Cambium Networks Reports First Quarter 2023 Financial Results
Revenues of $77.4 million, decreased 8% sequentially, and increased 25% year-over-year
Enterprise revenues of $35.7 million, up 11% sequentially, and increased 130% year-over-year
Gross margin of 51.2%, non-GAAP(1) gross margin of 52.1%
Operating income of $5.6 million, non-GAAP(1) operating income of $9.4 million
Net income of $4.3 million or $0.15 per diluted share, non-GAAP(1) net income of $6.8 million or $0.24 per diluted share
Adjusted EBITDA(1) of $10.4 million or 13.4% of revenues
ROLLING MEADOWS, Ill., May. 8, 2023 /PRNewswire/ -- Cambium Networks Corporation ("Cambium Networks") (NASDAQ: CMBM), a leading provider of wireless networking infrastructure solutions, today announced financial results for the first quarter 2023 ended March 31, 2023.
GAAP | Non-GAAP (1) | |||||||||||
(in millions, except percentages) | Q1 2023 | Q4 2022 | Q1 2022 | Q1 2023 | Q4 2022 | Q1 2022 | ||||||
Revenues | $ 77.4 | $ 84.5 | $ 61.9 | $ 77.4 | $ 84.5 | $ 61.9 | ||||||
Gross margin | 51.2 % | 49.0 % | 47.1 % | 52.1 % | 49.6 % | 47.8 % | ||||||
Operating margin | 7.2 % | 11.2 % | (3.5) % | 12.2 % | 15.6 % | 1.6 % | ||||||
Net Income (loss) | $ 4.3 | $ 10.0 | $ (1.6) | $ 6.8 | $ 10.3 | $ 0.3 | ||||||
Adjusted EBITDA margin | 13.4 % | 16.9 % | 3.1 % | |||||||||
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 first quarter 2023 ended March 31, 2023. |
"Our first quarter profitability was excellent as a result of strong sales of Enterprise products as customers realize the high-quality, reliability, and value proposition provided by our Cambium ONE Network integrated wireless fabric," said Atul Bhatnagar, president and CEO. "The company delivered an outstanding gross margin and strong operating profit due to improved product mix and tight cost controls."
Bhatnagar continued, "Our next growth phase is expected to occur during the second half of 2023, as Cambium accelerates growth for next generation multi-gigabit fixed wireless products in the Point-to-Multi-Point business including 6 GHz products, our first ever fiber-based solutions for service providers, and new innovations for enterprises, industrial customers, and government agencies around the world."
Revenues of $77.4 million for the first quarter 2023 increased $15.5 million year-over-year primarily as a result of higher revenues for Enterprise and Point-to-Point products, partially offset by lower Point-to-Multi-Point revenues due to less demand from service providers ahead of the ramp of product transitions to new technologies. Revenues for the first quarter 2023 decreased by $7.1 million compared to $84.5 million for the fourth quarter 2022, due to lower Point-to-Multi-Point and Point-to-Point revenues, partially offset by higher Enterprise revenues.
GAAP gross margin for the first quarter 2023 was 51.2%, compared to 47.1% for the first quarter 2022, and 49.0% for the fourth quarter 2022. GAAP operating income for the first quarter 2023 was $5.6 million, compared to operating loss of $2.2 million for the first quarter 2022, and operating income of $9.5 million for the fourth quarter 2022. GAAP net income for the first quarter 2023 was $4.3 million, or net earnings of $0.15 per diluted share, compared to net loss of $1.6 million, or net loss of $0.06 per diluted share for the first quarter 2022, and $10.0 million, or net earnings of $0.35 per diluted share for the fourth quarter 2022.
Non-GAAP gross margin for the first quarter 2023 was 52.1%, compared to 47.8% for the first quarter 2022, and 49.6% for the fourth quarter 2022. Non-GAAP operating income for the first quarter 2023 was $9.4 million, compared to $1.0 million for the first quarter 2022, and $13.2 million for the fourth quarter 2022. Non-GAAP net income for the first quarter 2023 was $6.8 million, or $0.24 per diluted share, compared to $0.3 million, or $0.01 per diluted share for the first quarter 2022, and $10.3 million, or $0.36 per diluted share, for the fourth quarter 2022. For the first quarter 2023, adjusted EBITDA was $10.4 million or 13.4% of revenues, compared to adjusted EBITDA of $1.9 million or 3.1% of revenues for the first quarter 2022, and $14.3 million or 16.9% of revenues for the fourth quarter 2022.
