Harmonic Announces First Quarter 2024 Results
Results in Line with Guidance
Reaffirming Broadband Full Year Revenue Guidance
Increasing Full Year Video EBITDA Guidance
SAN JOSE, Calif., April 29, 2024 /PRNewswire/ -- Harmonic Inc. (NASDAQ: HLIT) today announced its unaudited results for the first quarter of 2024.
"Our first quarter results were within our guidance range and largely driven by our Broadband business," said Patrick Harshman, president and chief executive officer of Harmonic. "Based on these results, our record backlog and deferred revenue, and our restructuring actions in Video to address market conditions and improve long-term growth and profitability, we are reaffirming our full year Broadband revenue guidance while increasing Video full year EBITDA guidance."
Q1 Financial and Business Highlights
Financial
-- Revenue: $122.1 million, compared to $157.6 million in the prior year
period
-- Broadband segment revenue: $78.9 million, compared to $100.4 million
in the prior year period
-- Video segment revenue: $43.2 million, compared to $57.3 million in
the prior year period
-- Gross margin: GAAP 51.7% and non-GAAP 52.5%, compared to GAAP 53.3% and
non-GAAP 53.9% in the prior year period
-- Broadband segment non-GAAP gross margin: 47.5% compared to 50.1% in
the prior year period
-- Video segment non-GAAP gross margin: 61.6% compared to 60.4% in the
prior year period
-- Operating income (loss): GAAP loss $9.5 million and non-GAAP income $1.2
million, compared to GAAP income $11.2 million and non-GAAP income $18.7
million in the prior year period
-- Net income (loss): GAAP net loss $8.1 million and non-GAAP net income of
$0.4 million, compared to GAAP net income $5.1 million and non-GAAP net
income $14.3 million in the prior year period
-- Non-GAAP adjusted EBITDA: $4.1 million income compared to $21.4 million
income in the prior year period
-- Net income (loss) per share: GAAP net loss per share of $0.07 and
non-GAAP net income per share of $0.00, compared to GAAP net income per
share of $0.04 and non-GAAP net income per share of $0.12 in the prior
year period
-- Record backlog and deferred revenue of $677.8 million
-- Cash: $84.3 million, compared to the $90.9 million in the prior year
period
Business
-- Commercially deployed our cOS((TM)) solution with 113 customers, serving
28.6 million cable modems
-- Improved Broadband customer diversification, including mix of business
from the Company's two largest customers
-- Millicom (NASDAQ: TIGO), through the TIGO(®) brand, successfully
launched XGS-PON fiber-to-the-home (FTTH) with Harmonic's
industry-leading cOS broadband platform
-- Recently introduced state-of-the-art in-stream advertising for live
sports streaming as part of our Video SaaS offering
Select Financial Information
GAAP
Non-GAAP
Key Financial Results Q1 2024 Q4 2023 Q1 2023 Q1 2024 Q4 2023 Q1 2023
(Unaudited, in millions, except per share data)
Net revenue $122.1 $167.1 $157.6
*
*
*
Net income (loss) $(8.1) $83.8 $5.1 $0.4 $14.7 $14.3
Net income (loss) per share $(0.07) $0.72 $0.04 $0.00 $0.13 $0.12
Other Financial Information Q1 2024 Q4 2023 Q1 2023
(Unaudited, in millions)
Adjusted EBITDA for the quarter (1) $4.1 $21.7 $21.4
Bookings for the quarter $146.1 $196.5 $325.5
Backlog and deferred revenue as of quarter end $677.8 $653.2 $623.5
Cash and cash equivalents as of quarter end $84.3 $84.3 $90.9
(1) Adjusted EBITDA is a Non-GAAP financial measure. Refer to "Preliminary Adjusted EBITDA Reconciliation" below for a reconciliation to net income (loss), the most comparable GAAP measure.
