- Revenues of $43.7 million
decreased 5% sequentially
- Gross margin of 39.9% and non-GAAP(1) gross margin
of 42.3%, both higher sequentially
- Operating loss of $8.1 million,
non-GAAP(1) operating loss of $3.6 million
- Net loss of $9.7 million or a
loss of $0.34 per diluted share;
non-GAAP(1) net loss of $3.8
million or a loss of $0.14 per
diluted share
- Net cash provided by operating activities of $8.9 million; $46.5
million cash on the balance sheet
- Adjusted EBITDA(1) loss of $2.3 million or (5.3)% of revenues, an
improvement of 65% sequentially
HOFFMAN
ESTATES, Ill., Nov. 7, 2024
/PRNewswire/ -- Cambium Networks Corporation ("Cambium
Networks") (NASDAQ: CMBM), a leading provider of wireless and wired
networking infrastructure solutions, today announced financial
results for the third quarter 2024 ended September 30, 2024.
|
|
GAAP
|
|
|
Non-GAAP
(1)
|
|
(in millions, except
percentages)
|
|
Q3
2024
|
|
|
Q2
2024
|
|
|
Q3
2023
|
|
|
Q3
2024
|
|
|
Q2
2024
|
|
|
Q3
2023
|
|
Revenues
|
|
$
|
43.7
|
|
|
$
|
45.9
|
|
|
$
|
43.0
|
|
|
$
|
43.7
|
|
|
$
|
45.9
|
|
|
$
|
43.0
|
|
Gross margin
|
|
|
39.9
|
%
|
|
|
31.4
|
%
|
|
|
25.5
|
%
|
|
|
42.3
|
%
|
|
|
33.5
|
%
|
|
|
27.7
|
%
|
Operating
margin
|
|
|
(18.4)
|
%
|
|
|
(26.3)
|
%
|
|
|
(51.3)
|
%
|
|
|
(8.2)
|
%
|
|
|
(17.3)
|
%
|
|
|
(36.1)
|
%
|
Net loss
|
|
$
|
(9.7)
|
|
|
$
|
(9.1)
|
|
|
$
|
(26.2)
|
|
|
$
|
(3.8)
|
|
|
$
|
(7.1)
|
|
|
$
|
(12.1)
|
|
Adjusted EBITDA
margin
|
|
|
|
|
|
|
|
|
|
|
|
(5.3)
|
%
|
|
|
(14.5)
|
%
|
|
|
(33.5)
|
%
|
1Refer to Supplemental Financial
Information accompanying this press release for a reconciliation of
GAAP to non-GAAP numbers and
for reconciliation of free cash flow and adjusted EBITDA for the
third quarter 2024 ended September 30, 2024.
|
"We are pleased that, despite the market challenges, revenue and
margins were within our guidance range for the third quarter. Most
importantly, we generated continuing growth in the Enterprise
portfolio of products. Margins improved and we delivered increased
positive cash from operations compared to the second quarter 2024,
and $5.2 million in free cash flow.
Cambium's product sales out of the distribution channel remain
higher than reported revenues, and channel inventories declined, as
reported by our distributors," said Morgan
Kurk, president and CEO.
Revenues of $43.7 million for the
third quarter 2024 decreased by $2.2
million, or 5%, compared to $45.9
million in the second quarter 2024, primarily due to lower
Point-to-Point revenues to defense customers, offset partially by
higher Enterprise revenues.
GAAP gross margin for the third quarter 2024 was 39.9%, 850
basis points higher than 31.4% for the second quarter 2024. GAAP
operating loss for the third quarter 2024 was $8.1 million, a $4.0
million improvement from the operating loss of $12.1 million for the second quarter 2024. GAAP
net loss for the third quarter 2024 was $9.7
million, or a net loss of $0.34 per diluted share, compared to a net loss
of $9.1 million, or net loss of
$0.33 per diluted share for the
second quarter 2024.
Non-GAAP gross margin for the third quarter 2024 was 42.3%, a
880 basis point improvement from 33.5% for the second quarter 2024,
primarily due to a decline in inventory reserve charges and losses
on supplier commitments. Non-GAAP operating loss for the third
quarter 2024 was $3.6 million, an
improvement from a non-GAAP operating loss of $7.9 million for the second quarter 2024.
Non-GAAP net loss for the third quarter 2024 was also improved, at
$3.8 million, or a net loss of
$0.14 per diluted share, compared to
non-GAAP net loss of $7.1 million, or
net loss of $0.25 per diluted share,
for the second quarter 2024. For the third quarter 2024, adjusted
EBITDA was a loss of $2.3 million or
(5.3)% of revenues, a 65% improvement from an adjusted EBITDA loss
of $6.7 million or (14.5)% of
revenues for the second quarter 2024.
