Ribbon Communications Inc. Reports Second Quarter 2024 Financial Results

Net income increased 21% and Adjusted EBITDA up 65% in 1H 2024 YoY
Continued improvement in gross margin and lower operating expenses
Expect strong second half based on growth from U.S. Tier 1, Rural Broadband, Enterprise, and India
July 24, 2024

PLANO, Texas - Ribbon Communications Inc. (Nasdaq: RBBN), a global provider of real time communications technology and IP optical networking solutions to many of the world's largest service providers, enterprises, and critical infrastructure operators to modernize and protect their networks, today announced its financial results for the second quarter of 2024.

Revenue for the second quarter of 2024 was $193 million, compared to $211 for the second quarter of 2023 and $180 million for the first quarter of 2024. First half 2024 GAAP Loss from Operations improved $26 million year over year to ($15 million), and Non-GAAP Adjusted EBITDA improved $13 million, or 65%, to $33 million. GAAP and Non-GAAP Gross Margin for the second quarter improved 260 and 240 basis points year over year, respectively.

"Earnings increased significantly in the first half of 2024 with Adjusted EBITDA increasing 65% year over year despite lower sales. The improvement in profitability was driven by higher gross margins and lower operating expenses year over year. Revenue in the second quarter was impacted by a large U.S. Federal deal that was delayed to the third quarter. Sales were also lower as we suspended product shipments into Eastern Europe due to the extended war in Ukraine and increased complexities of operating in the region," stated Bruce McClelland, President and Chief Executive Officer of Ribbon Communications.

Mr. McClelland added, "We continue to project a strong second half of 2024 as we ramp the recently announced Verizon Voice Network modernization program and anticipate strong growth in several other areas such as Enterprise, U.S. Rural Broadband, Europe, and India. Recent changes in the competitive landscape also present an opportunity for further share expansion. However, we have adjusted our full year 2024 guidance slightly to reflect a more conservative outlook for the Eastern European region for the rest of the year."

Financial Highlights1

 
   

Three months ended

 

Six months ended

   

June 30,

 

June 30,

In millions, except per share amounts

 

2024

 

2023

 

2024

 

2023

GAAP Revenue

 

$ 193

 

$ 211

 

$ 372

 

$ 397

GAAP Net income (loss)

 

$ (17)

 

$ (21)

 

$ (47)

 

$ (60)

Non-GAAP Net income (loss)

 

$ 9

 

$ 8

 

$ 7

 

$ 5

Non-GAAP Adjusted EBITDA

 

$ 22

 

$  23

 

$ 33

 

$ 20

GAAP diluted earnings (loss) per share 

 

$ (0.10)

 

$ (0.13)

 

$ (0.27)

 

$ (0.35)

Non-GAAP diluted earnings (loss) per share

 

$  0.05

 

$ 0.04

 

$ 0.04

 

$ 0.03

Weighted average shares outstanding basic

 

174

 

170

 

173

 

169

Weighted average shares outstanding diluted

 

176

 

175

 

176

 

175

 

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.

"During the second quarter of 2024, we completed the refinancing of our capital structure with a $385 million five-year senior secured credit facility that provides us greater liquidity with less restrictions. Our new strategic banking group relationship with HPS Investment Partners, LLC and WhiteHorse Capital Management, LLC will also give us opportunities to support our future growth needs," said Mick Lopez, Chief Financial Officer of Ribbon Communications. "Additionally, we continue to improve our operations, driving a 240 basis point improvement year over year in gross margins and a $4 million reduction in expenses, resulting in the lowest level of operating expenses since the ECI acquisition in 2020."

Business Outlook1   
For the third quarter of 2024, the Company expects continued sequential growth in both of our businesses with revenue in a range of $205 million to $220 million. Non-GAAP gross margin is projected in a range of 53% to 53.5%. Adjusted EBITDA is projected in a range of $25 million to $30 million.

The Company has also adjusted full-year 2024 targets and now expects revenue in a range of $830 million to $850 million, non-GAAP gross margin in a range of 54% to 54.5%, and Adjusted EBITDA in a range of $105 million to $115 million.

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

1 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

  • August 27, 2024: Evercore ISI 2024 Semiconductor, IT Hardware & Networking Conference
  • August 28, 2024: Jefferies Semiconductor, IT Hardware & Communication Technology Summit

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 
The information in 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 third quarter of 2024 and beyond; 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 "believes", "estimates", "expects", "expectations", "intends", "may", "plans", "projects" and other similar language, are intended to identify forward-looking statements. 

