A10 Networks Reports 15% Organic Growth for Q3 2021
A10 Networks (NYSE: ATEN) reported strong financial results for Q3 2021, with a revenue increase of 15% year-over-year, totaling $65.4 million. Sales of security products rose 18%. The Americas saw a notable 47% growth. Gross margins stood at 79.8% GAAP and 80.4% non-GAAP. Net income surged to $74.9 million, up from $6.5 million in Q3 2020. Additionally, the company anticipates 10% revenue growth for Q4. A quarterly dividend of $0.05 per share was declared, and a $100 million share repurchase program was authorized.
- Revenue growth of 15% year-over-year, reaching $65.4 million.
- Sales of security products increased by 18% year-over-year.
- GAAP net income of $74.9 million, significant increase from Q3 2020.
- Record deferred revenue of $117.1 million, up 15% year-over-year.
- Company expects 10% revenue growth for Q4 2021.
- Quarterly dividend of $0.05 per share declared.
- New share repurchase program of up to $100 million authorized.
- Continued supply chain challenges and global headwinds could impact future performance.
Growth driven by cybersecurity and portfolio transformation; Management expects double-digit growth in Q4
Third Quarter 2021 Financial Summary
-
Revenue of
, up$65.4 million 15% year-over-year. -
Sales of security products grew
18% year-over-year. -
Improving commercial execution combined with favorable market conditions drove
47% growth in theAmericas year-over-year. -
Deferred revenue of a record
, up$117.1 million 15% year-over-year. -
GAAP gross margin of
79.8% ; non-GAAP gross margin of80.4% as the company successfully navigated short-term input cost pressures. -
GAAP net income of
($74.9 million 114.6% of revenue), or per diluted share, inclusive of a non-recurring tax benefit, compared with net income of$0.94 , or$6.5 million per diluted share in the third quarter of 2020.$0.08 -
Non-GAAP net income of
($13.7 million 20.9% of revenue), or per diluted share, compared with non-GAAP net income of$0.17 , or$10.3 million per diluted share in the third quarter of 2020.$0.13 -
Adjusted EBITDA of
, representing$16.8 million 25.7% of revenues, compared to in the third quarter of 2020.$12.5 million -
Cash and cash equivalents as of
September 30, 2021 was , up$187.5 million or$20.6 million 12.4% from the at$166.8 million June 30, 2021 . -
Subsequent to the end of the quarter, the Board of Directors declared a quarterly dividend of
per share, payable on$0.05 December 15, 2021 to stockholders of record onNovember 12, 2021 . In addition, the Board authorized a new share repurchase program under which the Company may repurchase up to of its outstanding common stock.$100 million
A reconciliation between GAAP and non-GAAP information is contained in the financial statements below.
“We achieved strong top- and bottom-line results as our security-led solutions are enabling us to capture market share and driving accelerated growth,” said
Fourth Quarter Outlook and Capital Allocation Strategy
“With a transformed portfolio focused on cybersecurity, improving market conditions and our relentless focus on execution, we are outperforming the industry as well as the expectations we set at the start of the year,” continued Trivedi. “We have solid visibility and confidence in our ability to accelerate growth beyond the previous targets of 6
Based on current visibility, management expects fourth quarter revenue to grow approximately
In addition, in light of the significant improvement in profitability and A10’s strong balance sheet, the Board of Directors today approved a capital allocation strategy to return capital to stockholders. As part of this, the Board declared a quarterly dividend. The first dividend, in the amount of
In addition, the Board authorized a new,
“These actions demonstrate the Board’s confidence in the Company’s ability to continue to sustainably grow revenues and profits, and signal the Board’s commitment to return capital to stockholders in a meaningful way,” concluded Trivedi.