Net cash provided by operating activities was $8.9 million for the third quarter 2024,
significantly higher compared to net cash provided by operating
activities of $2.4 million for the
second quarter 2024. Non-GAAP free cash flow totaled $5.2 million for the third quarter of 2024, an
improvement compared to negative $1.8
million for the second quarter 2024. Cash totaled
$46.5 million as of September 30, 2024.
As of September 30, 2024, the
company remained in compliance with its monthly liquidity covenant
for its outstanding bank debt at each measurement period during the
quarter, but was not in compliance with its quarterly consolidated
EBITDA covenant. The company was also not in compliance with its
liquidity covenant as of October 31,
2024. The covenant violations affords the lenders the right
to declare the amounts outstanding immediately due and payable, and
as such, the term loan facility and the associated debt issuance
costs and the revolving loan facility have all been classified as a
current liability and the deferred debt issuance costs associated
with the revolving loan facility have been classified as a current
asset in the accompanying unaudited condensed consolidated balance
sheets as of September 30, 2024. The
company is seeking a forbearance from the bank and is working with
them to address its noncompliance with the covenants.
Fourth Quarter 2024 Financial Outlook
Cambium Networks' financial outlook does not include the
potential impact of any possible future financial transactions,
acquisitions, pending legal matters, or other transactions.
Accordingly, Cambium Networks only includes such items in the
company's financial outlook to the extent that they are reasonably
foreseeable; however, actual results may differ materially from the
outlook.
Taking into account our current visibility, the financial
outlook as of November 7, 2024, for
the fourth quarter ending December 31,
2024, is as follows:
- Revenues between $40.0-$45.0
million
- GAAP gross margin between 40.0%-42.0%; and non-GAAP gross
margin between 42.5%-44.5%
- GAAP operating loss between $7.0-$9.0 million;
and non-GAAP operating loss between $3.0-$5.0
million
- Adjusted EBITDA loss between $1.0-$3.0 million;
and adjusted EBITDA margin between (2.0)%-(7.0)%
Conference Call and Webcast
Cambium Networks will host a live webcast and conference call to
discuss its financial results for the third quarter of 2024 at
4:30 p.m. ET today, November 7, 2024. To join the financial results
live webcast and view additional materials that will be posted to
the investor website, listeners should access the investor page of
Cambium Networks website
at: https://investors.cambiumnetworks.com/. Following
the live webcast, a replay will be available in the event archives
at the same web address for a period of one year.
To access the live conference call by phone, listeners should
register in advance at
https://register.vevent.com/register/BIdc28a1c98af9472980b80dde48bef173.
Upon registration, telephone participants will receive a
confirmation email detailing how to join the conference call,
including the dial-in number and a unique passcode.
About Cambium Networks
Cambium Networks enables service providers, enterprises,
industrial organizations, and governments to deliver exceptional
digital experiences and device connectivity with compelling
economics. Our ONE Network platform simplifies management of
Cambium's wired and wireless broadband and network edge
technologies, allowing customers to focus more on managing their
business rather than the network. We make connectivity that just
works.
Cautionary Note Regarding Forward-Looking Statements
This release contains certain forward-looking statements
within the meaning of the federal securities laws, including
statements concerning our expected next quarter revenues, net
income and cash. 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.
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 2023
Annual Report on Form 10-K filed with the Securities and Exchange
Commission on March 15, 2024, and
Form 10-Qs filed on May 10, 2024 and
August 9, 2024. Because
forward-looking statements are inherently subject to risks and
uncertainties, some of which cannot be predicted or quantified, you
