Cambium Networks Reports Second Quarter 2019 Financial Results
- Record revenues of
$69.2 million , up 13% year-over-year - Wi-Fi revenues increased 24% year-over-year, up 51% sequentially
- Gross margin of 49.6%, non-GAAP gross margin of 50.1%
- Cash provided by operating activities of
$6.0 million - Adjusted EBITDA(1) of
$8.1 million or 11.8% of revenues - Closed on tuck-in acquisition of Xirrus during third quarter 2019 to accelerate growth in the enterprise business during 2020
GAAP | Non-GAAP (1) | ||||||||||||||||||||||
(in millions, except percentages) | Q2 2019 | Q1 2019 | Q2 2018 | Q2 2019 | Q1 2019 | Q2 2018 | |||||||||||||||||
Revenues | $ | 69.2 | $ | 68.1 | $ | 61.0 | $ | 69.2 | $ | 68.1 | $ | 61.0 | |||||||||||
Gross margin | 49.6 | % | 46.7 | % | 48.0 | % | 50.1 | % | 46.8 | % | 48.2 | % | |||||||||||
Operating margin | (13.6 | )% | 6.9 | % | 4.7 | % | 10.3 | % | 7.4 | % | 6.9 | % | |||||||||||
Adjusted EBITDA margin | 11.8 | % | 8.9 | % | 8.8 | % | |||||||||||||||||
1 Refer to Supplemental Financial Information accompanying this press release for a reconciliation of GAAP to non-GAAP numbers and for reconciliation of adjusted EBITDA for the second quarter of 2019. |
“We are pleased to deliver double-digit year-over-year revenue growth during the second quarter with better than expected gross margin and strong cash generation,” said
Bhatnagar continued, “Becoming a public company is a significant step in
Revenues for the second quarter 2019 were a record
Non-GAAP gross margin for the second quarter 2019 was 50.1%, compared to 46.8% for the first quarter 2019, and 48.2% for the second quarter 2018. Non-GAAP operating income for the second quarter 2019 was
For the second quarter 2019, adjusted EBITDA was
Cash provided by operating activities was
Second Quarter 2019 Highlights
- Completed Initial Public Offering (IPO) raising net proceeds of
$66.0 million .
- Record revenues of
$69.2 million increased 2% from the first quarter 2019 and 13% year-over-year.
- GAAP gross margin of 49.6%, up 290 basis points compared to 46.7% for the first quarter 2019, and up 160 basis points from 48.0% for the second quarter 2018.
- Non-GAAP gross margin of 50.1%, up 330 basis points compared to 46.8% for the first quarter 2019, and up 190 basis points from 48.2% for the second quarter 2018.
- Net loss
$20.4 million , non-GAAP net income$3.9 million .
- Adjusted EBITDA of
$8.1 million or 11.8% of revenues, compared to$6.0 million or 8.9% of revenues for the first quarter 2019 and$5.3 million or 8.8% of revenues for the second quarter 2018.
- Announced cnHeat network planning subscription service to provide a LiDAR-based heat map coverage model of locations that are available for fixed wireless broadband connectivity.
- Extended the ePMP 3000 MU-MIMO platform with the addition of three new ePMP™ wireless broadband solutions for service providers, enterprises, and industrial operators.
- Increased new channel partners by over 2,000, an increase of 51% year-over-year.
Added Jenne, Inc. as a North American enterprise distribution partner.