Conference Call Information
Forward-Looking Statements
This press release contains “forward-looking statements,” including statements regarding our anticipated future financial results, quarterly dividend payments, our expectation that we expect to utilize our entire net operating loss carryforwards in future periods, future growth and continued improvements to our business model, our visibility of our future operations and confidence in our ability to accelerate growth beyond previous targets, and our ability to continue to return capital to stockholders. Forward-looking statements are subject to known and unknown risks and uncertainties and are based on assumptions that may prove to be incorrect, which could cause actual results to differ materially from those expected or implied by the forward-looking statements. Factors that may cause actual results to differ include the impact of the COVID-19 pandemic, and its impact on the timing of customer orders and product shipments; members of our management team or a significant number of our global employee base becoming ill with COVID-19; changes in government regulations and mandates to address COVID-19 that may adversely impact our ability to continue to operate without disruption; a significant decline in global macroeconomic conditions that have an adverse impact on our business and financial results; challenges to our infrastructure because of the number of employees working from remote locations; business interruptions related to our supply chain; our ability to manage our business and expenses if customers cancel or delay orders; execution risks related to closing key deals and improving our execution; the continued market adoption of our products; our ability to successfully anticipate market needs and opportunities; our timely development of new products and features; our ability to achieve or maintain profitability; any loss or delay of expected purchases by our largest end-customers; our ability to maintain or improve our competitive position; competitive and execution risks related to cloud-based computing trends; our ability to attract and retain new end-customers and our largest end-consumers; our ability to maintain and enhance our brand and reputation, changes demanded by our customers in the deployment and payment model for our products; continued growth in markets relating to network security; the success of any future acquisitions or investments in complementary companies, products, services or technologies; the ability of our sales team to execute well; our ability to shorten our close cycles; the ability of our channel partners to sell our products; variations in product mix or geographic locations of our sales; risks associated with our presence in international markets; weaknesses or deficiencies in our internal control over financial reporting; our ability to timely file periodic reports required to be filed under the Securities Exchange Act of 1934; and other risks that are described in “Risk Factors” in our periodic filings with the
Non-GAAP Financial Measures
In addition to disclosing financial measures prepared in accordance with
Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP.
We define non-GAAP net income as our GAAP net income excluding: (i) stock-based compensation and related payroll tax, (ii) amortization expense related to acquisition, (iii) non-recurring expenses associated with the litigation settlement and internal investigation expense, (iv) global distribution center transition expense, (v) non-recurring facilities expense, and (vi) release of deferred tax asset valuation allowance. We define non-GAAP net income per basic and diluted share as our non-GAAP net income divided by our basic and diluted weighted-average shares outstanding. We define non-GAAP gross profit as our GAAP gross profit excluding (i) stock-based compensation and related payroll tax, and (ii) global distribution center transition expense. We define non-GAAP gross margin as our non-GAAP gross profit divided by our GAAP revenue. We define non-GAAP operating income as our GAAP income from operations excluding (i) stock-based compensation and related payroll tax, (ii) amortization expense related to acquisition, (iii) non-recurring expenses associated with the litigation settlement and internal investigation expense, (iv) global distribution center transition expense, and (v) non-recurring facilities expense. We define non-GAAP operating margin as our non-GAAP operating income divided by our GAAP revenue. We define non-GAAP operating expenses as our GAAP operating expenses excluding (i) stock-based compensation and related payroll tax, (ii) amortization expense related to acquisition, (iii) non-recurring expenses associated with the litigation settlement and internal investigation expense, (iv) global distribution center transition expense, and (v) non-recurring facilities expense. We define Adjusted EBITDA as our GAAP net income excluding (i) interest expense (if any), (ii) interest income and other (income) expense, net, (iii) depreciation and amortization expense, (iv) benefit from (provision for) income taxes, (v) stock-based compensation and related payroll tax, (vi) litigation settlement and internal investigation expense, (vii) global distribution center transition expense, and (viii) non-recurring facilities expense.
We have included our non-GAAP net income, non-GAAP gross profit and gross margin, non-GAAP operating income and operating margin, non-GAAP operating expenses and Adjusted EBITDA in this press release. Non-GAAP financial measures are presented for supplemental informational purposes only for understanding the company's operating results.
