Cambium Networks Reports First Quarter 2022 Financial Results
Cambium Networks reported Q1 2022 revenues of $61.9 million, down 21% sequentially and 30% year-over-year, largely due to supply chain issues caused by COVID lockdowns in China. Despite this, enterprise Wi-Fi revenue rose 28% year-over-year to $15.5 million. The GAAP net loss was $1.6 million, or $0.06 per diluted share, while non-GAAP net income was $0.3 million, or $0.01 per diluted share. Looking ahead, for Q2 2022, revenues are projected to be between $65.0-$73.0 million.
- Enterprise Wi-Fi revenues increased 28% year-over-year to $15.5 million.
- Increased new channel partners by approximately 1,670, a 17% year-over-year growth.
- Devices under cnMaestro Cloud management grew 37% year-over-year.
- Q2 2022 revenue guidance projected between $65.0-$73.0 million.
- Q1 2022 revenues declined 21% sequentially and 30% year-over-year.
- GAAP net loss of $1.6 million, compared to net income of $19.9 million in Q1 2021.
- Cash used in operating activities increased to $19.2 million from $7.6 million in Q1 2021.
- Full Year 2022 revenue outlook predicts a decrease of 10.7% to 16.6%.
- Revenues of
$61.9 million , decreased21% sequentially, and decreased30% year-over-year - Enterprise Wi-Fi revenues of
$15.5 million , increased28% year-over-year - Gross margin of
47.1% , non-GAAP(1) gross margin of47.8% - Operating loss of
$2.2 million , non-GAAP(1) operating income of$1.0 million - Net loss of
$1.6 million or$0.06 per diluted share, non-GAAP(1) net income of$0.3 million or$0.01 per diluted share - Adjusted EBITDA(1) of
$1.9 million or3.1% of revenues
ROLLING MEADOWS, Ill., May 5, 2022 /PRNewswire/ -- Cambium Networks Corporation ("Cambium Networks") (NASDAQ: CMBM), a leading provider of wireless networking infrastructure solutions, today announced financial results for the first quarter 2022 ended March 31, 2022.
GAAP | Non-GAAP (1) | |||||||||||
(in millions, except percentages) | Q1 2022 | Q4 2021 | Q1 2021 | Q1 2022 | Q4 2021 | Q1 2021 | ||||||
Revenues | $ 61.9 | $ 78.7 | $ 88.5 | $ 61.9 | $ 78.7 | $ 88.5 | ||||||
Gross margin | ||||||||||||
Operating margin | (3.5)% | |||||||||||
Adjusted EBITDA margin | ||||||||||||
1 Refer to Supplemental Financial Information accompanying this press release for a reconciliation of GAAP to non-GAAP numbers and | ||||||||||||
"We faced supply chain challenges within our industry which impacted our first quarter results as a consequence of two unexpected events," said Atul Bhatnagar, president and CEO. "A Chinese government COVID lockdown in Shenzhen impacted manufacturing during the middle of March, and during the last two weeks of the quarter, a lockdown in Shanghai shuttered our distribution and warehousing facility. We remain confident that once the supply chain recovers, Cambium expects improved financial performance."
Bhatnagar continued, "Cambium's gigabit wireless fabric, which allows network operators to dramatically improve broadband performance and quality of service, will continue to expand with the addition of fixed 5G technology at 28 GHz, increased federal spending for defense, and new premium versions of our software-as-a-service solutions. We remain very well positioned with customers for the next generation multi-gigabit fixed wireless infrastructure solutions featuring higher performance at affordable prices."
Revenues of
GAAP gross margin for the first quarter 2022 was
Non-GAAP gross margin for the first quarter 2022 was
Cash used in operating activities was
First Quarter 2022 Highlights
- Revenues of
$61.9 million , decreased21% sequentially, and was lower by30% year-over-year. - GAAP net loss of
$1.6 million or$0.06 per diluted share, non-GAAP net income of$0.3 million or$0.01 per diluted share. - Adjusted EBITDA of
$1.9 million or3.9% of revenues, compared to$16.5 million or18.6% of revenues for the first quarter 2021. - Net cash used in operating activities of
$19.2 million , compared to$7.6 million used in operating activities for the first quarter 2021. - Increased new channel partners by approximately 1,670 year-over-year, an increase of
17% . - Devices under cnMaestro® Cloud management increased
37% year-over-year.