should not rely on these forward-looking statements as predictions
of future events. The events and circumstances reflected in our
forward-looking statements may not be achieved or occur and actual
results could differ materially from those projected in the
forward-looking statements. Some of the key factors that could
cause actual results to differ from our expectations include: the
unpredictability of our operating results; our ability to meet the
financial and other covenants under our secured credit facilities;
our ability to predict and respond to emerging technological trends
and network operators' changing needs; our ability to successfully
comply with or obtain a waiver of compliance with the financial
covenants under our credit facilities and therefore continue
as a going concern; the sufficiency of our cash resources and needs
for additional financing; our ability to forecast future demand or
the level of inventory in our distribution channel; our ability to
manage inventory and the risk of excess or obsolete inventory in
our channel; the impact of competitive pressures on the development
of new products and our success against competitors in our markets;
risks caused by political tensions around the world; the strength
of the United States dollar and
the impact on the cost of our products globally; current or future
unfavorable economic conditions, both domestically and in our
foreign markets, including the risk of a global or localized
recessions; our reliance on limited or sole source suppliers; our
reliance on third-party manufacturers, which subjects us to risks
of product delivery delays and reduced control over product costs
and quality; our reliance on distributors and value-added resellers
for the substantial majority of our sales; the ability of our
third-party logistics and warehousing providers to deliver products
to our channel partners and network operators in a timely manner;
the technological complexity of our products, which may contain
undetected hardware defects or software bugs or subject our
products to the risks of ransomware or malware or other
cyber-attacks; the impact of any material weaknesses in and our
ability to maintain an effective system of internal controls,
produce timely and accurate financial statements or comply with
applicable regulations; any future impairment or write offs of
intangible assets; the impact of actual or threatened health
epidemics and other outbreaks; our reliance on the availability of
third-party licenses; and our inability to obtain intellectual
property protections for our products. 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
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(In thousands,
except share and per share amounts)
|
|
(Unaudited)
|
|
|
|
Three months
ended
|
|
|
|
September 30,
2024
|
|
|
June 30,
2024
|
|
|
September 30,
2023
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
43,726
|
|
|
$
|
45,946
|
|
|
$
|
43,046
|
|
Cost of
revenues
|
|
|
26,281
|
|
|
|
31,536
|
|
|
|
32,087
|
|
Gross
profit
|
|
|
17,445
|
|
|
|
14,410
|
|
|
|
10,959
|
|
Gross
margin
|
|
|
39.9
|
%
|
|
|
31.4
|
%
|
|
|
25.5
|
%
|
Operating
expenses
|
|
|
|
|
|
|
|
|
|
Research and
development
|
|
|
9,275
|
|
|
|
9,149
|
|
|
|
13,151
|
|
Sales and
marketing
|
|
|
8,398
|
|
|
|
9,706
|
|
|
|
9,675
|
|
General and
administrative
|
|
|
6,149
|
|
|
|
5,988
|
|
|
|
8,688
|
|
Depreciation and
amortization
|
|
|
1,682
|
|
|
|
1,669
|
|
|
|
1,545
|
|
Total operating
expenses
|
|
|
25,504
|
|
|
|
26,512
|
|
|
|
33,059
|
|
Operating
loss
|
|
|
(8,059)
|
|
|
|
(12,102)
|
|
|
|
(22,100)
|
|
Operating
margin
|
|
|
(18.4)
|
%
|
|
|
(26.3)
|
%
|
|
|
(51.3)
|
%
|
Interest expense,
net
|
|
|
1,403
|
|
|
|
1,304
|
|
|
|
620
|
|
Other expense,
net
|
|
|
8
|
|
|
|
3
|
|
|
|
63
|
|
Loss before income
taxes
|
|
|
(9,470)
|
|
|
|
(13,409)
|
|
|
|
(22,783)
|
|
Provision (benefit) for
income taxes
|
|
|
206
|
|
|
|
(4,266)
|
|
|
|
3,417
|
|
Net
loss
|
|
$
|
(9,676)
|
|
|
$
|
(9,143)
|
|
|
$
|
(26,200)
|
|
|
|
|
|
|
|
|
|
|
|
Loss per
share
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.34)
|
|
|
$
|
(0.33)
|
|
|
$
|
(0.95)
|
|
Diluted
|
|
$
|
(0.34)
|
|
|
$
|
(0.33)
|
|
|
$
|
(0.95)
|
|
Weighted-average
number of shares outstanding to compute loss per
share