About
The A10 logo and
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited, in thousands, except per share amounts, on a GAAP Basis) |
|||||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||||
Revenue: |
|
|
|
|
|
|
|
||||||||||||
Products |
$ |
39,815 |
|
|
|
$ |
32,188 |
|
|
|
$ |
104,718 |
|
|
|
$ |
92,138 |
|
|
Services |
25,545 |
|
|
|
24,420 |
|
|
|
74,653 |
|
|
|
70,734 |
|
|
||||
Total revenue |
65,360 |
|
|
|
56,608 |
|
|
|
179,371 |
|
|
|
162,872 |
|
|
||||
Cost of revenue: |
|
|
|
|
|
|
|
||||||||||||
Products |
7,859 |
|
|
|
7,610 |
|
|
|
23,160 |
|
|
|
21,095 |
|
|
||||
Services |
5,335 |
|
|
|
5,513 |
|
|
|
16,163 |
|
|
|
15,592 |
|
|
||||
Total cost of revenue |
13,194 |
|
|
|
13,123 |
|
|
|
39,323 |
|
|
|
36,687 |
|
|
||||
Gross profit |
52,166 |
|
|
|
43,485 |
|
|
|
140,048 |
|
|
|
126,185 |
|
|
||||
Operating expenses: |
|
|
|
|
|
|
|
||||||||||||
Sales and marketing |
21,354 |
|
|
|
18,556 |
|
|
|
60,195 |
|
|
|
57,653 |
|
|
||||
Research and development |
13,578 |
|
|
|
13,694 |
|
|
|
41,050 |
|
|
|
42,459 |
|
|
||||
General and administrative |
6,931 |
|
|
|
4,994 |
|
|
|
17,260 |
|
|
|
16,126 |
|
|
||||
Total operating expenses |
41,863 |
|
|
|
37,244 |
|
|
|
118,505 |
|
|
|
116,238 |
|
|
||||
Income from operations |
10,303 |
|
|
|
6,241 |
|
|
|
21,543 |
|
|
|
9,947 |
|
|
||||
Non-operating income (expense): |
|
|
|
|
|
|
|
||||||||||||
Interest and other income (expense), net |
(198 |
) |
|
|
479 |
|
|
|
(1,493 |
) |
|
|
937 |
|
|
||||
Total non-operating income (expense), net |
(198 |
) |
|
|
479 |
|
|
|
(1,493 |
) |
|
|
937 |
|
|
||||
Income before income taxes |
10,105 |
|
|
|
6,720 |
|
|
|
20,050 |
|
|
|
10,884 |
|
|
||||
Benefit from (provision for) income taxes |
64,781 |
|
|
|
(256 |
) |
|
|
64,109 |
|
|
|
(909 |
) |
|
||||
Net income |
$ |
74,886 |
|
|
|
$ |
6,464 |
|
|
|
$ |
84,159 |
|
|
|
$ |
9,975 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income per share: |
|
|
|
|
|
|
|
||||||||||||
Basic |
$ |
0.97 |
|
|
|
$ |
0.08 |
|
|
|
$ |
1.09 |
|
|
|
$ |
0.13 |
|
|
Diluted |
$ |
0.94 |
|
|
|
$ |
0.08 |
|
|
|
$ |
1.05 |
|
|
|
$ |
0.12 |
|
|
Weighted-average shares used in computing net income per share: |
|
|
|
|
|
|
|
||||||||||||
Basic |
77,149 |
|
|
|
78,235 |
|
|
|
76,885 |
|
|
|
78,158 |
|
|
||||
Diluted |
79,927 |
|
|
|
80,424 |
|
|
|
79,803 |
|
|
|
80,232 |
|
|
||||
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP NET INCOME (unaudited, in thousands, except per share amounts) |
|||||||||||||||||
|
|
|
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||
GAAP net income |
$ |
74,886 |
|
|
|
$ |
6,464 |
|
|
$ |
84,159 |
|
|
|
$ |
9,975 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Stock-based compensation and related payroll tax |
|
4,201 |
|
|
|
|
3,554 |
|
|
|
11,433 |
|
|
|
|
9,870 |
|
Amortization expense related to acquisition |
|
— |
|
|
|
|
253 |
|
|
|
505 |
|
|
|
|
759 |
|
Litigation and investigation expense |
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
|
30 |
|
Non-recurring facilities expense |
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
|
795 |
|
Global distribution center transition expense |
|
(1 |
) |
|
|
|
— |
|
|
|
2,946 |
|
|
|
|
— |
|