Net cash used in operating activities was $6.0 million for the first quarter 2023, compared to net cash used in operating activities of $19.2 million for the first quarter 2022, and net cash provided by operating activities of $4.0 million for the fourth quarter 2022. Cash totaled $38.7 million as of March 31, 2023, $0.3 million higher than March 31, 2022.
First Quarter 2023 Highlights
Revenues of $77.4 million, decreased 8% sequentially, and were higher by 25% year-over-year.
GAAP net income of $4.3 million or $0.15 per diluted share, non-GAAP net income of $6.8 million or $0.24 per diluted share, compared to GAAP net loss of $1.6 million, or net loss of $0.06 per diluted share for the first quarter 2022, and non-GAAP net income of $0.3 million or $0.01 per diluted share for the first quarter 2022.
Adjusted EBITDA of $10.4 million or 13.4% of revenues, compared to $1.9 million or 3.1% of revenues for the first quarter 2022.
Net cash used in operating activities was $6.0 million, compared to cash used in operating activities of $19.2 million for the first quarter 2022.
Increased net new channel partners by over 1,700 year-over-year, an increase of over 15%.
Devices under cnMaestro® cloud management increased 17% year-over-year.
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 they are reasonably foreseeable; however, actual results may differ materially from the outlook.
Second Quarter 2023 Financial Outlook
Taking into account our current visibility, the financial outlook as of May 8, 2023, for the second quarter ending June 30, 2023, is expected to be as follows:
Revenues between $72.0-$80.0 million, up approximately 4%-15% year-over-year
GAAP gross margin between 49.4%-50.9%; and non-GAAP gross margin between 50.3%-51.8%
GAAP operating expenses between $33.5-$34.5 million; and non-GAAP operating expenses between $30.3-$31.3 million
GAAP operating income between $2.1-$6.2 million; and non-GAAP operating income between $5.9-$10.1 million
Interest expense, net of approximately $0.6 million
GAAP net income between $1.2-$4.8 million or between $0.04 and $0.17 per diluted share; and non-GAAP net income between $4.2-$7.6 million or between $0.15 and $0.27 per diluted share
Adjusted EBITDA between $6.9-$11.1 million; and adjusted EBITDA margin between 9.6%-13.9%
GAAP effective tax rate of approximately 11.0%-15.0%; and non-GAAP effective tax rate of approximately 17.0%-21.0%
Approximately 28.6 million weighted average diluted shares outstanding
Cash requirements are expected to be as follows:
Paydown of debt: $0.7 million
Cash interest expense: approximately $0.5 million
Capital expenditures: $1.5-$2.5 million
Full Year 2023 Financial Outlook
Revenues between $327.0-$337.0 million, increasing between approximately 10%-14%
GAAP gross margin approximately 50.1%; and non-GAAP gross margin approximately 50.9%
GAAP net income between $22.8-$26.0 million or between $0.80 and $0.91 per diluted share; and non-GAAP net income between $33.7-$36.0 million or between $1.18 and $1.26 per diluted share
Adjusted EBITDA margin between 14.8%-15.5%
Conference Call and Webcast
Cambium Networks will host a live webcast and conference call to discuss its financial results at 4:30 p.m. ET today, May 8, 2023. To join the financial results live webcast and view additional materials which will be posted to the investor website, listeners should access the investor page of Cambium Networks website 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/BI773324cdce80433cb26e2df8fbd71a24. 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.
In addition, Cambium Networks President and CEO, Atul Bhatnagar, and CFO, Andrew Bronstein, hold one-on-one meetings virtually with investors on Thursday, May 11, 2023, at the Oppenheimer Annual Emerging Growth Conference, and will present and hold one-on-one meetings in person on Tuesday, May 23, 2023, at the J.P. Morgan Global TMT Conference in Boston, Mass. To join the live webcast for the J.P. Morgan conference, listeners should access the investor page of Cambium Networks website https://investors.cambiumnetworks.com/. Following the live webcast, a replay will be available in the event archives at the same web address.