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 difficult to predict. Actual results may differ materially from those contemplated in these forward-looking statements due to various risks, uncertainties and other important factors, including, among others, the effects of geopolitical instabilities and wars, including in Israel and Ukraine (and the impact of sanctions and trade restrictions imposed as a result thereof); unpredictable fluctuations in quarterly revenue and operating results; increases in tariffs, trade restrictions or taxes on the Company's products; the impact of restructuring and cost-containment activities; operational disruptions at facilities located in Israel including as a result of military call-ups of the Company's employees in Israel, closure of the offices there or the temporary or long-term closure of contract manufacturing in the region; the potential impact of litigation; risks related to supply chain disruptions, including as a result of component availability; risks resulting from higher interests rates and continued inflationary pressures; risks related to cybersecurity and data intrusion; 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; market acceptance of the Company's products and services; rapid technological and market change; 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; and currency fluctuations.

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 and its Form 10-Q for the quarter ended March 31, 2024. In providing forward-looking statements, the Company expressly disclaims any obligation to update these statements publicly or otherwise, whether as a result of new information, future events 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 contract 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 beginning in 2023. 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 not within its control.  Accordingly, the Company believes that excluding the 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 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 second quarter ended June 30, 2024.

Date: Wednesday, July 24, 2024
Time: 4:30 p.m. (ET)

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

A telephone playback of the call will be available following the conference call until August 7, 2024 and can be accessed by calling 877-660-6853 or 201-612-7415 for international callers. The reservation number for the replay is 13747581.

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.

Investor Relations
+1 (978) 614-8050
ir@rbbn.com  

Media Contact
Catherine Berthier
+1 (646) 741-1974
cberthier@rbbn.com  

 

RIBBON COMMUNICATIONS INC.

Consolidated Statements of Operations

(in thousands, except percentages and per share amounts)

(unaudited)

 

 Three months ended 

June 30,

March 31,

June 30,

2024

2024

2023

Revenue      

Product

$  99,133

$  87,610

$ 117,347

Service

93,487

92,054

93,271

Total revenue

 

192,620

179,664

210,618

Cost of revenue:

 

Product

 

54,845

45,794

67,927

 

Service

 

33,376

35,364

33,782

 

Amortization of acquired technology

6,532

6,551

7,439

 

Total cost of revenue

94,753

87,709

109,148

             

Gross profit

 

97,867

91,955

101,470

             

Gross margin

 

50.8 %

51.2 %

48.2 %

             

Operating expenses:

     
 

Research and development

43,489

45,763

47,776

 

Sales and marketing

32,984

34,716

33,905

 

General and administrative

14,901

15,191

14,346

 

Amortization of acquired intangible assets

6,508

6,706

7,260

 

Acquisition-, disposal- and integration-related

-

-

498

 

Restructuring and related

1,920

3,065

4,307

   

Total operating expenses

99,802

105,441

108,092

             

Income (loss) from operations

(1,935)

(13,486)

(6,622)

Interest expense, net

(3,879)

(5,987)

(6,766)

Other (expense) income, net

(9,503)

(7,513)

(2,688)

             

Income (loss) before income taxes

(15,317)

(26,986)

(16,076)

Income tax benefit (provision)

(1,499)

(3,375)

(5,403)

             

Net income (loss)

$(16,816)

$(30,361)

$ (21,479)

             

Income (loss) per share:

     
 

Basic

 

$    (0.10)

$    (0.18)

$     (0.13)

 

Diluted

 

$    (0.10)

$    (0.18)

$     (0.13)

             

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

     
 

Basic

 

173,793

172,428

170,103

 

Diluted

 

173,793

172,428

170,103

 

RIBBON COMMUNICATIONS INC.

Consolidated Statements of Operations

(in thousands, except percentages and per share amounts)

(unaudited)

             
             
       

Six months ended

       

June 30,

 

June 30,

       

2024

 

2023

Revenue:

         
 

Product

 

$ 186,743

 

$ 210,665

 

Service

 

185,541

 

186,112

   

Total revenue

372,284

 

396,777

             

Cost of revenue:

     
 

Product

 

100,639

 

129,990

 

Service

 

68,740

 

69,087

 

Amortization of acquired technology

13,083

 

14,828

   

Total cost of revenue

182,462

 

213,905

             

Gross profit

 

189,822

 

182,872

             

Gross margin

 

51.0 %

 

46.1 %

             

Operating expenses:

     
 

Research and development

89,252

 

99,080

 

Sales and marketing

67,700

 

69,304

 

General and administrative

30,092

 

28,391

 

Amortization of acquired intangible assets

13,214

 

14,524

 

Acquisition-, disposal- and integration-related

-

 