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
28,217,453
|
|
|
|
27,902,956
|
|
|
|
27,619,281
|
|
Diluted
|
|
|
28,217,453
|
|
|
|
27,902,956
|
|
|
|
27,619,281
|
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation included in costs and expenses:
|
|
|
|
|
|
|
|
|
|
Cost of
revenues
|
|
$
|
52
|
|
|
$
|
51
|
|
|
$
|
45
|
|
Research and
development
|
|
|
959
|
|
|
|
920
|
|
|
|
1,037
|
|
Sales and
marketing
|
|
|
413
|
|
|
|
486
|
|
|
|
597
|
|
General and
administrative
|
|
|
1,071
|
|
|
|
1,104
|
|
|
|
1,166
|
|
Total share-based
compensation expense
|
|
$
|
2,495
|
|
|
$
|
2,561
|
|
|
$
|
2,845
|
|
CAMBIUM NETWORKS
CORPORATION
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(In thousands,
except share information)
|
(Unaudited)
|
|
|
September 30,
2024
|
|
|
December 31,
2023
|
ASSETS
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
Cash
|
|
$
|
46,491
|
|
|
$
|
18,710
|
Accounts receivable,
net of credit losses of $502 and $283
|
|
|
57,275
|
|
|
|
64,103
|
Inventories,
net
|
|
|
42,980
|
|
|
|
66,878
|
Income taxes
receivable
|
|
|
1,118
|
|
|
|
222
|
Prepaid
expenses
|
|
|
15,928
|
|
|
|
6,589
|
Other current
assets
|
|
|
7,389
|
|
|
|
6,069
|
Total current
assets
|
|
|
171,181
|
|
|
|
162,571
|
|
|
|
|
|
|
Noncurrent
assets
|
|
|
|
|
|
Property and
equipment, net
|
|
|
13,957
|
|
|
|
12,879
|
Software,
net
|
|
|
13,387
|
|
|
|
11,985
|
Operating lease
assets
|
|
|
6,708
|
|
|
|
7,894
|
Intangible assets,
net
|
|
|
6,551
|
|
|
|
7,675
|
Goodwill
|
|
|
9,842
|
|
|
|
9,842
|
Deferred tax assets,
net
|
|
|
—
|
|
|
|
3,694
|
Other noncurrent
assets
|
|
|
983
|
|
|
|
1,335
|
TOTAL
ASSETS
|
|
$
|
222,609
|
|
|
$
|
217,875
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
Accounts
payable
|
|
$
|
19,619
|
|
|
$
|
19,120
|
Accrued
liabilities
|
|
|
46,138
|
|
|
|
47,069
|
Employee
compensation
|
|
|
3,894
|
|
|
|
5,071
|
Current portion of
long-term debt, net
|
|
|
67,577
|
|
|
|
3,186
|
Deferred
revenues
|
|
|
8,967
|
|
|
|
8,765
|
Other current
liabilities
|
|
|
9,866
|
|
|
|
13,117
|
Total current
liabilities
|
|
|
156,061
|
|
|
|
96,328
|
Noncurrent
liabilities
|
|
|
|
|
|
Long-term debt,
net
|
|
|
—
|
|
|
|
21,926
|
Deferred
revenues
|
|
|
11,761
|
|
|
|
10,473
|
Noncurrent operating
lease liabilities
|
|
|
9,332
|
|
|
|
6,595
|
Other noncurrent
liabilities
|
|
|
1,825
|
|
|
|
1,619
|
Total
liabilities
|
|
|
178,979
|
|
|
|
136,941
|
Commitments and
contingencies
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
|
Share capital; $0.0001
par value; 500,000,000 shares authorized at September 30, 2024 and
December 31,
2023; 28,241,507 outstanding at September 30, 2024 and 27,834,908
outstanding at December 31, 2023
|
|
|
3
|
|
|
|
3
|
Additional paid in
capital
|
|
|
160,958
|
|
|
|
152,768
|
Treasury shares, at
cost, 271,787 shares at September 30, 2024 and 260,236 shares at
December 31, 2023
|
|
|
(5,664)
|
|
|
|
(5,624)
|
Accumulated
deficit
|
|
|
(109,864)
|
|
|
|
(64,598)
|
Accumulated other
comprehensive loss
|
|
|
(1,803)
|
|
|
|
(1,615)
|
Total shareholders'
equity
|
|
|
43,630
|
|
|
|
80,934
|
TOTAL LIABILITIES
AND EQUITY
|
|
$
|
222,609
|
|
|
$
|
217,875
|
CAMBIUM NETWORKS
CORPORATION
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(In
thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
September 30,
2024
|
|
|
June 30,
2024
|
|
|
September 30,
2023
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(9,676)
|
|
|
$
|
(9,143)
|
|
|
$
|
(26,200)
|
|
Adjustments to
reconcile net loss to net cash provided by (used in) operating
activities:
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization of software and intangible assets
|
|
|
2,696
|
|
|
|
2,584
|
|
|
|
2,294
|
|
Amortization of debt
issuance costs
|
|
|
80
|
|
|
|
78
|
|
|
|
81
|
|
Share-based
compensation
|
|
|
2,495
|
|
|
|
2,561
|
|
|
|
2,845
|
|
Deferred income
taxes
|
|
|
—
|
|
|
|
—
|
|
|
|
3,612
|
|
Provision for
inventory excess and obsolescence
|
|
|
727
|
|
|
|
2,384
|
|
|
|
4,577
|
|
Other
|
|
|
(105)
|
|
|
|
(243)
|
|
|
|
155
|
|
Change in assets and
liabilities:
|
|
|
|
|
|
|
|
|
|
Receivables
|
|
|
(275)
|
|
|
|
1,674
|
|
|
|
22,457
|
|
Inventories
|
|
|
6,262
|
|
|
|
3,240
|
|
|
|
(1,993)
|
|
Prepaid
expenses
|
|
|
(3,872)
|
|
|
|
684
|
|
|
|
(772)
|
|
Income taxes
receivable
|
|
|
3,531
|
|
|
|
(4,353)
|
|