* Not applicable
Explanations regarding our use of non-GAAP financial measures and related definitions, and reconciliations of our GAAP and Non-GAAP measures, are provided in the sections below entitled "Use of Non-GAAP Financial Measures" and "GAAP to Non-GAAP Reconciliations".
Financial Guidance
Q2 2024 GAAP Financial Guidance
(Unaudited, in millions, except percentages and per share data)
Low
High
Broadband Video Total GAAP Broadband Video Total GAAP
Net revenue $85 $40 $125 $95 $45 $140
Gross margin % 51.0 % 52.1 %
Gross profit $64 $73
Tax rate 23 % 23 %
Net loss $(19) $(14)
Net loss per share $(0.17) $(0.12)
Shares (1) 115.3 115.3
(1) The guidance considers the impact of the 2024 Convertible Notes redemption and assumptions on repurchases during 2024 under the Company's stock repurchase program.
2024 GAAP Financial Guidance
(Unaudited, in millions, except percentages and per share data)
Low
High
Broadband Video Total GAAP Broadband Video Total GAAP
Net revenue $460 $185 $645 $500 $195 $695
Gross margin % 50.5 % 52.5 %
Gross profit $326 $365
Tax rate 23 % 23 %
Net income $18 $40
Net income per share $0.15 $0.34
Shares (1) 118.5 118.5
(1) The guidance considers the impact of the 2024 Convertible Notes redemption and assumptions on repurchases during 2024 under the Company's stock repurchase program. Diluted shares assumes stock price at $12.76 (Q1 2024 average price).
Q2 2024 Non-GAAP Financial Guidance
(1)
(Unaudited, in millions, except percentages and per share data)
Low
High
Broadband Video Total Broadband Video Total
Gross margin % 47.0 % 62.0 % 51.8 % 48.0 % 63.0 % 52.9 %
Gross profit $40 $25 $65 $46 $28 $74
Adjusted EBITDA(2) $11 $(5) $6 $15 $(2) $13
Tax rate 19 % 19 %
Net income per share
$ - $0.05
Shares (3) 116.8 116.8
(1) Refer to "Use of Non-GAAP Financial Measures" and "GAAP to Non-GAAP Reconciliations on Financial Guidance" below.
(2) Refer to "Adjusted EBITDA Reconciliation on Financial Guidance" below for a reconciliation to net income (loss), the most comparable GAAP measure.
(3) The guidance considers the impact of the 2024 Convertible Notes redemption and assumptions on repurchases during 2024 under the Company's stock repurchase program. Diluted shares assumes stock price at $12.76 (Q1 2024 average price).
2024 Non-GAAP Financial Guidance
(1)
(Unaudited, in millions, except percentages and per share data)
Low
High
Broadband Video Total Broadband Video Total
Gross margin % 46.5 % 62.0 % 51.0 % 48.5 % 64.0 % 52.9 %
Gross profit $214 $115 $329 $243 $125 $368
Adjusted EBITDA(2) $95
$ - $95 $119 $5 $124
Tax rate 19 % 19 %
Net income per share (3) $0.51 $0.71
Shares (3) 118.5 118.5
(1) Refer to "Use of Non-GAAP Financial Measures" and "GAAP to Non-GAAP Reconciliations on Financial Guidance" below.
(2) Refer to "Adjusted EBITDA Reconciliation on Financial Guidance" below for a reconciliation to net income, the most comparable GAAP measure.
(3) The guidance considers the impact of the 2024 Convertible Notes redemption and assumptions on repurchases during 2024 under the Company's stock repurchase program. Diluted shares assumes stock price at $12.76 (Q1 2024 average price).
Conference Call Information
Harmonic will host a conference call to discuss its financial results at 2:00 p.m. PT (5:00 p.m. ET) on Monday, April 29, 2024. The live webcast will be available on the Harmonic Investor Relations website at http://investor.harmonicinc.com. To participate via telephone, please register in advance using this link, https://register.vevent.com/register/BI25a8c58a23b84db08431619b5ef84f3d. A replay will be available after 5:00 p.m. PT on the same web site.