2,140

 

Restructuring and related

4,985

 

11,244

   

Total operating expenses

205,243

 

224,683

             

Income (loss) from operations

(15,421)

 

(41,811)

Interest expense, net

(9,866)

 

(13,188)

Other (expense) income, net

(17,016)

 

2,084

             

Income (loss) before income taxes

(42,303)

 

(52,915)

Income tax benefit (provision)

(4,874)

 

(6,869)

             

Net income (loss)

$ (47,177)

 

$ (59,784)

             

Income (loss) per share:

     
 

Basic

 

$     (0.27)

 

$     (0.35)

 

Diluted

 

$     (0.27)

 

$     (0.35)

             

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

     
 

Basic

 

173,110

 

169,326

 

Diluted

 

173,110

 

169,326

 

RIBBON COMMUNICATIONS INC.

Consolidated Balance Sheets

(in thousands)

(unaudited)

             
             
       

June 30,

 

December 31,

       

2024

 

2023

Assets

     

Current assets:

     
 

Cash and cash equivalents

$      64,558

 

$       26,494

 

Restricted cash

2,850

 

136

 

Accounts receivable, net

210,954

 

268,421

 

Inventory

79,216

 

77,521

 

Other current assets

46,576

 

46,146

   

Total current assets

404,154

 

418,718

             

Property and equipment, net

40,824

 

41,820

Intangible assets, net

212,052

 

238,087

Goodwill

   

300,892

 

300,892

Deferred income taxes

78,067

 

69,761

Operating lease right-of-use assets

33,901

 

39,783

Other assets

 

35,562

 

35,092

       

$ 1,105,452

 

$  1,144,153

             

Liabilities and Stockholders' Equity

     

Current liabilities:

     
 

Current portion of term debt

$        3,500

 

$       35,102

 

Accounts payable

64,333

 

85,164

 

Accrued expenses and other

92,847

 

91,687

 

Operating lease liabilities

12,347

 

15,739

 

Deferred revenue

99,547

 

113,381

   

Total current liabilities

272,574

 

341,073

             

Long-term debt, net of current

333,979

 

197,482

Warrant liability

6,170

 

5,295

Preferred stock liability

-

 

53,337

Operating lease liabilities, net of current

34,858

 

38,711

Deferred revenue, net of current

16,632

 

19,218

Deferred income taxes

5,616

 

5,616

Other long-term liabilities

30,601

 

30,658

     

Total liabilities

700,430

 

691,390

             

Commitments and contingencies

     
             

Stockholders' equity:

     
 

Common stock

17

 

17

 

Additional paid-in capital

1,964,304

 

1,958,909

 

Accumulated deficit

(1,567,127)

 

(1,519,950)

 

Accumulated other comprehensive income

7,828

 

13,787

     

Total stockholders' equity

405,022

 

452,763

       

$ 1,105,452

 

$  1,144,153

 

RIBBON COMMUNICATIONS INC.

Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

               
               
         

Six months ended

         

 June 30, 

 

 June 30, 

         

2024

 

2023

Cash flows from operating activities:

     
 

Net loss

   

$  (47,177)

 

$  (59,784)

 

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

     
   

Depreciation and amortization of property and equipment

6,770

 

7,059

   

Amortization of intangible assets

26,297

 

29,352

   

Amortization of debt issuance costs and original issue discount

3,445

 

1,793

   

Amortization of accumulated other comprehensive gain related to interest rate swap

(8,196)

 

(2,062)

   

Stock-based compensation

8,016

 

11,964

   

Deferred income taxes

(8,104)

 

(6,946)

   

Gain on sale of swap

-

 

(7,301)

   

Change in fair value of warrant liability

875

 

(1,318)

   

Change in fair value of preferred stock liability

8,091

 

1,456

   

Dividends accrued on preferred stock liability

2,743

 

1,272

   

Payment of dividends accrued on preferred stock liability

(6,686)

 

-

   

Foreign currency exchange (gains) losses

2,023

 

(1,080)

   

Changes in operating assets and liabilities:

     
     

Accounts receivable

56,146

 

21,534

     

Inventory

(4,405)

 

(2,221)

     

Other operating assets

8,854

 

13,486

     

Accounts payable

(20,541)

 

(1,740)

     

Accrued expenses and other long-term liabilities

(8,407)

 

2,343

     

Deferred revenue

(16,422)

 

767

       

Net cash provided by (used in) operating activities

3,322

 

8,574

               

Cash flows from investing activities:

     
 

Purchases of property and equipment

(5,613)

 

(4,091)

 

Purchases of software licenses

(263)