|
|
(886)
|
|
Accounts
payable
|
|
|
4,407
|
|
|
|
(298)
|
|
|
|
(5,156)
|
|
Accrued employee
compensation
|
|
|
(447)
|
|
|
|
387
|
|
|
|
(527)
|
|
Other assets and
liabilities
|
|
|
3,074
|
|
|
|
2,846
|
|
|
|
(733)
|
|
Net cash provided by
(used in) operating activities
|
|
|
8,897
|
|
|
|
2,401
|
|
|
|
(246)
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
|
Purchases of property
and equipment
|
|
|
(2,128)
|
|
|
|
(2,314)
|
|
|
|
(1,125)
|
|
Purchases of
software
|
|
|
(1,534)
|
|
|
|
(1,856)
|
|
|
|
(2,185)
|
|
Net cash used in
investing activities
|
|
|
(3,662)
|
|
|
|
(4,170)
|
|
|
|
(3,310)
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance
of revolver debt
|
|
|
—
|
|
|
|
5,000
|
|
|
|
—
|
|
Repayment of term
loan
|
|
|
(1,312)
|
|
|
|
—
|
|
|
|
(656)
|
|
Issuance of ordinary
shares under ESPP
|
|
|
—
|
|
|
|
663
|
|
|
|
—
|
|
Taxes paid related to
net share settlement of equity awards
|
|
|
(6)
|
|
|
|
(17)
|
|
|
|
(219)
|
|
Proceeds from share
option exercises
|
|
|
—
|
|
|
|
—
|
|
|
|
6
|
|
Net cash (used in)
provided by financing activities
|
|
|
(1,318)
|
|
|
|
5,646
|
|
|
|
(869)
|
|
Effect of exchange rate
on cash
|
|
|
—
|
|
|
|
(14)
|
|
|
|
(24)
|
|
Net increase (decrease)
in cash
|
|
|
3,917
|
|
|
|
3,863
|
|
|
|
(4,449)
|
|
Cash, beginning of
period
|
|
|
42,574
|
|
|
|
38,711
|
|
|
|
31,978
|
|
Cash, end of
period
|
|
$
|
46,491
|
|
|
$
|
42,574
|
|
|
$
|
27,529
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure
of cash flow information:
|
|
|
|
|
|
|
|
|
|
Income taxes paid, net
of refunds received
|
|
$
|
(3,319)
|
|
|
$
|
2,231
|
|
|
$
|
1,120
|
|
Interest
paid
|
|
$
|
2,069
|
|
|
$
|
922
|
|
|
$
|
474
|
|
Significant non-cash
activities:
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in
property, equipment and software unpaid in accounts
payable or accrued in liabilities
|
|
$
|
1,376
|
|
|
$
|
46
|
|
|
$
|
(167)
|
|
Operating lease
right-of-use assets obtained in exchange for operating lease
liabilities
|
|
$
|
115
|
|
|
$
|
—
|
|
|
$
|
14
|
|
Deferred issuance
costs incurred but not yet paid
|
|
$
|
50
|
|
|
$
|
275
|
|
|
$
|
—
|
|
CAMBIUM NETWORKS
CORPORATION
|
SUPPLEMENTAL
FINANCIAL INFORMATION
|
(In
thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
REVENUES BY
PRODUCT CATEGORY
|
|
Three Months
Ended
|
|
|
|
|
|
September 30,
2024
|
|
|
June 30,
2024
|
|
|
September 30,
2023
|
Point-to-Multi-Point
|
|
$
|
17,999
|
|
|
$
|
19,647
|
|
|
$
|
23,596
|
Point-to-Point
|
|
|
9,347
|
|
|
|
13,656
|
|
|
|
15,809
|
Enterprise
|
|
|
15,160
|
|
|
|
11,310
|
|
|
|
2,499
|
Other
|
|
|
1,220
|
|
|
|
1,333
|
|
|
|
1,142
|
Total
Revenues
|
|
$
|
43,726
|
|
|
$
|
45,946
|
|
|
$
|
43,046
|
|
|
|
|
|
|
|
|
|
REVENUES BY
REGION
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
September 30,
2024
|
|
|
June 30,
2024
|
|
|
September 30,
2023
|
North
America
|
|
$
|
21,300
|
|
|
$
|
20,647
|
|
|
$
|
17,768
|
Europe, Middle East and
Africa
|
|
|
12,200
|
|
|
|
15,003
|
|
|
|
14,274
|
Caribbean and Latin
America
|
|
|
5,902
|
|
|
|
5,306
|
|
|
|
5,726
|
Asia Pacific
|
|
|
4,324
|
|
|
|
4,990
|
|
|
|
5,278
|
Total
Revenues
|
|
$
|
43,726
|
|
|
$
|
45,946
|
|
|
$
|
43,046
|
Use of non-GAAP (Adjusted) Financial Measures
In addition to providing financial measurements based on
generally accepted accounting principles in the United States (GAAP), we provide
additional financial metrics that are not prepared in accordance
with GAAP (non-GAAP), including Adjusted EBITDA, free cash flow,
non-GAAP gross margin, non-GAAP operating expenses, non-GAAP
operating income and non-GAAP operating margin, non-GAAP pre-tax
income, non-GAAP provision for income taxes, non-GAAP net income,
and non-GAAP fully weighted basic and diluted shares. Management
uses these non-GAAP financial measures, in addition to GAAP
financial measures, to understand and compare operating results
across accounting periods, for financial and operational decision
making, for planning and forecasting purposes, to measure executive
compensation and to evaluate our financial performance. We believe
that these non-GAAP financial measures help us to identify
underlying trends in our business that could otherwise be masked by
the effect of the expenses that we exclude in the calculations of
the non-GAAP financial measures.