About Harmonic Inc.
Harmonic (NASDAQ: HLIT), the worldwide leader in virtualized broadband and video delivery solutions, enables media companies and service providers to deliver ultra-high-quality video streaming and broadcast services to consumers globally. The company revolutionized broadband networking via the industry's first virtualized broadband solution, enabling cable operators to more flexibly deploy gigabit internet service to consumers' homes and mobile devices. Whether simplifying OTT video delivery via innovative cloud and software platforms, or powering the delivery of gigabit internet cable services, Harmonic is changing the way media companies and service providers monetize live and on-demand content on every screen. More information is available at www.harmonicinc.com.
Legal Notice Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including statements related to our expectations regarding: net revenue, gross margins, operating expenses, operating income (loss), Adjusted EBITDA, tax expense and tax rate, and net income (loss) per diluted share. Our expectations regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected. These risks include, in no particular order, the following: the market and technology trends underlying our Video and Broadband businesses will not continue to develop in their current direction or pace; the possibility that our products will not generate sales that are commensurate with our expectations or that our cost of revenue or operating expenses may exceed our expectations; the impact of general economic conditions on our sales and operations; the mix of products and services sold in various geographies and the effect it has on gross margins; delays or decreases in capital spending in the cable, satellite, telco, broadcast and media industries; customer concentration and consolidation; our ability to develop new and enhanced products in a timely manner and market acceptance of our new or existing products; losses of one or more key customers; risks associated with our international operations; exchange rate fluctuations of the currencies in which we conduct business; risks associated with our cOS((TM)) and VOS product solutions; dependence on various video and broadband industry trends; inventory management; the lack of timely availability or the impact of increases in the prices of parts or raw materials necessary to produce our products; the effect of competition, on both revenue and gross margins; difficulties associated with rapid technological changes in our markets; risks associated with unpredictable sales cycles; our dependence on contract manufacturers and sole or limited source suppliers; and the impact on our business of natural disasters. The forward-looking statements contained in this press release are also subject to other risks and uncertainties, including those more fully described in Harmonic's filings with the Securities and Exchange Commission, including our most recent Annual Report on Form 10-K for the year ended December 31, 2023, our most recent Quarterly Report on Form 10-Q and our Current Reports on Form 8-K. The forward-looking statements in this press release are based on information available to the Company as of the date hereof, and Harmonic disclaims any obligation to update any forward-looking statements.
Use of Non-GAAP Financial Measures
The Company reports its financial results in accordance with accounting principles generally accepted in the United States ("GAAP" or referred to herein as "reported"). However, management believes that certain non-GAAP financial measures provide management and other users with additional meaningful financial information that should be considered when assessing our ongoing performance. Our management regularly uses our supplemental non-GAAP financial measures internally to understand, manage and evaluate our business, establish operating budgets, set internal measurement targets and make operating decisions.
These non-GAAP measures are not in accordance with, or an alternative for, measures prepared in accordance with generally accepted accounting principles and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. The Company believes that non-GAAP measures have limitations in that they do not reflect all of the amounts associated with Harmonic's results of operations as determined in accordance with GAAP and that these measures should only be used to evaluate Harmonic's results of operations in conjunction with the corresponding GAAP measures.
The Company believes that the presentation of non-GAAP measures, when shown in conjunction with the corresponding GAAP measures, provides useful information to investors and management regarding financial and business trends relating to its financial condition and its historical and projected results of operations. Non-GAAP financial measures should be viewed in addition to, and not as an alternative to, the Company's reported results prepared in accordance with GAAP.
The non-GAAP measures presented here are: Gross profit, operating expenses, income (loss) from operations, non-operating expenses and net income (loss), Adjusted EBITDA (including those amounts as a percentage of revenue) and net income (loss) per diluted share. The presentation of non-GAAP information is not intended to be considered in isolation or as a substitute for results prepared in accordance with GAAP, and is not necessarily comparable to non-GAAP results published by other companies. A reconciliation of the historical non-GAAP financial measures discussed in this press release to the most directly comparable historical GAAP financial measures is included with the financial statements provided with this press release. The non-GAAP adjustments described below have historically been excluded from our GAAP financial measures.