Second Quarter 2022 Financial Outlook
Taking into account our current visibility, the financial outlook as of May 5, 2022, for the second quarter ending June 30, 2022, is expected to be as follows:
- Revenues between
$65.0 -$73.0 million - GAAP gross margin between
46.9% -47.9% ; and non-GAAP gross margin between47.5% -48.5% - GAAP operating expenses between
$33.3 -$34.3 million ; and non-GAAP operating expenses between$29.7 -$30.7 million - GAAP operating (loss) income between (
$2.75) -$0.7 million ; and non-GAAP operating income between$1.2 -$4.7 million - Interest expense, net of approximately
$0.7 million - GAAP net (loss) income between (
$2.8) -$0.0 million or between ($0.10) and$0.00 per diluted share; and non-GAAP net income between$0.4 -$3.2 million or between$0.01 and$0.11 per diluted share - Adjusted EBITDA between
$2.2 -$5.8 million ; and adjusted EBITDA margin between3.4% -7.9% - GAAP and non-GAAP effective tax rate of approximately
18.0% -20.0% - Approximately 28.7 million weighted average diluted shares outstanding
Cash requirements are expected to be as follows:
- Paydown of debt:
$1.3 million - Cash flow interest expense: approximately
$0.3 million - Capital expenditures:
$1.4 -$1.6 million
Full Year 2022 Financial Outlook
- Revenues between
$280.0 -$300.0 million , decreasing between16.6% -10.7% - GAAP net (loss) income between (
$1.3) -$10.3 million or between ($0.04) and$0.36 per diluted share; and non-GAAP net income between$8.1 -$20.1 million or between$0.28 and$0.70 per diluted share - Adjusted EBITDA margin between
6.0% -10.8%
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.
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 5, 2022. To access the live conference call by phone, listeners should dial +1(877) 288-4394 in the U.S. or Canada and +1(470) 495-9483 for international callers, referencing conference ID number 4383975. To join the live webcast and view additional materials, listeners should access the investor page of Cambium Networks website at https://investors.cambiumnetworks.com/. Following the live webcast, a replay will be available on the investor page of Cambium Networks website for a period of one year. A replay of the conference call will be available for 48 hours soon after the call by phone by dialing +1(855) 859-2056 in the U.S. or Canada and +1(404) 537-3406 for international callers, using the conference ID number 4383975.
In addition, Cambium Networks President and CEO, Atul Bhatnagar, will present and hold one-on-one meetings with investors including Thursday May 19, 2022, at the Barrington Research Virtual Spring Conference; and on Wednesday May 25, 2022, at the J.P. Morgan Global TMT Conference in Boston, Mass. To join the live webcasts for the conferences, 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 delivers wireless communications that work for businesses, communities, and cities worldwide. Millions of our radios are deployed to connect people, places and things with a unified wireless fabric that spans multiple standards and frequencies of fixed wireless and Wi-Fi, all managed centrally via the cloud. Our multi-gigabit wireless fabric offers a compelling value proposition over traditional fiber and alternative wireless solutions. We work with our Cambium certified ConnectedPartners to deliver purpose-built networks for service provider, enterprise, industrial, and government connectivity solutions in urban, suburban, and rural environments, with wireless 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.