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 information to
investors and others in understanding and evaluating our operating
results, enhancing the overall understanding of our past
performance and future prospects. 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 (loss) income as reported in
our consolidated statements of operations excluding the impact of
(i) interest expense (income), net; (ii) income tax provision
(benefit); (iii) depreciation and amortization expense; (iv)
nonrecurring expenses, (v) share-based compensation expense, and
(vi) restructuring expenses. 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 nonrecurring expenses since this
is one-time in nature and does not reflect our ongoing operations.
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 Cambium Networks'
control. As a result, management excludes this item from Cambium
Networks' internal operating forecasts and models. We also adjust
EBITDA to exclude nonrecurring expenses and restructuring expenses
as these relate to events outside of the ordinary course of
continuing operations and to provide a more accurate comparison of
our ongoing business results.
Free cash flow is a non-GAAP measure defined as cash flows from
operating activities less capital expenditures, which is disclosed
as purchases of property and equipment and purchases of software in
our unaudited condensed consolidated statement of cash flows. We
believe this non-GAAP financial measure is a useful indicator of
liquidity that provides information to management and investors,
even if negative, about the amount of cash used in our operations
other than that used for investments in property and equipment.
Since free cash flow is not a measure calculated in accordance with
GAAP, it should not be considered in isolation of, or as a
substitute for cash from operating activities and may not be
comparable to similarly titled measures employed by other
companies. Free cash flow is not necessarily a measure of our
ability to fund our cash needs.
Non-GAAP gross margin, non-GAAP operating expenses, non-GAAP
operating income and non-GAAP operating margin, non-GAAP effective
tax rate and non-GAAP net income are used as a supplement to our
unaudited condensed 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,
restructuring expenses, nonrecurring legal expenses, 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 expenses are excluded. Management may
issue different types of awards, including share options, and
restricted share units, 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.
Amortization of acquired intangibles includes customer
relationships and is excluded since these are not indicative of
continuing operations.
Amortization of capitalized software costs include capitalized
research and development activities amortized over their useful
life and included in cost of revenues and are excluded since these
are not indicative of continuing operations.
Restructuring expenses consist primarily of severance costs for
employees which are not related to future operating expenses.
Cambium Networks excludes these expenses since they result from an
event that is outside the ordinary course of continuing operations.
Excluding these charges permits more accurate comparisons of
Cambium Networks' ongoing business results.
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. Non-GAAP results exclude the effect of a valuation
allowance recorded against tax assets for the cumulative loss
related to our UK and U.S. operations. Cambium Networks excludes
these amounts to more closely approximate the company's ongoing
effective tax rate after adjusting for one-time or unique
non-recurring items. The associated non-GAAP effective tax rate is
also applied to the gross amount of non-GAAP adjustments for the
purpose of calculating non-GAAP net income in total and on a
per-share basis. This approach is designed to enhance the ability
of investors to understand the company's tax expense on its current
operations, provide improved modeling accuracy, and substantially
reduce fluctuations caused by GAAP adjustments which may not
reflect actual cash tax expense.