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 Networks wired and wireless broadband and network edge technologies. Our customers can focus more resources on managing their business rather than the network. We deliver 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.
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 2022 Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 27, 2023. 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; the impact of the global shortage of certain components including semiconductor chipsets; the constraint in global shipping and logistics; our inability to predict and respond to emerging technological trends and network operators' changing needs; the impact of political tensions between the United States and other countries such as the war between Russia and Ukraine and tensions with China; 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 inability of our third-party logistics and warehousing providers to deliver products to our channel partners and network operators in a timely manner; the quality of our support and services offerings; our or our distributors' and channel partners' inability to attract new network operators or sell additional products to network operators that currently use our products; the technological complexity of our products, which may contain undetected hardware defects or software bugs; our channel partners' inability to effectively manage inventory of our products, timely resell our products or estimate expected future demand; our inability to manage our growth and expand our operations; unpredictability of sales and revenues due to lengthy sales cycles; our inability to maintain an effective system of internal controls, produce timely and accurate financial statements or comply with applicable regulations; our reliance on the availability of third-party licenses; risks associated with international sales and operations; and current or future unfavorable economic conditions, both domestically and in foreign markets.
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 | ||||||||||||
March 31, 2023 | December 31, 2022 | March 31, 2022 | ||||||||||
Revenues | $ 77,401 | $ 84,507 | $ 61,896 | |||||||||
Cost of revenues | 37,741 | 43,138 | 32,730 | |||||||||
Gross profit | 39,660 | 41,369 | 29,166 | |||||||||
Gross margin | 51.2 % | 49.0 % | 47.1 % | |||||||||
Operating expenses | ||||||||||||
Research and development | 14,262 | 12,874 | 12,942 | |||||||||
Sales and marketing | 11,670 | 12,148 | 10,429 | |||||||||
General and administrative | 6,667 | 5,422 | 6,544 | |||||||||
Depreciation and amortization | 1,496 | 1,475 | 1,446 | |||||||||
Total operating expenses | 34,095 | 31,919 | 31,361 | |||||||||
Operating income (loss) | 5,565 | 9,450 | (2,195) | |||||||||
Operating margin | 7.2 % | 11.2 % | -3.5 % | |||||||||
Interest expense, net | 597 | 559 | 497 | |||||||||
Other expense, net | 154 | 15 | 77 | |||||||||
Income (loss) before income taxes | 4,814 | 8,876 | (2,769) | |||||||||
Provision (benefit) for income taxes | 538 | (1,135) | (1,201) | |||||||||
Net income (loss) | $ 4,276 | $ 10,011 | $ (1,568) | |||||||||
Earnings (loss) per share | ||||||||||||
Basic | $ 0.16 | $ 0.37 | $ (0.06) | |||||||||
Diluted | $ 0.15 | $ 0.35 | $ (0.06) | |||||||||
Weighted-average number of shares outstanding to compute | ||||||||||||
Basic | 27,341,013 | 27,109,926 | 26,749,675 | |||||||||
Diluted | 28,452,855 | 28,273,786 | 26,749,675 | |||||||||
Share-based compensation included in costs and expenses: | ||||||||||||
Cost of revenues | $ 56 | $ 56 | $ 57 | |||||||||
Research and development | 1,269 | 1,258 | 1,022 | |||||||||