Third Quarter 2019 Financial Outlook
Taking into account the company’s current visibility, and incorporating the acquisition of Xirrus (excluding any one-time charges affecting the acquisition), the financial outlook as of
- GAAP revenues between
$67-$71 million
- GAAP gross margin between 47.8-49.0%; and non-GAAP gross margin between 47.9-49.1%
- GAAP operating income between
$3.5-$5.0 million ; and non-GAAP operating income between$5.0-$6.5 million
- GAAP net income between
$1.7-$2.8 million ; and non-GAAP net income between$2.8-$3.9 million
- Adjusted EBITDA between
$6.0-$7.3 million ; and adjusted EBITDA margin between 9-10%
- GAAP taxes between 19-21%; and a non-GAAP effective tax rate of approximately 17-19%
- Approximately 25.6 million weighted average diluted shares outstanding
Cash requirements are expected to be as follows:
- Paydown of debt:
$30.7 million
- Past management fee payable to
Vector Capital :$5.6 million
- Offering expenses and D&O insurance: approximately
$6 million
- Interest expense: approximately
$1.5 million
- Capital expenditures:
$1.2-$1.3 million
Conference Call and Webcast
About
Cautionary Note Regarding Forward-Looking Statements
This release contains certain forward-looking statements within the meaning of the federal securities laws. All statements other than statements of historical fact contained in this document, including statements regarding our future results of operations and financial position, business strategy and plans and objectives of management for future operations, are forward-looking statements. These statements involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements.
In some cases, you can identify forward-looking statements by terms such as “may,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these terms or other similar expressions. The forward-looking statements in this document are only predictions. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our business, financial condition and results of operations. These forward-looking statements speak only as of the date of this document and are subject to a number of risks, uncertainties and assumptions including those described in the “Risk factors” section of our registration statement on Form S-1 filed with the
Except as required by applicable law, we do not plan to publicly update or revise any forward-looking statements contained herein, whether as a result of any new information, future events or otherwise.
CAMBIUM NETWORKS CORPORATION | |||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||
(In thousands, except share and per share amounts) | |||||||||||
(Unaudited) | |||||||||||
Three Months Ended | |||||||||||
June 30, 2019 | March 31, 2019 | June 30, 2018 | |||||||||
Revenues | $ | 69,151 | $ | 68,112 | $ | 61,019 | |||||
Cost of revenues | 34,839 | 36,322 | 31,710 | ||||||||
Gross profit | 34,312 | 31,790 | 29,309 | ||||||||
Gross margin | 49.6 | % | 46.7 | % | 48.0 | % | |||||
Operating expenses | |||||||||||
Research and development | 15,189 | 10,482 | 9,688 | ||||||||
Sales and marketing | 14,227 | 10,218 | 10,066 | ||||||||
General and administrative | 13,063 | 5,130 | 4,323 | ||||||||
Depreciation and amortization | 1,227 | 1,281 | 2,338 | ||||||||
Total operating expenses | 43,706 | 27,111 | 26,415 | ||||||||
Operating (loss) income | (9,394 | ) | 4,679 | 2,894 | |||||||
Operating margin | (13.6 | )% | 6.9 | % | 4.7 | % | |||||
Interest expense | 2,301 | 2,268 | 2,088 | ||||||||
Other expense | 56 | 134 | 110 | ||||||||
(Loss) income before income taxes | (11,751 | ) | 2,277 | 696 | |||||||
Provision for income taxes | 8,623 | 415 | 171 | ||||||||
Net (loss) income | $ | (20,374 | ) | $ | 1,862 | $ | 525 | ||||
(Loss) earnings per share | |||||||||||
Basic and diluted | $ | (1.47 | ) | $ | 0.14 | $ | 0.04 | ||||
Weighted-average number of shares outstanding to compute net (loss) earnings per share | |||||||||||
Basic and diluted | 13,865,111 | 13,600,411 | 13,600,411 | ||||||||
Share-based compensation included in costs and expenses: | |||||||||||
Cost of revenues | $ | 182 | $ | — | $ | — | |||||
Research and development | 4,863 | — | — | ||||||||
Sales and marketing | 3,607 | — | — | ||||||||
General and administrative | 7,426 | — | — | ||||||||