Non-GAAP fully weighted basic and diluted shares are shown as
outstanding during the entire period presented and include dilutive
shares if their effect on 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 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
|
|
|
|
September 30,
2024
|
|
|
June 30,
2024
|
|
|
September 30,
2023
|
|
Net loss
|
|
$
|
(9,676)
|
|
|
$
|
(9,143)
|
|
|
$
|
(26,200)
|
|
Interest expense,
net
|
|
|
1,403
|
|
|
|
1,304
|
|
|
|
620
|
|
Provision (benefit)
for income taxes
|
|
|
206
|
|
|
|
(4,266)
|
|
|
|
3,417
|
|
Depreciation and
amortization of software and intangible assets
|
|
|
2,696
|
|
|
|
2,584
|
|
|
|
2,294
|
|
EBITDA
|
|
|
(5,371)
|
|
|
|
(9,521)
|
|
|
|
(19,869)
|
|
Share-based
compensation
|
|
|
2,495
|
|
|
|
2,561
|
|
|
|
2,845
|
|
Restructuring and
other nonrecurring expenses
|
|
|
570
|
|
|
|
310
|
|
|
|
2,602
|
|
Adjusted
EBITDA
|
|
$
|
(2,306)
|
|
|
$
|
(6,650)
|
|
|
$
|
(14,422)
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
Margin
|
|
|
(5.3)
|
%
|
|
|
(14.5)
|
%
|
|
|
(33.5)
|
%
|
The following table reconciles Cash flows from operating
activities to Free cash flow, the most directly comparable
financial measure, calculated and presented in accordance with GAAP
(in thousands):
CAMBIUM NETWORKS
CORPORATION
|
SUPPLEMENTAL
SCHEDULE OF NON-GAAP FREE CASH FLOW
|
(In
thousands)
|
(Unaudited)
|
|
|
Three months
ended
|
|
|
September 30,
2024
|
|
|
June 30,
2024
|
|
|
September 30,
2023
|
Net cash provided by
(used in) operating activities
|
|
$
|
8,897
|
|
|
$
|
2,401
|
|
|
$
|
(246)
|
Purchases of property
and equipment
|
|
|
(2,128)
|
|
|
|
(2,314)
|
|
|
|
(1,125)
|
Purchases of
software
|
|
|
(1,534)
|
|
|
|
(1,856)
|
|
|
|
(2,185)
|
Free cash
flow
|
|
$
|
5,235
|
|
|
$
|
(1,769)
|
|
|
$
|
(3,556)
|
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
|
|
|
|
September 30,
2024
|
|
|
June 30,
2024
|
|
|
September 30,
2023
|
|
GAAP gross
profit
|
|
$
|
17,445
|
|
|
$
|
14,410
|
|
|
$
|
10,959
|
|
Share-based
compensation expense
|
|
|
52
|
|
|
|
51
|
|
|
|
45
|
|
Amortization of
capitalized software costs
|
|
|
1,014
|
|
|
|
916
|
|
|
|
750
|
|
Restructuring and
nonrecurring expense
|
|
|
—
|
|
|
|
26
|
|
|
|
152
|
|
Non-GAAP gross
profit
|
|
$
|
18,511
|
|
|
$
|
15,403
|
|
|
$
|
11,906
|
|
Non-GAAP gross
margin
|
|
|
42.3
|
%
|
|
|
33.5
|
%
|
|
|
27.7
|
%
|
|
|
|
|
|
|
|
|
|
|
GAAP research and
development expense
|
|
$
|
9,275
|
|
|
$
|
9,149
|
|
|
$
|
13,151
|
|
Share-based
compensation expense
|
|
|
959
|
|
|
|
920
|
|
|
|
1,037
|
|
Restructuring and other
nonrecurring expense
|
|
|
172
|
|
|
|
26
|
|
|
|
630
|
|
Non-GAAP research
and development expense
|
|
$
|
8,144
|
|
|
$
|
8,203
|
|
|
$
|
11,484
|
|
|
|
|
|
|
|
|
|
|
|
GAAP sales and
marketing expense
|
|
$
|
8,398
|
|
|
$
|
9,706
|
|
|
$
|
9,675
|
|
Share-based
compensation expense
|
|
|
413
|
|
|
|
486
|
|
|
|
597
|
|
Restructuring and other
nonrecurring expenses
|
|
|
213
|
|
|
|
196
|
|
|
|
350
|
|
Non-GAAP sales and
marketing expense
|
|
$
|
7,772
|
|
|
$
|
9,024
|
|
|
$
|
8,728
|
|
|
|
|
|
|
|
|
|
|
|
GAAP general and
administrative expense
|
|
$
|
6,149
|
|
|
$
|
5,988
|
|
|
$
|
8,688
|
|
Share-based
compensation expense
|
|
|
1,071
|
|
|
|
1,104
|
|
|
|
1,166
|
|
Restructuring and other
nonrecurring expenses
|
|
|
185
|
|
|
|
62
|
|
|
|