Release of deferred tax asset valuation allowance |
|
(65,417 |
) |
|
|
|
— |
|
|
|
(65,417 |
) |
|
|
|
— |
|
Non-GAAP net income |
$ |
13,669 |
|
|
|
$ |
10,271 |
|
|
$ |
33,626 |
|
|
|
$ |
21,429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
GAAP net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Basic |
$ |
0.97 |
|
|
|
$ |
0.08 |
|
|
$ |
1.09 |
|
|
|
$ |
0.13 |
|
Diluted |
$ |
0.94 |
|
|
|
$ |
0.08 |
|
|
$ |
1.05 |
|
|
|
$ |
0.12 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Stock-based compensation and related payroll tax |
|
0.05 |
|
|
|
|
0.05 |
|
|
|
0.14 |
|
|
|
|
0.13 |
|
Amortization expense related to acquisition |
|
— |
|
|
|
|
— |
|
|
|
0.01 |
|
|
|
|
0.01 |
|
Non-recurring facilities expense |
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
|
0.01 |
|
Global distribution center transition expense |
|
— |
|
|
|
|
— |
|
|
|
0.04 |
|
|
|
|
— |
|
Release of deferred tax asset valuation allowance |
|
(0.82 |
) |
|
|
|
— |
|
|
|
(0.82 |
) |
|
|
|
— |
|
Non-GAAP net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Basic |
$ |
0.18 |
|
|
|
$ |
0.13 |
|
|
$ |
0.44 |
|
|
|
$ |
0.27 |
|
Diluted |
$ |
0.17 |
|
|
|
$ |
0.13 |
|
|
$ |
0.42 |
|
|
|
$ |
0.27 |
|
Weighted-average shares used in computing non-GAAP net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Basic |
$ |
77,149 |
|
|
|
$ |
78,235 |
|
|
$ |
76,885 |
|
|
|
$ |
78,158 |
|
Diluted |
$ |
79,927 |
|
|
|
$ |
80,424 |
|
|
$ |
79,803 |
|
|
|
$ |
80,232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited, in thousands, on a GAAP Basis) |
|||||||||
|
2021 |
|
2020 |
||||||
ASSETS |
|||||||||
Current assets: |
|
|
|
||||||
Cash and cash equivalents |
$ |
85,637 |
|
|
|
$ |
83,281 |
|
|
Marketable securities |
101,820 |
|
|
|
74,851 |
|
|
||
Accounts receivable, net of allowances of |
46,784 |
|
|
|
51,051 |
|
|
||
Inventory |
19,169 |
|
|
|
20,730 |
|
|
||
Prepaid expenses and other current assets |
13,910 |
|
|
|
12,390 |
|
|
||
Total current assets |
267,320 |
|
|
|
242,303 |
|
|
||
Property and equipment, net |
9,555 |
|
|
|
7,888 |
|
|
||
|
1,307 |
|
|
|
1,307 |
|
|
||
Intangible assets, net |
33 |
|
|
|
862 |
|
|
||
Other non-current assets |
96,230 |
|
|
|
38,451 |
|
|
||
Total assets |
$ |
374,445 |
|
|
|
$ |
290,811 |
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|||||||||
Current liabilities: |
|
|
|
||||||
Accounts payable |
$ |
3,755 |
|
|
|
$ |
4,851 |
|
|
Accrued liabilities |
28,968 |
|
|
|
36,930 |
|
|
||
Deferred revenue |
70,501 |
|
|
|
65,999 |
|
|
||
Total current liabilities |
103,224 |
|
|
|
107,780 |
|
|
||
Deferred revenue, non-current |
46,616 |
|
|
|
42,700 |
|
|
||
Other non-current liabilities |
21,010 |
|
|
|
24,357 |
|
|
||
Total liabilities |
170,850 |
|
|
|
174,837 |
|
|
||
Commitments and contingencies |
|
|
|
||||||
Stockholders' equity: |
|||||||||
Common stock, |
1 |
|
|
|
1 |
|
|
||
|
(48,623 |
) |
|
|
(37,410 |
) |
|
||
Additional paid-in-capital |
440,305 |
|
|
|
425,534 |
|
|
||
Accumulated other comprehensive income |
2 |
|
|
|
98 |
|
|
||
Accumulated deficit |
(188,090 |
) |
|
|
(272,249 |
) |
|
||
Total stockholders' equity |
203,595 |
|
|
|
115,974 |
|
|
||
Total liabilities and stockholders' equity |
$ |