In some cases, you can identify forward-looking statements by terms such as "may," "should," "expects," "plans," "anticipates," "could," "intends," "target," "projects," "contemplates," "believes," "estimates," "predicts," "potential" or "continue" or the negative of these terms or other similar expressions. The forward-looking statements in this document are only predictions. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our business, financial condition and results of operations. These forward-looking statements speak only as of the date of this document and are subject to a number of risks, uncertainties and assumptions including those described in the "Risk factors" section of our 2021 Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 24, 2022. 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; risks presented by the global COVID-19 pandemic, including new or continued government shutdowns such as the recent shutdowns in China that caused some of our manufacturing operations as well as our third-party logistics and warehousing provider to shutdown, which has and could continue to significantly disrupt our manufacturing, supply chain, sales and other operations and negatively impact our financial results; our inability to predict and respond to emerging technological trends and network operators' changing needs; the impact of the tensions between Russia and Ukraine, which have resulted in our cessation of sales to Russia, Belarus and select regions of Ukraine, and may continue to disrupt our sales and product design activities in these regions; 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; current or future unfavorable economic conditions, both domestically and in foreign markets and political tensions among the U.S. and China; 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 | ||||||
March 31, 2022 | December 31, 2021 | March 31, 2021 | ||||
Revenues | $ 61,896 | $ 78,710 | $ 88,515 | |||
Cost of revenues | 32,730 | 44,196 | 44,345 | |||
Gross profit | 29,166 | 34,514 | 44,170 | |||
Gross margin | ||||||
Operating expenses | ||||||
Research and development | 12,102 | 11,627 | 11,603 | |||
Sales and marketing | 10,148 | 11,091 | 10,040 | |||
General and administrative | 7,665 | 7,425 | 7,529 | |||
Depreciation and amortization | 1,446 | 1,464 | 1,595 | |||
Total operating expenses | 31,361 | 31,607 | 30,767 | |||
Operating (loss) income | (2,195) | 2,907 | 13,403 | |||
Operating margin | - | |||||
Interest expense, net | 497 | 1,061 | 1,140 | |||
Other expense, net | 77 | 35 | 42 | |||
(Loss) income before income taxes | (2,769) | 1,811 | 12,221 | |||
(Benefit) provision for income taxes | (1,201) | 384 | (7,639) | |||
Net (loss) income | $ (1,568) | $ 1,427 | $ 19,860 | |||
(Loss) earnings per share | ||||||
Basic | $ (0.06) | $ 0.05 | $ 0.76 | |||
Diluted | $ (0.06) | $ 0.05 | $ 0.70 | |||
Weighted-average number of shares outstanding to compute | ||||||
Basic | 26,749,675 | 26,655,437 | 26,115,615 | |||
Diluted | 26,749,675 | 28,313,291 | 28,517,713 | |||
Share-based compensation included in costs and expenses: | ||||||
Cost of revenues | $ 57 | $ 44 | $ 19 | |||
Research and development | 1,022 | 851 | 517 | |||
Sales and marketing | 627 | 561 | 295 | |||
General and administrative | 714 | 677 | 579 | |||
Total share-based compensation expense | $ 2,420 | $ 2,133 | $ 1,410 | |||
CAMBIUM NETWORKS CORPORATION | ||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||
(In thousands, except share information) | ||||
(Unaudited) | ||||
March 31, 2022 | December 31, 2021 | |||
ASSETS | ||||
Current assets | ||||
Cash | $ 38,397 | $ 59,291 | ||
Accounts receivable, net of allowance of | 64,506 | 69,773 | ||
Inventories, net | 40,210 | 33,777 | ||
Recoverable income taxes | 468 | 860 | ||
Prepaid expenses | 12,741 | 12,170 | ||
Other current assets | 5,130 | 4,718 | ||
Total current assets | 161,452 | 180,589 | ||
Noncurrent assets | ||||
Property and equipment, net | 10,732 | 10,490 | ||
Software, net | 6,433 | 5,867 | ||
Operating lease assets | 5,399 | 5,899 | ||
Intangible assets, net | 10,357 | 10,777 | ||
Goodwill | 9,842 | 9,842 | ||
Deferred tax assets, net | 8,978 | 7,604 | ||
Other noncurrent assets | 1,150 | 1,200 | ||
TOTAL ASSETS | $ 214,343 | $ 232,268 | ||
LIABILITIES AND EQUITY | ||||
Current liabilities | ||||
Accounts payable | $ 16,543 | $ 28,241 | ||
Accrued liabilities | 25,016 | 21,948 | ||
Employee compensation | 6,875 | 16,601 | ||
Current portion of long-term external debt, net | 3,138 | 2,489 | ||
Deferred revenues | 6,964 | 6,880 | ||
Other current liabilities | 6,273 | 5,981 | ||
Total current liabilities | 64,809 | 82,140 | ||