1,470
|
|
Non-GAAP general and
administrative expense
|
|
$
|
4,893
|
|
|
$
|
4,822
|
|
|
$
|
6,052
|
|
|
|
|
|
|
|
|
|
|
|
GAAP depreciation
and amortization
|
|
$
|
1,682
|
|
|
$
|
1,669
|
|
|
$
|
1,545
|
|
Amortization of
acquired intangibles
|
|
|
375
|
|
|
|
374
|
|
|
|
374
|
|
Non-GAAP
depreciation and amortization
|
|
$
|
1,307
|
|
|
$
|
1,295
|
|
|
$
|
1,171
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating
loss
|
|
$
|
(8,059)
|
|
|
$
|
(12,102)
|
|
|
$
|
(22,100)
|
|
Share-based
compensation expense
|
|
|
2,495
|
|
|
|
2,561
|
|
|
|
2,845
|
|
Amortization of
capitalized software costs
|
|
|
1,014
|
|
|
|
916
|
|
|
|
750
|
|
Amortization of
acquired intangibles
|
|
|
375
|
|
|
|
374
|
|
|
|
374
|
|
Restructuring and other
nonrecurring expenses
|
|
|
570
|
|
|
|
310
|
|
|
|
2,602
|
|
Non-GAAP operating
(loss) income
|
|
$
|
(3,605)
|
|
|
$
|
(7,941)
|
|
|
$
|
(15,529)
|
|
|
|
|
|
|
|
|
|
|
|
GAAP pre-tax
loss
|
|
$
|
(9,470)
|
|
|
$
|
(13,409)
|
|
|
$
|
(22,783)
|
|
Share-based
compensation expense
|
|
|
2,495
|
|
|
|
2,561
|
|
|
|
2,845
|
|
Amortization of
capitalized software costs
|
|
|
1,014
|
|
|
|
916
|
|
|
|
750
|
|
Amortization of
acquired intangibles
|
|
|
375
|
|
|
|
374
|
|
|
|
374
|
|
Restructuring and other
nonrecurring expenses
|
|
|
570
|
|
|
|
310
|
|
|
|
2,602
|
|
Non-GAAP pre-tax
(loss) income
|
|
$
|
(5,016)
|
|
|
$
|
(9,248)
|
|
|
$
|
(16,212)
|
|
|
|
|
|
|
|
|
|
|
|
GAAP (benefit)
provision for income taxes
|
|
$
|
206
|
|
|
$
|
(4,266)
|
|
|
$
|
3,417
|
|
Valuation allowance
impacts
|
|
|
2,254
|
|
|
|
(4,955)
|
|
|
|
5,292
|
|
Tax rate
change
|
|
|
—
|
|
|
|
—
|
|
|
|
119
|
|
Tax impacts of share
vesting
|
|
|
272
|
|
|
|
487
|
|
|
|
80
|
|
Tax effect of Non-GAAP
adjustments
|
|
|
(1,114)
|
|
|
|
(1,040)
|
|
|
|
(1,314)
|
|
All other discrete
items
|
|
|
(19)
|
|
|
|
3,368
|
|
|
|
3,373
|
|
Non-GAAP (benefit)
provision for income taxes
|
|
$
|
(1,188)
|
|
|
$
|
(2,126)
|
|
|
$
|
(4,133)
|
|
Non-GAAP
ETR
|
|
|
23.7
|
%
|
|
|
23.0
|
%
|
|
|
25.5
|
%
|
|
|
|
|
|
|
|
|
|
|
GAAP net
loss
|
|
$
|
(9,676)
|
|
|
$
|
(9,143)
|
|
|
$
|
(26,200)
|
|
Share-based
compensation expense
|
|
|
2,495
|
|
|
|
2,561
|
|
|
|
2,845
|
|
Amortization of
capitalized software costs
|
|
|
1,014
|
|
|
|
916
|
|
|
|
750
|
|
Amortization of
acquired intangibles
|
|
|
375
|
|
|
|
374
|
|
|
|
374
|
|
Restructuring and other
nonrecurring expenses
|
|
|
570
|
|
|
|
310
|
|
|
|
2,602
|
|
Non-GAAP adjustments to
tax
|
|
|
2,507
|
|
|
|
(1,100)
|
|
|
|
8,864
|
|
Tax effect of Non-GAAP
adjustments
|
|
|
(1,114)
|
|
|
|
(1,040)
|
|
|
|
(1,314)
|
|
Non-GAAP net (loss)
income
|
|
$
|
(3,829)
|
|
|
$
|
(7,122)
|
|
|
$
|
(12,079)
|
|
Non-GAAP fully
weighted basic shares
|
|
|
28,242
|
|
|
|
28,209
|
|
|
|
27,662
|
|
Non-GAAP fully
weighted diluted shares
|
|
|
28,242
|
|
|
|
28,211
|
|
|
|
27,744
|
|
Non-GAAP net (loss)
income per Non-GAAP basic share
|
|
$
|
(0.14)
|
|
|
$
|
(0.25)
|
|
|
$
|
(0.44)
|
|
Non-GAAP net (loss)
income per Non-GAAP diluted share
|
|
$
|
(0.14)
|
|
|
$
|
(0.25)
|
|
|
$
|
(0.44)
|
|
Contacts:
Investor Relations
Cambium Networks
investors@Cambiumnetworks.com
View original content to download
multimedia:https://www.prnewswire.com/news-releases/cambium-networks-reports-third-quarter-2024-financial-results-302299318.html
SOURCE Cambium Networks