Our non-GAAP financial measures reflect adjustments based on the following items, as well as the related income tax effects:
Stock-based compensation - Although stock-based compensation is a key incentive offered to our employees, we continue to evaluate our business performance excluding stock-based compensation expenses. We believe that management is limited in its ability to project the impact stock-based compensation would have on our operating results. In addition, for comparability purposes, we believe it is useful to provide a non-GAAP financial measure that excludes stock-based compensation in order to better understand the long-term performance of our core business and to facilitate the comparison of our results to the results of our peer companies.
Restructuring and related charges - Harmonic from time to time incurs restructuring charges which primarily consist of employee severance, one-time termination benefits related to the reduction of its workforce, lease exit costs, and other costs. These charges are associated with material business shifts. We exclude these items because we do not believe they are reflective of our ongoing long-term business and operating results.
Non-cash interest expense and other expenses related to convertible notes and other debt - We record the amortization of issuance costs as non-cash interest expense. We believe that excluding these costs provides meaningful supplemental information regarding operational performance and liquidity, along with enhancing investors' ability to view the Company's results from management's perspective. In addition, we believe excluding these costs from the non-GAAP measures facilitates comparisons to our historical operating results and comparisons to peer company operating results.
Discrete tax items and tax effect of non-GAAP adjustments - The income tax effect of non-GAAP adjustments relates to the tax effect of the adjustments that we incorporate into non-GAAP financial measures in order to provide a more meaningful measure of non-GAAP net income.
Depreciation - Depreciation expense, along with interest, tax and stock-based compensation expense, and restructuring charges, is excluded from Adjusted EBITDA because we do not believe depreciation and the other items relate to the ordinary course of our business or are reflective of our underlying business performance.
Non-recurring advisory fees - There were non-recurring costs that we excluded from non-GAAP results relating to professional accounting, tax and legal fees associated with strategic corporate initiatives, including our recently concluded Video business strategic review.
Impairment losses - There were impairment losses that we excluded from non-GAAP results relating to reduction of our leased office space, as we continue to adapt to the changing dynamics of work and seek to optimize value for our business.
Harmonic Inc.
Preliminary Condensed Consolidated Balance Sheets
(Unaudited, in thousands, except par value)
March 29, 2024 December 31, 2023
ASSETS
Current assets:
Cash and cash equivalents $84,305 $84,269
Accounts receivable, net 105,854 141,531
Inventories 86,631 83,982
Prepaid expenses and other current assets 24,019 20,950
Total current assets 300,809 330,732
Property and equipment, net 35,239 36,683
Operating lease right-of-use assets 19,420 20,817
Goodwill 238,287 239,150
Deferred income taxes 108,418 104,707
Other non-current assets 38,497 36,117
Total assets $740,670 $768,206
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Convertible debt, current $115,109 $114,880
Other debts, current 4,813 4,918
Accounts payable 43,844 38,562
Deferred revenue 51,500 46,217
Operating lease liabilities, current 6,507 6,793
Other current liabilities 53,045 61,024
Total current liabilities 274,818 272,394
Other debts, non-current 10,271 10,495
Operating lease liabilities, non-current 17,711 18,965
Other non-current liabilities 28,716 29,478
Total liabilities 331,516 331,332
Stockholders' equity:
Preferred stock, $0.001 par value, 5,000 shares authorized; no shares issued or outstanding -
Common stock, $0.001 par value, 150,000 shares authorized; 111,946 and 112,407 shares issued and outstanding at March 29, 2024 and December 31, 2023, respectively 112 112
Additional paid-in capital 2,410,094 2,405,043
Accumulated deficit (1,992,339) (1,962,575)
Accumulated other comprehensive loss (8,713) (5,706)
Total stockholders' equity 409,154 436,874
Total liabilities and stockholders' equity $740,670 $768,206
Harmonic Inc.