374,445 |
|
|
|
$ |
290,811 |
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited, in thousands, on a GAAP Basis) |
|||||||||
|
Nine Months Ended
|
||||||||
|
2021 |
|
2020 |
||||||
Cash flows from operating activities: |
|
|
|
||||||
Net income |
$ |
84,159 |
|
|
|
$ |
9,975 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||||
Depreciation and amortization |
7,044 |
|
|
|
8,773 |
|
|
||
Stock-based compensation |
10,848 |
|
|
|
9,382 |
|
|
||
Other non-cash items |
(64,631 |
) |
|
|
466 |
|
|
||
Changes in operating assets and liabilities: |
|
|
|
||||||
Accounts receivable |
4,418 |
|
|
|
10,777 |
|
|
||
Inventory |
1,438 |
|
|
|
(810 |
) |
|
||
Prepaid expenses and other assets |
1,905 |
|
|
|
3,716 |
|
|
||
Accounts payable |
(1,086 |
) |
|
|
(322 |
) |
|
||
Accrued and other liabilities |
(11,309 |
) |
|
|
(4,297 |
) |
|
||
Deferred revenue |
8,417 |
|
|
|
861 |
|
|
||
Net cash provided by operating activities |
41,203 |
|
|
|
38,521 |
|
|
||
Cash flows from investing activities: |
|
|
|
||||||
Proceeds from sales of marketable securities |
5,865 |
|
|
|
8,330 |
|
|
||
Proceeds from maturities of marketable securities |
70,870 |
|
|
|
39,280 |
|
|
||
Purchases of marketable securities |
(104,732 |
) |
|
|
(39,695 |
) |
|
||
Purchases of property and equipment |
(3,387 |
) |
|
|
(2,549 |
) |
|
||
Net cash provided by (used in) investing activities |
(31,384 |
) |
|
|
5,366 |
|
|
||
Cash flows from financing activities: |
|
|
|
||||||
Proceeds from issuance of common stock under employee equity incentive plans |
3,750 |
|
|
|
6,776 |
|
|
||
Repurchase of common stock |
(11,213 |
) |
|
|
(13,336 |
) |
|
||
Net cash used in financing activities |
(7,463 |
) |
|
|
(6,560 |
) |
|
||
Net increase in cash and cash equivalents |
2,356 |
|
|
|
37,327 |
|
|
||
Cash and cash equivalents—beginning of period |
$ |
83,281 |
|
|
|
$ |
45,742 |
|
|
Cash and cash equivalents—end of period |
$ |
85,637 |
|
|
|
$ |
83,069 |
|
|
|
|
|
|
RECONCILIATION OF GAAP GROSS PROFIT TO NON-GAAP GROSS PROFIT (unaudited, in thousands, except percentages) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
GAAP gross profit |
$ |
52,166 |
|
|
$ |
43,485 |
|
|
$ |
140,048 |
|
|
$ |
126,185 |
|
GAAP gross margin |
|
79.8 |
% |
|
|
76.8 |
% |
|
|
78.1 |
% |
|
|
77.5 |
% |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation and related payroll tax |
|
391 |
|
|
|
459 |
|
|
|
1,335 |
|
|
|
1,256 |
|
Global distribution center transition expense |
|
13 |
|
|
|
— |
|
|
|
538 |
|
|
|
— |
|
Non-GAAP gross profit |
$ |
52,570 |
|
|
$ |
43,944 |
|
|
$ |
141,921 |
|
|
$ |
127,441 |
|
Non-GAAP gross margin |
|
80.4 |
% |
|
|
77.6 |
% |
|
|
79.1 |
% |
|
|
78.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP TOTAL OPERATING EXPENSES TO TO NON-GAAP TOTAL OPERATING EXPENSES (unaudited, in thousands) |
|||||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||||
GAAP total operating expenses |
$ |
41,863 |
|
|
|
$ |
37,244 |
|
|
|
$ |
118,505 |
|
|
|
$ |
116,238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Stock-based compensation and related payroll tax |
|
(3,810 |
) |
|
|
|
(3,095 |
) |
|
|
|
(10,098 |
) |
|
|
|
(8,614 |
) |
|
Amortization expense related to acquisition |