Total share-based compensation expense | $ | 16,078 | $ | — | $ | — |
CAMBIUM NETWORKS CORPORATION | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
(In thousands) | |||||||
June 30, 2019 | December 31, 2018 | ||||||
ASSETS | (Unaudited) | ||||||
Current assets | |||||||
Cash | $ | 71,246 | $ | 4,441 | |||
Accounts receivable, net of allowance | 62,603 | 60,389 | |||||
Inventories, net | 36,978 | 30,710 | |||||
Recoverable income taxes | — | 679 | |||||
Prepaid expenses | 4,064 | 3,465 | |||||
Other current assets | 4,138 | 5,889 | |||||
Total current assets | 179,029 | 105,573 | |||||
Noncurrent assets | |||||||
Property and equipment, net | 8,097 | 7,965 | |||||
Software, net | 4,110 | 3,944 | |||||
Operating lease assets | 7,326 | — | |||||
Intangible assets, net | 7,905 | 8,493 | |||||
Goodwill | 8,060 | 8,060 | |||||
Deferred tax assets, net | 519 | 8,022 | |||||
TOTAL ASSETS | $ | 215,046 | $ | 142,057 | |||
LIABILITIES AND EQUITY (DEFICIT) | |||||||
Current liabilities | |||||||
Accounts payable | $ | 28,310 | $ | 23,710 | |||
Accrued liabilities | 21,736 | 18,263 | |||||
Employee compensation | 6,950 | 4,377 | |||||
Current portion of long-term external debt | 9,032 | 8,836 | |||||
Payable to Sponsor | 5,750 | 5,582 | |||||
Deferred revenues | 2,203 | 2,770 | |||||
Other current liabilities | 5,787 | 2,761 | |||||
Total current liabilities | 79,768 | 66,299 | |||||
Noncurrent liabilities | |||||||
Long-term external debt | 89,371 | 94,183 | |||||
Deferred revenues | 1,916 | 1,541 | |||||
Noncurrent operating lease liabilities | 6,058 | — | |||||
Other noncurrent liabilities | — | 605 | |||||
Total liabilities | 177,113 | 162,628 | |||||
Shareholders' equity (deficit) | |||||||
Share capital; $0.0001 par value; 500,000,000 shares authorized at December 31, 2018 and June 30, 2019; 77,179 shares issued and outstanding at December 31, 2018 and 25,726,629 issued and 25,632,246 outstanding at June 30, 2019 | 3 | — | |||||
Additional paid in capital | 103,543 | 772 | |||||
Capital contribution | — | 24,651 | |||||
Treasury shares, at cost, 0 shares at December 31, 2018 and 94,383 shares at June 30, 2019 | (1,133 | ) | — | ||||
Accumulated deficit | (64,285 | ) | (45,773 | ) | |||
Accumulated other comprehensive income (loss) | (195 | ) | (221 | ) | |||
Total shareholders’ equity (deficit) | 37,933 | (20,571 | ) | ||||
TOTAL LIABILITIES AND EQUITY (DEFICIT) | $ | 215,046 | $ | 142,057 |
CAMBIUM NETWORKS CORPORATION | |||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
(In thousands) | |||||||
(Unaudited) | |||||||
Three Months Ended | |||||||
June 30, 2019 | June 30, 2018 | ||||||
Cash flows from operating activities: | |||||||
Net (loss) income | $ | (20,374 | ) | $ | 525 | ||
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities: | |||||||
Depreciation and amortization | 1,393 | 2,431 | |||||
Amortization of debt issuance costs | 177 | 143 | |||||
Share-based compensation | 16,078 | — | |||||
Deferred income taxes | 7,198 | 346 | |||||
Other | (429 | ) | 202 | ||||
Change in assets and liabilities: | |||||||
Receivables | 1,717 | (1,788 | ) | ||||
Inventories | (4,034 | ) | (1,084 | ) | |||
Accounts payable | 2,736 | 413 | |||||
Accrued employee compensation | 346 | (180 | ) | ||||
Other assets and liabilities | 1,146 | (1,470 | ) | ||||
Net cash provided by (used in) operating activities | 5,954 | (462 | ) | ||||
Cash flows from investing activities: | |||||||
Purchase of property and equipment | (579 | ) | (1,482 | ) | |||
Purchase of software | (332 | ) | (424 | ) | |||
Net cash used in investing activities | (911 | ) | (1,906 | ) | |||
Cash flows from financing activities: | |||||||
Proceeds from issuance of revolver debt | — | 2,962 | |||||
Repayment of term loan | (2,375 | ) | (1,125 | ) | |||
Payment of debt issuance costs | (208 | ) | — | ||||
Proceeds from initial public offering, net of underwriting commissions and fees | 65,988 | — | |||||
Payment of deferred offering costs | (1,007 | ) | |||||
Net cash provided by financing activities | 62,398 | 1,837 | |||||
Effect of exchange rate on cash | 4 | (29 | ) | ||||
Net increase (decrease) in cash | 67,445 | (560 | ) | ||||
Cash, beginning of period | 3,801 | 4,492 | |||||
Cash, end of period | $ | 71,246 | $ | 3,932 | |||