Preliminary Condensed Consolidated Statements of Operations
(Unaudited, in thousands, except per share data)
Three Months Ended
March 29, 2024 March 31, 2023
Revenue:
Appliance and integration $81,595 $114,794
SaaS and service 40,465 42,855
Total net revenue 122,060 157,649
Cost of revenue:
Appliance and integration 43,074 59,748
SaaS and service 15,905 13,847
Total cost of revenue 58,979 73,595
Total gross profit 63,081 84,054
Operating expenses:
Research and development 30,705 33,509
Selling, general and administrative 38,865 39,282
Restructuring and related charges 3,037 83
Total operating expenses 72,607 72,874
Income (loss) from operations (9,526) 11,180
Interest expense, net (723) (706)
Other expense, net (289) (293)
Income (loss) before income taxes (10,538) 10,181
Provision for (benefit from) income taxes (2,449) 5,088
Net income (loss) $(8,089) $5,093
Net income (loss) per share:
Basic $(0.07) $0.05
Diluted $(0.07) $0.04
Weighted average shares outstanding:
Basic 112,350 110,794
Diluted 112,350 117,758
Harmonic Inc.
Preliminary Condensed Consolidated Statements of Cash Flows
(Unaudited, in thousands)
Three Months Ended
March 29, 2024 March 31, 2023
Cash flows from operating activities:
Net income (loss) $(8,089) $5,093
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation 3,085 3,030
Stock-based compensation 6,923 7,424
Foreign currency remeasurement (1,108) 1,290
Deferred income taxes, net (3,806) 547
Provision for excess and obsolete inventories 757 2,027
Other adjustments 240 703
Changes in operating assets and liabilities:
Accounts receivable 35,187 20,530
Inventories (4,571) (10,547)
Other assets (5,041) (2,566)
Accounts payable 5,988 (12,507)
Deferred revenues 5,071 1,721
Other liabilities (7,816) (10,475)
Net cash provided by operating activities 26,820 6,270
Cash flows from investing activities:
Purchases of property and equipment (1,911) (2,331)
Net cash used in investing activities (1,911) (2,331)
Cash flows from financing activities:
Payments for debt issuance costs (327)
Repurchase of common stock (21,675)
Repayment of other debts - (152)
Proceeds from common stock issued to employees 3,542 3,085
Taxes paid related to net share settlement of equity awards (5,413) (6,353)
Net cash used in financing activities (23,873) (3,420)
Effect of exchange rate changes on cash and cash equivalents (1,000) 772
Net increase in cash and cash equivalents 36 1,291
Cash and cash equivalents at beginning of period 84,269 89,586
Cash and cash equivalents at end of period $84,305 $90,877
Harmonic Inc.
Preliminary GAAP Revenue Information
(Unaudited, in thousands, except percentages)
Three Months Ended
March 29, 2024 December 31, 2023 March 31, 2023
Geography
Americas $93,031 76 % $129,406 77 % $115,666 73 %
EMEA 23,560 19 % 30,041 18 % 32,941 21 %
APAC 5,469 5 % 7,645 5 % 9,042 6 %
Total $122,060 100 % $167,092 100 % $157,649 100 %
Market
Service Provider $86,693 71 % $128,566 77 % $117,989 75 %
Broadcast and Media 35,367 29 % 38,526 23 % 39,660 25 %
Total $122,060 100 % $167,092 100 % $157,649 100 %
Harmonic Inc.