 

-

       

Net cash provided by (used in) investing activities

(5,876)

 

(4,091)

               

Cash flows from financing activities:

     
 

Borrowings under revolving line of credit

44,106

 

30,000

 

Principal payments on revolving line of credit

(44,106)

 

(30,000)

 

Proceeds from issuance of term debt

342,300

 

-

 

Principal payments of term debt

(235,395)

 

(85,029)

 

Payment of debt issuance costs

(3,978)

 

(1,572)

 

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

17

 

2

 

Payment of tax obligations related to vested stock awards and units

(2,638)

 

(3,456)

       

Net cash provided by (used in) financing activities

43,456

 

(36,705)

               

Effect of exchange rate changes on cash and cash equivalents

(124)

 

(394)

               

Net increase (decrease) in cash and cash equivalents

40,778

 

(32,616)

Cash and cash equivalents, beginning of year

26,630

 

67,262

Cash and cash equivalents, end of period

$    67,408

 

$    34,646

 

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 

 

 Six months ended 

       

June 30,

 

March 31,

 

June 30,

 

June 30,

 

June 30,

       

2024

 

2024

 

2023

 

2024

 

2023

Stock-based compensation

                 

Cost of revenue - product

$        64

 

$        106

 

$      115

 

$      170

 

$       264

Cost of revenue - service

274

 

472

 

526

 

746

 

1,061

 

Cost of revenue

338

 

578

 

641

 

916

 

1,325

                         

Research and development

616

 

1,068

 

1,300

 

1,684

 

2,562

Sales and marketing

954

 

1,157

 

2,142

 

2,111

 

4,271

General and administrative

1,586

 

1,719

 

2,033

 

3,305

 

3,806

 

Operating expense

3,156

 

3,944

 

5,475

 

7,100

 

10,639

                         
   

Total stock-based compensation

$   3,494

 

$     4,522

 

$   6,116

 

$   8,016

 

$  11,964

 

RIBBON COMMUNICATIONS INC.

Reconciliation of Non-GAAP and GAAP Financial Measures

(in thousands, except per share amounts)

(unaudited)

           
           
 

 Three months ended 

 

June 30,

 

March 31,

 

June 30,

 

2024

 

2024

 

2023

           

GAAP Gross margin

50.8 %

 

51.2 %

 

48.2 %

Stock-based compensation

0.2 %

 

0.3 %

 

0.3 %

Amortization of acquired technology

3.4 %

 

3.6 %

 

3.5 %

Non-GAAP Gross margin

54.4 %

 

55.1 %

 

52.0 %

           

GAAP Net income (loss)

$(16,816)

 

$(30,361)

 

$(21,479)

Stock-based compensation

3,494

 

4,522

 

6,116

Amortization of acquired intangible assets

13,040

 

13,257

 

14,699

Litigation costs

1,768

 

951

 

114

Acquisition-, disposal- and integration-related

-

 

-

 

498

Restructuring and related

1,920

 

3,065

 

4,307

Preferred stock and warrant liability mark-to-market adjustment

8,210

 

3,499

 

1,410

Tax effect of non-GAAP adjustments

(3,095)

 

3,971

 

2,083

Non-GAAP Net income (loss)

$   8,521

 

$  (1,096)

 

$   7,748

           

GAAP Diluted earnings (loss) per share

$    (0.10)

 

$    (0.18)

 

$    (0.13)

Stock-based compensation

0.02

 

0.03

 

0.03

Amortization of acquired intangible assets

0.08

 

0.07

 

0.09

Litigation costs

0.01

 

0.01

 

 * 

Acquisition-, disposal- and integration-related

-

 

-

 

0.01

Restructuring and related

0.01

 

0.02

 

0.02

Preferred stock and warrant liability mark-to-market adjustment

0.05

 

0.02

 

0.01

Tax effect of non-GAAP adjustments

(0.02)

 

0.02

 

0.01

Non-GAAP Diluted earnings (loss) per share

$     0.05

 

$    (0.01)

 

$     0.04

           

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

         

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

173,793

 

172,428

 

170,103

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

176,246

 

172,428

 

175,220

           

GAAP Income (loss) from operations

$  (1,935)

 

$(13,486)

 

$  (6,622)

Depreciation

3,376

 

3,394

 

3,549

Stock-based compensation

3,494

 

4,522

 

6,116

Amortization of acquired intangible assets

13,040

 

13,257

 

14,699

Litigation costs

1,768

 

951

 

114

Acquisition-, disposal- and integration-related

-

 

-

 

498

Restructuring and related

1,920

 

3,065

 