|
— |
|
|
|
|
(253 |
) |
|
|
|
(505 |
) |
|
|
|
(759 |
) |
|
Litigation and investigation expense |
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
(30 |
) |
|
Non-recurring facilities expense |
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
(795 |
) |
|
Global distribution center transition expense |
|
14 |
|
|
|
|
— |
|
|
|
|
(2,408 |
) |
|
|
|
— |
|
|
Non-GAAP total operating expenses |
$ |
38,067 |
|
|
|
$ |
33,896 |
|
|
|
$ |
105,494 |
|
|
|
$ |
106,040 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP INCOME FROM OPERATIONS TO NON-GAAP OPERATING INCOME (unaudited, in thousands, except percentages) |
||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||
GAAP income from operations |
$ |
10,303 |
|
|
|
$ |
6,241 |
|
|
$ |
21,543 |
|
|
$ |
9,947 |
|
GAAP operating margin |
|
15.8 |
|
% |
|
|
11.0 |
% |
|
|
12.0 |
% |
|
|
6.1 |
% |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation and related payroll tax |
|
4,201 |
|
|
|
|
3,554 |
|
|
|
11,433 |
|
|
|
9,870 |
|
Amortization expense related to acquisition |
|
— |
|
|
|
|
253 |
|
|
|
505 |
|
|
|
759 |
|
Litigation and investigation expense |
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
30 |
|
Non-recurring facilities expense |
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
795 |
|
Global distribution center transition expense |
|
(1 |
) |
|
|
|
— |
|
|
|
2,946 |
|
|
|
— |
|
Non-GAAP operating income |
$ |
14,503 |
|
|
|
$ |
10,048 |
|
|
$ |
36,427 |
|
|
$ |
21,401 |
|
Non-GAAP operating margin |
|
22.2 |
|
% |
|
|
17.8 |
% |
|
|
20.3 |
% |
|
|
13.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP NET INCOME TO EBITDA AND ADJUSTED EBITDA (NON-GAAP) (unaudited, in thousands) |
|||||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||||
GAAP net income |
$ |
74,886 |
|
|
|
$ |
6,464 |
|
|
|
$ |
84,159 |
|
|
|
$ |
9,975 |
|
|
Exclude: Interest and other (income) expense, net |
198 |
|
|
|
(479 |
) |
|
|
1,493 |
|
|
|
(937 |
) |
|
||||
Exclude: Depreciation and amortization expense |
2,291 |
|
|
|
2,676 |
|
|
|
7,044 |
|
|
|
8,772 |
|
|
||||
Exclude: Provision for (benefit from) income taxes |
(64,781 |
) |
|
|
256 |
|
|
|
(64,109 |
) |
|
|
909 |
|
|
||||
EBITDA |
12,594 |
|
|
|
8,917 |
|
|
|
28,587 |
|
|
|
18,719 |
|
|
||||
Exclude: Stock-based compensation and related payroll tax |
4,201 |
|
|
|
3,554 |
|
|
|
11,433 |
|
|
|
9,870 |
|
|
||||
Exclude: Litigation and investigation expense |
— |
|
|
|
— |
|
|
|
— |
|
|
|
30 |
|
|
||||
Exclude: Non-recurring facilities expense |
— |
|
|
|
— |
|
|
|
— |
|
|
|
795 |
|
|
||||
Exclude: Global distribution center transition expense |
(1 |
) |
|
|
— |
|
|
|
2,946 |
|
|
|
— |
|
|
||||
Adjusted EBITDA |
$ |
16,794 |
|
|
|
$ |
12,471 |
|
|
|
$ |
42,966 |
|
|
|
$ |
29,414 |
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20211028006082/en/
Investor Contact:
FNK IR
646.809.4048
aten@fnkir.com
Chief Financial Officer
investors@a10networks.com
Source:
FAQ
What were A10 Networks' financial results for Q3 2021?
What is the expected revenue growth for A10 Networks in Q4 2021?
How much is A10 Networks' quarterly dividend per share?
What is the share repurchase program amount approved by A10 Networks?