Preliminary Segment Information
(Unaudited, in thousands, except percentages)
Three Months Ended March 29, 2024
Broadband Video Total Segment Adjustments
(1) Consolidated
Measures GAAP
Measures
Net revenue $78,897 $43,163 $122,060
$ - $122,060
Gross profit 37,494 (1) 26,569 (1) 64,063 (1) (982) 63,081
Gross margin % 47.5 % (1) 61.6 % (1) 52.5 % (1) 51.7 %
Three Months Ended December 31, 2023
Broadband Video Total Segment Adjustments
(1) Consolidated
Measures GAAP
Measures
Net revenue $115,229 $51,863 $167,092
$ - $167,092
Gross profit 48,803 (1) 33,491 (1) 82,294 (1) (427) 81,867
Gross margin % 42.4 % (1) 64.6 % (1) 49.3 % (1) 49.0 %
Three Months Ended March 31, 2023
Broadband Video Total Segment Adjustments
(1) Consolidated
Measures GAAP
Measures
Net revenue $100,351 $57,298 $157,649
$ - $157,649
Gross profit 50,290 (1) 34,614 (1) 84,904 (1) (850) 84,054
Gross margin % 50.1 % (1) 60.4 % (1) 53.9 % (1) 53.3 %
(1) Segment gross margin and segment gross profit are Non-GAAP financial measures. Refer to "Use of Non-GAAP Financial Measures" above and "GAAP to Non-GAAP Reconciliations" below.
Harmonic Inc.
GAAP to Non-GAAP Reconciliations (Unaudited)
(in thousands, except percentages and per share data)
Three Months Ended March 29, 2024
Revenue Gross
Profit Total Income Total Non- Net Income
Operating (Loss) from operating (Loss)
Expense Operations Expense, net
GAAP $122,060 $63,081 $72,607 $(9,526) $(1,012) $(8,089)
Stock-based compensation - 522 (6,401) 6,923 6,923
Restructuring and related charges - 460 (3,037) 3,497 3,497
Non-recurring advisory fees - (349) 349 349
Loss on fixed asset disposal - 11 11
Non-cash interest and other expenses related to convertible notes - 229 229
Discrete tax items and tax effect of non-GAAP adjustments - (2,538)
Total adjustments - 982 (9,787) 10,769 240 8,471
Non-GAAP $122,060 $64,063 $62,820 $1,243 $(772) $382
As a % of revenue (GAAP) 51.7 % 59.5 % (7.8) % (0.8) % (6.6) %
As a % of revenue (Non-GAAP) 52.5 % 51.5 % 1.0 % (0.6) % 0.3 %
Diluted net income (loss) per share:
GAAP $(0.07)
Non-GAAP $0.00
Shares used in per share calculation:
GAAP 112,350
Non-GAAP 118,107
Three Months Ended December 31, 2023
Revenue Gross
Profit Total Income from Total Non- Net Income
Operating Operations operating
Expense Expense, net
GAAP $167,092 $81,867 $72,234 $9,633 $(820) $83,841
Stock-based compensation 454 (6,151) 6,605 6,605
Restructuring and related charges (27) (27) (27)
Non-recurring advisory fees (2,702) 2,702 2,702
Non-cash interest and other expenses related to convertible notes 233 233
Discrete tax items and tax effect of non-GAAP adjustments (78,693)
Total adjustments 427 (8,853) 9,280 233 (69,180)
Non-GAAP $167,092 $82,294 $63,381 $18,913 $(587) $14,661
As a % of revenue (GAAP) 49.0 % 43.2 % 5.8 % (0.5) % 50.2 %
As a % of revenue (Non-GAAP) 49.3 % 37.9 % 11.3 % (0.4) % 8.8 %
Diluted net income per share:
GAAP $0.72
Non-GAAP $0.13
Shares used in per share calculation:
GAAP and Non-GAAP 115,691
Three Months Ended March 31, 2023
Revenue Gross
Profit Total Income from Total Non- Net Income
Operating Operations operating
Expense Expense, net
GAAP $157,649 $84,054 $72,874 $11,180 $(999) $5,093
Stock-based compensation 850 (6,574) 7,424 7,424
Restructuring and related charges (83) 83 83
Non-cash interest and other expenses related to convertible notes 223 223
Discrete tax items and tax effect of non-GAAP adjustments 1,506
Total adjustments 850 (6,657) 7,507 223 9,236
Non-GAAP $157,649 $84,904 $66,217 $18,687 $(776) $14,329
As a % of revenue (GAAP) 53.3 % 46.2 % 7.1 % (0.6) % 3.2 %
As a % of revenue (Non-GAAP) 53.9 % 42.0 % 11.9 % (0.5) % 9.1 %
Diluted net income per share:
GAAP $0.04
Non-GAAP $0.12
Shares used in per share calculation:
GAAP and Non-GAAP 117,758
Harmonic Inc.