Supplemental disclosure of cash flow information: | |||||||
Income taxes paid | $ | 155 | $ | 279 | |||
Interest paid | $ | 1,949 | $ | 1,763 | |||
Significant non-cash activities: | |||||||
Issuance of shares for unreturned capital and accumulated yield | $ | 49,252 | $ | — | |||
Deferred offering costs included in accrued liabilities | $ | 3,246 | $ | — |
CAMBIUM NETWORKS CORPORATION | ||||||||
SUPPLEMENTAL FINANCIAL INFORMATION | ||||||||
(In thousands) | ||||||||
(Unaudited) | ||||||||
REVENUES BY PRODUCT TYPE | ||||||||
Three Months Ended | ||||||||
June 30, 2019 | March 31, 2019 | June 30, 2018 | ||||||
Point-to-Multi-Point | $ | 41,730 | $ | 42,327 | $ | 35,068 | ||
Point-to-Point | 17,830 | 19,634 | 17,748 | |||||
Wi-Fi | 8,430 | 5,586 | 6,810 | |||||
Other | 1,161 | 565 | 1,393 | |||||
Total Revenues | $ | 69,151 | $ | 68,112 | $ | 61,019 | ||
REVENUES BY REGION | ||||||||
Three Months Ended | ||||||||
June 30, 2019 | March 31, 2019 | June 30, 2018 | ||||||
North America | $ | 30,056 | $ | 34,364 | $ | 27,339 | ||
Europe, Middle East and Africa | 22,994 | 21,970 | 17,275 | |||||
Central and Latin America | 8,420 | 7,099 | 8,036 | |||||
Asia Pacific | 7,681 | 4,679 | 8,369 | |||||
Total Revenues | $ | 69,151 | $ | 68,112 | $ | 61,019 |
Use of non-GAAP (Adjusted) Financial Measures
In addition to providing financial measurements based on generally accepted accounting principles in
Accordingly, we believe that these financial measures reflect our ongoing business in a manner that allows for meaningful comparisons and analysis of trends in the business and provides useful information to investors and others in understanding and evaluating our operating results, enhancing the overall understanding of our past performance and future prospects. Excluding these non-GAAP measures eliminate the variability caused by share-based compensation as a result of the variety of equity awards used by other companies and the varying methodologies and assumptions used, the variability caused by purchase accounting and provide a more relevant measure of operating performance. Although the calculation of non-GAAP financial measures may vary from company to company, our detailed presentation may facilitate analysis and comparison of our operating results by management and investors with other peer companies, many of which use similar non-GAAP financial measures to supplement their GAAP results in their public disclosures. These non-GAAP financial measures are discussed below.
Adjusted EBITDA is defined as net income as reported in our consolidated statements of income excluding the impact of (i) interest expense (income), net; (ii) income tax provision (benefit); (iii) depreciation and amortization expense; (iv) Sponsor fees associated with advisory services, and (v) share-based compensation expense. EBITDA is widely used by securities analysts, investors and other interested parties to evaluate the profitability of companies. EBITDA eliminates potential differences in performance caused by variations in capital structures (affecting net finance costs), tax positions (such as the availability of net operating losses against which to relieve taxable profits), the cost and age of tangible assets (affecting relative depreciation expense) and the extent to which intangible assets are identifiable (affecting relative amortization expense). We adjust EBITDA to also exclude Sponsor fees, in order to eliminate the impact on reported performance caused by these fees, which are related to our past ownership structure. We adjust EBITDA for share-based compensation expense which is a non-cash expense that varies in amount from period to period and is dependent on market forces that are often beyond
Non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income and non-GAAP operating margin, and non-GAAP net income are used as a supplement to our unaudited consolidated financial statements presented in accordance with GAAP. We believe these non-GAAP measures are the most meaningful for period to period comparisons because they exclude the impact of share-based compensation expense, amortization of acquired intangibles, and amortization of capitalized software costs as we do not consider these costs and expenses to be indicative of our ongoing operations.