Noncurrent liabilities | ||||
Long-term external debt, net | 26,351 | 26,965 | ||
Deferred revenues | 5,647 | 5,363 | ||
Noncurrent operating lease liabilities | 3,574 | 4,112 | ||
Other noncurrent liabilities | 1,554 | 1,551 | ||
Total liabilities | 101,935 | 120,131 | ||
Shareholders' equity | ||||
Share capital; | 3 | 3 | ||
Additional paid in capital | 126,437 | 124,117 | ||
Treasury shares, at cost, 175,107 shares at March 31, 2022 and 156,907 shares at December 31, 2021 | (4,321) | (3,906) | ||
Accumulated deficit | (8,946) | (7,378) | ||
Accumulated other comprehensive loss | (765) | (699) | ||
Total shareholders' equity | 112,408 | 112,137 | ||
TOTAL LIABILITIES AND EQUITY | $ 214,343 | $ 232,268 | ||
CAMBIUM NETWORKS CORPORATION | ||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||
(In thousands) | ||||||
(Unaudited) | ||||||
Three Months Ended | ||||||
March 31, 2022 | December 31, 2021 | March 31, 2021 | ||||
Cash flows from operating activities: | ||||||
Net (loss) income | $ (1,568) | $ 1,427 | $ 19,860 | |||
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating | ||||||
Depreciation and amortization of software and intangible assets | 1,790 | 1,731 | 1,720 | |||
Amortization of debt issuance costs | 77 | 467 | 137 | |||
Share-based compensation | 2,420 | 2,133 | 1,410 | |||
Deferred income taxes | (1,373) | 359 | (6,367) | |||
Provision for inventory excess and obsolescence | 52 | 695 | (709) | |||
Other | 81 | (31) | (31) | |||
Change in assets and liabilities: | ||||||
Receivables | 6,152 | 1,315 | (11,700) | |||
Inventories | (6,485) | (5,683) | 3,236 | |||
Prepaid expenses | (578) | (6,931) | (3,099) | |||
Accounts payable | (12,109) | 4,400 | (6,777) | |||
Accrued employee compensation | (10,276) | 3,671 | (6,003) | |||
Other assets and liabilities | 2,592 | 2,012 | 761 | |||
Net cash (used in) provided by operating activities | (19,225) | 5,565 | (7,562) | |||
Cash flows from investing activities: | ||||||
Purchase of property and equipment | (714) | (2,062) | (814) | |||
Purchase of software | (1,068) | (1,316) | (798) | |||
Net cash used in investing activities | (1,782) | (3,378) | (1,612) | |||
Cash flows from financing activities: | ||||||
Proceeds from issuance of term loan | — | 29,812 | — | |||
Repayment of term loan | — | (30,678) | (2,500) | |||
Payment of debt issuance costs | — | (1,220) | — | |||
Issuance of ordinary shares | — | 923 | — | |||
Taxes paid related to net share settlement of equity awards | (42) | (562) | (1,563) | |||
Proceeds from share option exercises | 146 | 266 | 1,971 | |||
Payments to extinguish debt | — | (42) | — | |||
Net cash provided by (used in) financing activities | 104 | (1,501) | (2,092) | |||
Effect of exchange rate on cash | 9 | 9 | (24) | |||
Net (decrease) increase in cash | (20,894) | 695 | (11,290) | |||
Cash, beginning of period | 59,291 | 58,596 | 62,472 | |||
Cash, end of period | $ 38,397 | $ 59,291 | $ 51,182 | |||
Supplemental disclosure of cash flow information: | ||||||
Income taxes paid | $ 116 | $ 206 | $ 92 | |||
Interest paid | $ 95 | $ 234 | $ 773 | |||
CAMBIUM NETWORKS CORPORATION | ||||||
SUPPLEMENTAL FINANCIAL INFORMATION | ||||||
(In thousands) | ||||||
(Unaudited) | ||||||
REVENUES BY PRODUCT TYPE | ||||||
Three Months Ended | ||||||
March 31, 2022 | December 31, 2021 | March 31, 2021 | ||||
Point-to-Multi-Point | $ 30,926 | $ 37,017 | $ 57,799 | |||
Point-to-Point | 14,714 | 15,329 | 17,476 | |||
Wi-Fi | 15,508 | 25,779 | 12,123 | |||
Other | 748 | 585 | 1,117 | |||
Total Revenues | $ 61,896 | $ 78,710 | $ 88,515 | |||
REVENUES BY REGION | ||||||
Three Months Ended | ||||||
March 31, 2022 | December 31, 2021 | March 31, 2021 | ||||
North America | $ 28,321 | $ 33,386 | $ 54,195 | |||
Europe, Middle East and Africa | 20,332 | 26,035 | 18,690 | |||
Caribbean and Latin America | 5,084 | 10,314 | 10,515 | |||
Asia Pacific | 8,159 | 8,975 | 5,115 | |||
Total Revenues | $ 61,896 | $ 78,710 | $ 88,515 | |||
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 useful 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) secondary offering expenses, (vii) one-time acquisition costs, and (viii) 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 acquisition 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, as well as awards with performance or other market characteristics, and excludes the associated expense in this non-GAAP measure. Share-based compensation expense is a non-cash expense that varies in amount from period to period and is dependent on market forces that are often beyond Cambium Networks control 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.