Calculation of Adjusted EBITDA by Segment (Unaudited)
(In thousands, except percentages)
Three Months Ended March 29, 2024
Broadband Video
Income (loss) from operations (1) $8,594 $(7,351)
Depreciation 1,986 1,099
Other non-operating expenses, net (179) (99)
Adjusted EBITDA(2) $10,401 $(6,351)
Revenue $78,897 $43,163
Adjusted EBITDA margin % (2) 13.2 % (14.7) %
Three Months Ended December 31, 2023
Broadband Video
Income (loss) from operations (1) $20,268 $(1,355)
Depreciation 1,794 1,283
Other non-operating expenses, net (160) (89)
Adjusted EBITDA(2) $21,902 $(161)
Revenue $115,229 $51,863
Adjusted EBITDA margin % (2) 19.0 % (0.3) %
Three Months Ended March 31, 2023
Broadband Video
Income (loss) from operations (1) $20,113 $(1,426)
Depreciation 1,644 1,386
Other non-operating expenses, net (171) (122)
Adjusted EBITDA(2) $21,586 $(162)
Revenue $100,351 $57,298
Adjusted EBITDA margin % (2) 21.5 % (0.3) %
(1) Refer to "Use of Non-GAAP Financial Measures" and "GAAP to Non-GAAP Reconciliations" above.
(2) Adjusted EBITDA and Adjusted EBITDA margin are Non-GAAP financial measures. Refer below for the reconciliation of consolidated adjusted EBITDA to net income (loss), the most directly comparable GAAP measure.
Harmonic Inc.
Preliminary Loss to Consolidated Segment Adjusted EBITDA Reconciliation (Unaudited)
(In thousands, except percentages)
Three Months Ended
March 29, 2024 December 31, 2023 March 31, 2023
Net income (loss) (GAAP) $(8,089) $83,841 $5,093
Provision for (benefit from) income taxes (2,449) (75,028) 5,088
Interest expense, net 723 571 706
Depreciation 3,085 3,077 3,030
EBITDA (6,730) 12,461 13,917
Adjustments
Stock-based compensation 6,923 6,605 7,424
Restructuring and related charges 3,497 (27) 83
Non-recurring advisory fees 349 2,702
Loss on fixed asset disposal 11
Total consolidated segment adjusted EBITDA (Non-GAAP) $4,050 $21,741 $21,424
Revenue $122,060 $167,092 $157,649
Net income (loss) margin (GAAP) (6.6) % 50.2 % 3.2 %
Consolidated segment Adjusted EBITDA margin (Non-GAAP) 3.3 % 13.0 % 13.6 %
Harmonic Inc.
GAAP to Non-GAAP Reconciliations on Financial Guidance (Unaudited)
(In millions, except percentages and per share data)
Q2 2024 Financial Guidance (1)
Revenue Gross Profit Total Operating Income from Net Income (Loss)
Expense Operations
GAAP $125 to $140 $64 to $73 $80 to $82 $(16) to $(9) $(19) to $(14)
Stock-based compensation expense - (6) 6 6
Restructuring and related charges - 1 (12) 13 13
Impairment losses - 6
Tax effect of non-GAAP adjustments - (6) to (5)
Total adjustments - 1 (18) 19 19 to 20
Non-GAAP $125 to $140 $65 to $74 $62 to $64 $3 to $10
$ - to $6
As a % of revenue (GAAP) 51.0 % to 52.1 % 64.0 % to 58.6 % (12.8) % to (6.4) % (15.4) % to (9.9) %
As a % of revenue (Non-GAAP) 51.8 % to 52.9 % 49.6 % to 45.7 % 2.2 % to 7.1 % 0.2 % to 4.4 %
Diluted net income (loss) per share:
GAAP $(0.17) to $(0.12)
Non-GAAP
$ - to $0.05
Shares used in per share calculation:
GAAP 115.3
Non-GAAP 116.8
(1) Components may not sum to total due to rounding.