Sales and marketing | 700 | 702 | 627 | |||||||||
General and administrative | 850 | 879 | 714 | |||||||||
Total share-based compensation expense | $ 2,875 | $ 2,895 | $ 2,420 | |||||||||
Certain revisions were made within operating expenses in prior periods to conform to the current period. These revisions had no impact to operating income. |
CAMBIUM NETWORKS CORPORATION | ||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||
(In thousands, except share information) | ||||
(Unaudited) | ||||
March 31, 2023 | December 31, 2022 | |||
ASSETS | ||||
Current assets | ||||
Cash | $ 38,696 | $ 48,162 | ||
Accounts receivable, net of allowance of $540 and $577 | 98,207 | 89,321 | ||
Inventories, net | 68,333 | 57,068 | ||
Recoverable income taxes | 122 | 117 | ||
Prepaid expenses | 10,792 | 11,857 | ||
Other current assets | 7,557 | 6,464 | ||
Total current assets | 223,707 | 212,989 | ||
Noncurrent assets | ||||
Property and equipment, net | 11,521 | 11,271 | ||
Software, net | 9,309 | 8,439 | ||
Operating lease assets | 4,709 | 4,011 | ||
Intangible assets, net | 8,799 | 9,173 | ||
Goodwill | 9,842 | 9,842 | ||
Deferred tax assets, net | 14,301 | 12,782 | ||
Other noncurrent assets | 876 | 955 | ||
TOTAL ASSETS | $ 283,064 | $ 269,462 | ||
LIABILITIES AND EQUITY | ||||
Current liabilities | ||||
Accounts payable | $ 29,537 | $ 31,284 | ||
Accrued liabilities | 31,657 | 28,042 | ||
Employee compensation | 6,991 | 7,394 | ||
Current portion of long-term external debt, net | 3,160 | 3,158 | ||
Deferred revenues | 8,761 | 8,913 | ||
Other current liabilities | 13,667 | 8,429 | ||
Total current liabilities | 93,773 | 87,220 | ||
Noncurrent liabilities | ||||
Long-term external debt, net | 23,837 | 24,463 | ||
Deferred revenues | 8,666 | 8,617 | ||
Noncurrent operating lease liabilities | 2,723 | 2,170 | ||
Other noncurrent liabilities | 1,529 | 1,619 | ||
Total liabilities | 130,528 | 124,089 | ||
Shareholders' equity | ||||
Share capital; $0.0001 par value; 500,000,000 shares authorized at March 31, 2023 and December 31, 2022; | 3 | 3 | ||
Additional paid in capital | 142,009 | 138,997 | ||
Treasury shares, at cost, 220,929 shares at March 31, 2023 and 209,461 shares at March 31, 2023 | (5,133) | (4,922) | ||
Accumulated earnings | 17,098 | 12,822 | ||
Accumulated other comprehensive loss | (1,441) | (1,527) | ||
Total shareholders' equity | 152,536 | 145,373 | ||
TOTAL LIABILITIES AND EQUITY | $ 283,064 | $ 269,462 | ||
CAMBIUM NETWORKS CORPORATION | ||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||
(In thousands) | ||||||
(Unaudited) | ||||||
Three Months Ended | ||||||
March 31, 2023 | December 31, 2022 | March 31, 2022 | ||||
Cash flows from operating activities: | ||||||
Net income (loss) | $ 4,276 | $ 10,011 | $ (1,568) | |||
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: | ||||||
Depreciation and amortization of software and intangible assets | 2,095 | 1,972 | 1,790 | |||
Amortization of debt issuance costs | 75 | 75 | 77 | |||
Share-based compensation | 2,875 | 2,895 | 2,420 | |||
Deferred income taxes | (1,519) | (3,202) | (1,373) | |||
Provision for inventory excess and obsolescence | 1,336 | 2,024 | 52 | |||
Other | (231) | (31) | 81 | |||
Change in assets and liabilities: | ||||||
Receivables | (8,973) | (3,470) | 6,152 | |||
Inventories | (12,601) | (8,451) | (6,485) | |||
Prepaid expenses | 1,069 | (3,768) | (578) | |||
Accounts payable | (1,474) | 3,114 | (12,109) | |||
Accrued employee compensation | (584) | 1,293 | (10,276) | |||
Other assets and liabilities | 7,697 | 1,564 | 2,592 | |||
Net cash (used in) provided by operating activities | (5,959) | 4,026 | (19,225) | |||
Cash flows from investing activities: | ||||||