- Share-based compensation expense. Management may issue different types of awards, including share options, restricted share awards and restricted share units, as well as awards with performance or other market characteristics, and excludes the associated expense in this non-GAAP measure. Share-based compensation expense is a non-cash expense that varies in amount from period to period and is dependent on market forces that are often beyond
Cambium Networks control. In addition, in the three-month period endedJune 30, 2019 ,Cambium Networks incurred a one-time share-based compensation expense of$16.1 million in connection with (i) the recognition of deferred share-based compensation expense and (ii) the issuance of 2,172,000 share options, each upon the completion of our initial public offering.
- Amortization of acquired intangibles includes customer relationships, unpatented technology, patents, software, and trademarks.
- Amortization of capitalized software costs include capitalized research and development activities amortized over their useful life and included in cost of revenues.
Our non-GAAP tax adjustments include the tax impacts from share-based compensation expense including excess or decremental tax benefits available to the company that are recorded when incurred, one-time and ongoing impacts from the company's valuation allowance recognized in the quarter ended
Non-GAAP fully weighted basic and diluted shares are shown as outstanding during the entire period presented and include dilutive shares, if their effect to earnings per share is dilutive. We also use non-GAAP fully weighted basic and diluted shares to provide more comparable per-share results across periods.
These non-GAAP financial measures do not replace the presentation of our GAAP financial results and should only be used as a supplement to, not as a substitute for, our financial results presented in accordance with GAAP. There are limitations in the use of non-GAAP measures, because they do not include all the expenses that must be included under GAAP and because they involve the exercise of judgment concerning exclusions of items from the comparable non-GAAP financial measure. In addition, other companies may use other measures to evaluate their performance, or may calculate non-GAAP measures differently, all of which could reduce the usefulness of our non-GAAP financial measures as tools for comparison. We present a “Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures” in the tables below.
The following table reconciles net income (loss) to Adjusted EBITDA, the most directly comparable financial measure, calculated and presented in accordance with GAAP (in thousands):
CAMBIUM NETWORKS CORPORATION | |||||||||||
SUPPLEMENTAL SCHEDULE OF NON-GAAP ADJUSTED EBITDA | |||||||||||
(In thousands) | |||||||||||
(Unaudited) | |||||||||||
Three Months Ended | |||||||||||
June 30, 2019 | March 31, 2019 | June 30, 2018 | |||||||||
Net (loss) income | $ | (20,374 | ) | $ | 1,862 | $ | 525 | ||||
Interest expense, net | 2,301 | 2,268 | 2,088 | ||||||||
Provision for income taxes | 8,623 | 415 | 171 | ||||||||
Depreciation and amortization | 1,393 | 1,360 | 2,431 | ||||||||
EBITDA | (8,057 | ) | 5,905 | 5,215 | |||||||
Share-based compensation expense | 16,078 | — | — | ||||||||
Sponsor management fee | 125 | 125 | 125 | ||||||||
Adjusted EBITDA | $ | 8,146 | $ | 6,030 | $ | 5,340 | |||||
Adjusted EBITDA Margin | 11.8 | % | 8.9 | % | 8.8 | % |
The following table reconciles all other GAAP to non-GAAP financial measures (in thousands):
CAMBIUM NETWORKS CORPORATION | |||||||||||
RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES | |||||||||||
(in thousands, except per share data) | |||||||||||
(unaudited) | |||||||||||
Three Months Ended | |||||||||||
June 30, 2019 | March 31, 2019 | June 30, 2018 | |||||||||
GAAP gross profit | $ | 34,312 | $ | 31,790 | $ | 29,309 | |||||
Share-based compensation expense | 182 | — | — | ||||||||
Amortization of capitalized software costs | 166 | 79 | 93 | ||||||||
Non-GAAP gross profit | $ | 34,660 | $ | 31,869 | $ | 29,402 | |||||
Non-GAAP gross margin | 50.1 | % | 46.8 | % | 48.2 | % | |||||
GAAP research and development expense | $ | 15,189 | $ | 10,482 | $ | 9,688 | |||||
Share-based compensation expense | 4,863 | — | — | ||||||||
Non-GAAP research and development expense | $ | 10,326 | $ | 10,482 | $ | 9,688 | |||||
GAAP sales and marketing expense | $ | 14,227 | $ | 10,218 | $ | 10,066 | |||||
Share-based compensation expense | 3,607 | — | — | ||||||||
Non-GAAP sales and marketing expense | $ | 10,620 | $ | 10,218 | $ | 10,066 | |||||
GAAP general and administrative expense | $ | 13,063 | $ | 5,130 | $ | 4,323 | |||||
Share-based compensation expense | 7,426 | — | — | ||||||||
Non-GAAP general and administrative expense | $ | 5,637 | $ | 5,130 | $ | 4,323 | |||||
GAAP depreciation and amortization | $ | 1,227 | $ | 1,281 | $ | 2,338 | |||||
Amortization of acquired intangibles | 293 | 293 | 1,201 | ||||||||
Non-GAAP depreciation and amortization | $ | 934 | $ | 988 | $ | 1,137 | |||||
GAAP operating income | $ | (9,394 | ) | $ | 4,679 | $ | 2,894 | ||||
Share-based compensation expense | 16,078 | — | — | ||||||||
Amortization of capitalized software costs | 166 | 79 | 93 | ||||||||
Amortization of acquired intangibles | 293 | 293 | 1,201 | ||||||||
Non-GAAP operating income | $ | 7,143 | $ | 5,051 | $ | 4,188 | |||||
GAAP pre-tax income | $ | (11,751 | ) | $ | 2,277 | $ | 696 | ||||
Share-based compensation expense | 16,078 | — | — | ||||||||
Amortization of capitalized software costs | 166 | 79 | 93 | ||||||||
Amortization of acquired intangibles | 293 | 293 | 1,201 | ||||||||
Non-GAAP pre-tax income | $ | 4,786 | $ | 2,649 | $ | 1,990 | |||||
GAAP provision for income taxes | $ | 8,623 | $ | 415 | $ | 171 | |||||
Valuation allowance impacts | 8,238 | — | — | ||||||||
Tax impacts of share vesting | 2,530 | — | — | ||||||||
Tax effect of share-based compensation expense and amortization of acquired intangibles, using non-GAAP ETR | (3,010 | ) | (67 | ) | (218 | ) | |||||
All other discrete items | (6 | ) | 6 | 54 | |||||||
Non-GAAP provision for income taxes | $ | 871 | $ | 476 | $ | 335 | |||||
Non-GAAP ETR | 18.2 | % | 18.0 | % | 16.8 | % | |||||
GAAP net (loss) income | $ | (20,374 | ) | $ | 1,862 | $ | 525 | ||||
Share-based compensation expense | 16,078 | — | — | ||||||||
Amortization of capitalized software costs | 166 | 79 | 93 | ||||||||
Amortization of acquired intangibles | 293 | 293 | 1,201 | ||||||||
Non-GAAP adjustments to tax | 10,761 | 6 | 54 | ||||||||
Tax effect of share-based compensation expense and amortization of acquired intangibles and capitalized software | (3,010 | ) | (67 | ) | (218 | ) | |||||
Non-GAAP net income | $ | 3,915 | $ | 2,173 | $ | 1,655 | |||||
Non-GAAP fully weighted basic and diluted shares | 25,632 | 13,600 | 13,600 | ||||||||
Non-GAAP net income per Non-GAAP fully weighted basic and diluted shares | $ | 0.15 | $ | 0.16 | $ | 0.12 |
Investor Inquiries:
Sr. Director Investor Relations
+1 (847) 264-2188
peter.schuman@cambiumnetworks.com
Media Inquiries:
Vice President
Bospar
+1 (213) 618-1501
sara@bospar.com
Source: Cambium Networks