2024 Financial Guidance (1)
Revenue Gross Profit Total Operating Income from Net Income
Expense Operations
GAAP $645 to $695 $326 to $365 $288 to $298 $38 to $67 $18 to $40
Stock-based compensation expense 1 (27) 28 28
Restructuring and related charges 2 (15) 17 17
Impairment loss 6
Non-cash interest and other expenses related to convertible notes 1
Tax effect of non-GAAP adjustments (9) to (8)
Total adjustments 3 (42) 45 43 to 44
Non-GAAP $645 to $695 $329 to $368 $246 to $256 $83 to $112 $61 to $84
As a % of revenue (GAAP) 50.5 % to 52.5 % 44.7 % to 42.9 % 5.9 % to 9.6 % 2.8 % to 5.8 %
As a % of revenue (Non-GAAP) 51.0 % to 52.9 % 38.1 % to 36.8 % 12.9 % to 16.1 % 9.5 % to 12.1 %
Diluted net income per share:
GAAP $0.15 to $0.34
Non-GAAP $0.51 to $0.71
Shares used in per share calculation:
GAAP and Non-GAAP 118.5
(1) Components may not sum to total due to rounding.
Harmonic Inc.
Calculation of Adjusted EBITDA by Segment on Financial Guidance (Unaudited)
(1)
(In millions)
Q2 2024 Financial Guidance
Broadband Video
Income (loss) from operations (2) $9 to $14 $(6) to $(4)
Depreciation 2 2 1 1
Other non-operating expenses - (1) 1
Segment adjusted EBITDA(3) $11 to $15 $(5) to $(2)
2024 Financial Guidance
Broadband Video
Income (loss) from operations (2) $88 to $112 $(5) to
$ -
Depreciation 8 8 5 5
Other non-operating expenses (1) (1)
Segment adjusted EBITDA(3) $95 to $119
$ - to $5
(1) Components may not sum to total due to rounding.
(2) Refer to "Use of Non-GAAP Financial Measures" and "GAAP to Non-GAAP Reconciliations on Financial Guidance" above.
(3) Segment Adjusted EBITDA is a Non-GAAP financial measure. Refer below for the "Net income (loss) to consolidated segment Adjusted EBITDA reconciliation on Financial Guidance".
Harmonic Inc.
Net Income (Loss) to Consolidated Segment Adjusted EBITDA Reconciliation on Financial Guidance (Unaudited)
(1)
(In millions)
Q2 2024 Financial 2024 Financial
Guidance Guidance
Net income (loss) (GAAP) $(19) to $(14) 18 to $40
Provision for income taxes (6) (4) 5 12
Interest expense, net 3 3 8 8
Depreciation 3 3 13 13
EBITDA (19) to (12) 44 to 73
Adjustments
Stock-based compensation 6 6 28 28
Restructuring and related charges 13 13 17 17
Impairment loss 6 6 6 6
Total consolidated segment adjusted EBITDA (Non-GAAP) (2) $6 to $13 $95 to $124
(1) Components may not sum to total due to rounding.
(2) Consolidated Segment adjusted EBITDA is a Non-GAAP financial measure. Refer to "Use of Non-GAAP Financial Measures" above.
View original content to download multimedia:https://www.prnewswire.com/news-releases/harmonic-announces-first-quarter-2024-results-302130400.html
SOURCE Harmonic Inc.
