

1,307

Acquisition-, disposal- and integration-related

-

 

4,476

Restructuring and related

10,160

 

16,209

Non-GAAP Adjusted EBITDA

$         118,717

 

$           90,509

       

* Less than $0.01 impact on earnings (loss) per share.

     

 

RIBBON COMMUNICATIONS INC.

Reconciliation of Non-GAAP and GAAP Financial Measures

(in thousands)

(unaudited)

     

Trailing Twelve Months

   
 

December 31,

 

September 30,

 

December 31,

 

2024

 

2024

 

2023

           

GAAP Income (loss) from operations

$           16,872

 

$                322

 

$         (24,285)

Depreciation

13,539

 

13,633

 

14,105

Stock-based compensation

16,086

 

16,953

 

21,806

Amortization of intangible assets

50,862

 

52,243

 

56,891

Litigation costs

11,198

 

10,153

 

1,307

Acquisition-, disposal- and integration-related

-

 

1,494

 

4,476

Restructuring and related

10,160

 

11,064

 

16,209

Non-GAAP Adjusted EBITDA

$         118,717

 

$         105,862

 

$           90,509

 

RIBBON COMMUNICATIONS INC.

Reconciliation of Non-GAAP and GAAP Financial Measures - Outlook

(unaudited)

     

 Three months ending  

 

 Year ending  

     

March 31, 2025

 

December 31, 2025

     

Midpoint (1)

   

Range

 

Midpoint (1)

 

Range

                     

Revenue ($ millions)

$               190

   

 +/- $5M

 

$               880

 

+/- $10M

                     

Gross margin:

               
 

GAAP outlook

50.25 %

       

52.0 %

   
 

Stock-based compensation

0.20 %

       

0.2 %

   
 

Amortization of acquired technology

2.80 %

       

2.3 %

   
   

Non-GAAP outlook

53.25 %

   

 +/- 0.25%

 

54.5 %

 

+/- 0.5%

                     

Adjusted EBITDA ($ millions):

               
 

GAAP income (loss) from operations

$              (6.4)

       

$              49.7

   
 

Depreciation

3.6

       

15.8

   
 

Stock-based compensation

4.0

       

16.2

   
 

Amortization of intangible assets

11.5

       

44.1

   
 

Litigation costs

0.3

       

1.2

   
 

Restructuring and related

2.0

       

8.0

   
   

Non-GAAP outlook

$              15.0

   

 +/- $3M

 

$            135.0

 

+/- $5M

                     
                     
 

(1) Q1 2025 and FY 2025 outlook represents the midpoint of the expected ranges

   

 

 

Media Contact
Catherine Berthier
+1 (646) 741-1974
Investor Contact
+1 (978) 614-8050