4,307

Non-GAAP Adjusted EBITDA

$  21,663

 

$  11,703

 

$  22,661

           

* 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)

       
       
 

Six months ended

 

June 30,

 

June 30,

 

2024

 

2023

       

GAAP Gross Margin

51.0 %

 

46.1 %

Stock-based compensation

0.2 %

 

0.3 %

Amortization of acquired technology

3.5 %

 

3.8 %

Non-GAAP Gross Margin

54.7 %

 

50.2 %

       

GAAP Net income (loss)

$(47,177)

 

$(59,784)

Stock-based compensation

8,016

 

11,964

Amortization of acquired intangible assets

26,297

 

29,352

Litigation costs

2,719

 

291

Acquisition-, disposal- and integration-related

-

 

2,140

Restructuring and related

4,985

 

11,244

Preferred stock and warrant liability mark-to-market adjustment

11,709

 

1,410

Preferred stock and warrant liability issuance costs

-

 

3,545

Tax effect of non-GAAP adjustments

876

 

4,759

Non-GAAP Net income (loss)

$    7,425

 

$    4,921

       

GAAP Diluted earnings (loss) per share

$     (0.27)

 

$    (0.35)

Stock-based compensation

0.05

 

0.07

Amortization of acquired intangible assets

0.14

 

0.18

Litigation costs

0.02

 

 * 

Acquisition-, disposal- and integration-related

-

 

0.01

Restructuring and related

0.03

 

0.06

Preferred stock and warrant liability mark-to-market adjustment

0.07

 

0.01

Preferred stock and warrant liability issuance costs

-

 

0.02

Tax effect of non-GAAP adjustments

 * 

 

0.03

Non-GAAP Diluted earnings (loss) per share

$      0.04

 

$      0.03

       

Weighted average shares used to compute diluted earnings per share

     

 Shares used to compute GAAP diluted loss per share

173,110

 

169,326

 Shares used to compute Non-GAAP diluted earnings per share

175,784

 

175,359

       

GAAP Income (loss) from operations

$(15,421)

 

$(41,811)

Depreciation

6,770

 

7,059

Stock-based compensation

8,016

 

11,964

Amortization of acquired intangible assets

26,297

 

29,352

Litigation costs

2,719

 

291

Acquisition-, disposal- and integration-related

-

 

2,140

Restructuring and related

4,985

 

11,244

Non-GAAP Adjusted EBITDA

$  33,366

 

$  20,239

       

* 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 

 

June 30,

 

March 31,

 

June 30,

 

2024

 

2024

 

2023

           

GAAP Income (loss) from operations

$     2,105

 

$     (2,582)

 

$(43,842)

Depreciation

13,816

 

13,989

 

14,581

Stock-based compensation

17,858

 

20,480

 

22,017

Amortization of acquired intangible assets

53,836

 

55,495

 

59,597

Litigation costs

3,735

 

2,081

 

291

Acquisition-, disposal- and integration-related

2,336

 

2,834

 

5,042

Restructuring and related

9,950

 

12,337

 

14,369

Non-GAAP Adjusted EBITDA

$ 103,636

 

$  104,634

 

$  72,055

 

RIBBON COMMUNICATIONS INC.

Reconciliation of Non-GAAP and GAAP Financial Measures - Outlook

(unaudited)

                     
                     
       
     

 Three months ending  

 

 Year ending  

     

September 30, 2024

 

December 31, 2024

     

Midpoint (1)

   

Range

 

Midpoint (1)

 

Range

                     

Revenue ($ millions)

$     212.5

   

 +/- $7.5M

 

$        840

 

+/- $10M

                     

Gross margin:

               
 

GAAP outlook

50.09 %

       

51.07 %

   
 

Stock-based compensation

0.26 %

       

0.24 %

   
 

Amortization of acquired technology

2.90 %

       

2.94 %

   
   

Non-GAAP outlook

53.25 %

   

 +/- 0.25%

 

54.25 %

 

+/- 0.25%

                     

Adjusted EBITDA ($ millions):

               
 

GAAP income (loss) from operations

$         3.0

       

$         5.9

   
 

Depreciation

3.8

       

14.4

   
 

Stock-based compensation

4.7

       

17.2

   
 

Amortization of acquired intangible assets

12.8

       

50.9

   
 

Litigation costs

0.9

       

4.6

   
 

Restructuring and related

2.3

       

17.0

   
   

Non-GAAP outlook

$       27.5

   

 +/- $2.5M

 

$     110.0

 

+/- $5M

                     
                     
 

(1) Q3 2024 and FY 2024 outlook represents the midpoint of the expected ranges