Purchase of property and equipment | (1,569) | (1,332) | (714) | |||
Purchase of software | (1,537) | (1,230) | (1,068) | |||
Net cash used in investing activities | (3,106) | (2,562) | (1,782) | |||
Cash flows from financing activities: | ||||||
Repayment of term loan | (656) | (657) | — | |||
Issuance of ordinary shares under ESPP | — | 839 | — | |||
Taxes paid related to net share settlement of equity awards | (148) | (226) | (42) | |||
Proceeds from share option exercises | 387 | 1,872 | 146 | |||
Net cash (used in) provided by financing activities | (417) | 1,828 | 104 | |||
Effect of exchange rate on cash | 16 | 11 | 9 | |||
Net (decrease) increase in cash | (9,466) | 3,303 | (20,894) | |||
Cash, beginning of period | 48,162 | 44,859 | 59,291 | |||
Cash, end of period | $ 38,696 | $ 48,162 | $ 38,397 | |||
Supplemental disclosure of cash flow information: | ||||||
Income taxes paid | $ 204 | $ 438 | $ 116 | |||
Interest paid | $ 412 | $ 310 | $ 95 | |||
CAMBIUM NETWORKS CORPORATION | ||||||
SUPPLEMENTAL FINANCIAL INFORMATION | ||||||
(In thousands) | ||||||
(Unaudited) | ||||||
REVENUES BY PRODUCT CATEGORY | ||||||
Three Months Ended | ||||||
March 31, 2023 | December 31, 2022 | March 31, 2022 | ||||
Point-to-Multi-Point | $ 22,292 | $ 29,656 | $ 30,926 | |||
Point-to-Point | 18,008 | 21,276 | 14,714 | |||
Enterprise | 35,656 | 31,992 | 15,508 | |||
Other | 1,445 | 1,583 | 748 | |||
Total Revenues | $ 77,401 | $ 84,507 | $ 61,896 | |||
REVENUES BY REGION | ||||||
Three Months Ended | ||||||
March 31, 2023 | December 31, 2022 | March 31, 2022 | ||||
North America | $ 47,593 | $ 44,350 | $ 28,321 | |||
Europe, Middle East and Africa | 19,708 | 20,007 | 20,332 | |||
Caribbean and Latin America | 3,685 | 9,244 | 5,084 | |||
Asia Pacific | 6,415 | 10,906 | 8,159 | |||
Total Revenues | $ 77,401 | $ 84,507 | $ 61,896 | |||
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, 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 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) nonrecurring legal expenses, (v) share-based compensation expense, (vi) one-time costs, and (vii) 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 legal 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 one-time costs and restructuring expenses and secondary offering 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.
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 and secondary offering expenses, nonrecurring legal expenses, write-down of debt issuance costs upon prepayment of debt, 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 and associated employment taxes paid are excluded. Management may issue different types of awards, including share options, restricted share awards 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 while the associated employment taxes are cash-based expenses that vary in amount from period-to-period and are dependent on market forces as well as jurisdictional tax regulations that are often beyond Cambium Networks control.
Amortization of acquired intangibles includes customer relationships, unpatented technology, patents, software, and trademarks, and are 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. 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 | ||||||
March 31, 2023 | December 31, 2022 | March 31, 2022 | ||||
Net income (loss) | $ 4,276 | $ 10,011 | $ (1,568) | |||
Interest expense, net | 597 | 559 | 497 | |||
Provision (benefit) for income taxes | 538 | (1,135) | (1,201) | |||
Depreciation and amortization of software and intangible assets | 2,095 | 1,972 | 1,790 | |||
EBITDA | 7,506 | 11,407 | (482) | |||
Share-based compensation | 2,875 | 2,895 | 2,420 | |||
Adjusted EBITDA | $ 10,381 | $ 14,302 | $ 1,938 | |||
Adjusted EBITDA Margin | 13.4 % | 16.9 % | 3.1 % | |||
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 | ||||||
March 31, 2023 | December 31, 2022 | March 31, 2022 | ||||
GAAP gross profit | $ 39,660 | $ 41,369 | $ 29,166 | |||
Share-based compensation expense | 56 | 56 | 57 | |||
Amortization of capitalized software costs | 599 | 497 | 344 | |||
Non-GAAP gross profit | $ 40,315 | $ 41,922 | $ 29,567 | |||
Non-GAAP gross margin | 52.1 % | 49.6 % | 47.8 % | |||
GAAP research and development expense | $ 14,262 | $ 12,874 | $ 12,942 | |||
Share-based compensation expense | 1,269 | 1,258 | 1,022 | |||
Non-GAAP research and development expense | $ 12,993 | $ 11,616 | $ 11,920 | |||
GAAP sales and marketing expense | $ 11,670 | $ 12,148 | $ 10,429 | |||
Share-based compensation expense | 700 | 702 | 627 | |||
Non-GAAP sales and marketing expense | $ 10,970 | $ 11,446 | $ 9,802 | |||
GAAP general and administrative expense | $ 6,667 | $ 5,422 | $ 6,544 | |||
Share-based compensation expense | 850 | 879 | 714 | |||
Non-GAAP general and administrative expense | $ 5,817 | $ 4,543 | $ 5,830 | |||
GAAP depreciation and amortization | $ 1,496 | $ 1,475 | $ 1,446 | |||
Amortization of acquired intangibles | 374 | 374 | 420 | |||
Non-GAAP depreciation and amortization | $ 1,122 | $ 1,101 | $ 1,026 | |||
GAAP operating income (loss) | $ 5,565 | $ 9,450 | $ (2,195) | |||
Share-based compensation expense | 2,875 | 2,895 | 2,420 | |||
Amortization of capitalized software costs | 599 | 497 | 344 | |||
Amortization of acquired intangibles | 374 | 374 | 420 | |||
Non-GAAP operating income | $ 9,413 | $ 13,216 | $ 989 | |||
GAAP pre-tax income (loss) | $ 4,814 | $ 8,876 | $ (2,769) | |||
Share-based compensation expense | 2,875 | 2,895 | 2,420 | |||
Amortization of capitalized software costs | 599 | 497 | 344 | |||
Amortization of acquired intangibles | 374 | 374 | 420 | |||
Non-GAAP pre-tax income | $ 8,662 | $ 12,642 | $ 415 | |||
GAAP provision (benefit) for income taxes | $ 538 | $ (1,135) | $ (1,201) | |||
Tax rate change | 28 | 118 | (929) | |||
Tax impacts of share vesting | (99) | (221) | — | |||
Tax effect of Non-GAAP adjustments | (770) | (753) | (637) | |||
All other discrete items | (472) | (2,598) | 250 | |||
Non-GAAP provision for income taxes | $ 1,851 | $ 2,319 | $ 115 | |||
Non-GAAP ETR | 21.4 % | 18.3 % | 27.7 % | |||
GAAP net income (loss) | $ 4,276 | $ 10,011 | $ (1,568) | |||
Share-based compensation expense | 2,875 | 2,895 | 2,420 | |||
Amortization of capitalized software costs | 599 | 497 | 344 | |||
Amortization of acquired intangibles | 374 | 374 | 420 | |||
Non-GAAP adjustments to tax | (544) | (2,701) | (679) | |||
Tax effect of Non-GAAP adjustments | (770) | (753) | (637) | |||
Non-GAAP net income | $ 6,811 | $ 10,323 | $ 300 | |||
Non-GAAP fully weighted basic shares | 27,397 | 27,313 | 26,825 | |||
Non-GAAP fully weighted diluted shares | 28,314 | 28,605 | 28,172 | |||
Non-GAAP net income per Non-GAAP basic share | $ 0.25 | $ 0.38 | $ 0.01 | |||
Non-GAAP net income per Non-GAAP diluted share | $ 0.24 | $ 0.36 | $ 0.01 | |||
Certain Revisions Were Made Within Operating Expenses in Prior Periods to Conform to the Current Period. These Revisions Had No Impact to Operating Income. |
Investor Inquiries:
Peter Schuman, IRC
Vice President Investor & Industry Analyst Relations
Cambium Networks
+1 (847) 264-2188
peter.schuman@cambiumnetworks.com
View original content to download multimedia:https://www.prnewswire.com/news-releases/cambium-networks-reports-first-quarter-2023-financial-results-301818497.html
SOURCE Cambium Networks