Nonrecurring legal expenses include settlements of existing or threatened litigation. Secondary offering expenses were incurred by Cambium Networks associated with the registration and sale in June 2021 of 2,000,000 ordinary shares held by Vector Capital and during December 2020 of 2,500,000 ordinary shares held by Vector Capital. Cambium Networks did not raise any additional capital in the offering and the expenses are excluded as not part of continuing operations.
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.
Acquisition and integration costs consist of legal and professional fees relating to the acquisition of Xirrus. Cambium Networks excludes these expenses since they result from an event that is outside the ordinary course 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 and impacts from the company's income tax valuation allowance initially recognized in the quarter ended June 30, 2019, and as reversed in the quarter ended March 31, 2021. Cambium Networks excludes these amounts to more closely approximate the company's ongoing effective tax rate after adjusting for one-time or unique reoccurring items. The associated non-GAAP effective tax rate is also applied to the gross amount of non-GAAP adjustments for purposes 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 to earnings per share is dilutive. We also use non-GAAP fully weighted basic and diluted shares to provide more comparable per-share results across periods.
These non-GAAP financial measures do not replace the presentation of our GAAP financial results and should only be used as a supplement to, not as a substitute for, our financial results presented in accordance with GAAP. There are limitations in the use of non-GAAP measures because they do not include all the expenses that must be included under GAAP and because they involve the exercise of judgment concerning exclusions of items from the comparable non-GAAP financial measure. In addition, other companies may use other measures to evaluate their performance, or may calculate non-GAAP measures differently, all of which could reduce the usefulness of our non-GAAP financial measures as tools for comparison. We present a "Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures" in the tables below.
The following table reconciles net (loss) 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, 2022 | December 31, 2021 | March 31, 2021 | ||||
Net (loss) income | $ (1,568) | $ 1,427 | $ 19,860 | |||
Interest expense, net | 497 | 1,061 | 1,140 | |||
(Benefit) provision for income taxes | (1,201) | 384 | (7,639) | |||
Depreciation and amortization of software and intangible | 1,790 | 1,731 | 1,720 | |||
EBITDA | (482) | 4,603 | 15,081 | |||
Share-based compensation | 2,420 | 2,133 | 1,410 | |||
Adjusted EBITDA | $ 1,938 | $ 6,736 | $ 16,491 | |||
Adjusted EBITDA Margin | ||||||
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, 2022 | December 31, 2021 | March 31, 2021 | |||||
GAAP gross profit | $ 29,166 | $ 34,514 | $ 44,170 | ||||
Share-based compensation expense | 57 | 44 | 19 | ||||
Amortization of capitalized software costs | 344 | 267 | 125 | ||||
Non-GAAP gross profit | $ 29,567 | $ 34,825 | $ 44,314 | ||||
Non-GAAP gross margin | |||||||
GAAP research and development expense | $ 12,102 | $ 11,627 | $ 11,603 | ||||
Share-based compensation expense | 1,022 | 851 | 517 | ||||
Non-GAAP research and development expense | $ 11,080 | $ 10,776 | $ 11,086 | ||||
GAAP sales and marketing expense | $ 10,148 | $ 11,091 | $ 10,040 | ||||
Share-based compensation expense | 627 | 561 | 295 | ||||
Non-GAAP sales and marketing expense | $ 9,521 | $ 10,530 | $ 9,745 | ||||
GAAP general and administrative expense | $ 7,665 | $ 7,425 | $ 7,529 | ||||
Share-based compensation expense | 714 | 677 | 579 | ||||
Non-GAAP general and administrative expense | $ 6,951 | $ 6,748 | $ 6,950 | ||||
GAAP depreciation and amortization | $ 1,446 | $ 1,464 | $ 1,595 | ||||
Amortization of acquired intangibles | 420 | 464 | 552 | ||||
Non-GAAP depreciation and amortization | $ 1,026 | $ 1,000 | $ 1,043 | ||||
GAAP operating (loss) income | $ (2,195) | $ 2,907 | $ 13,403 | ||||
Share-based compensation expense | 2,420 | 2,133 | 1,410 | ||||
Amortization of capitalized software costs | 344 | 267 | 125 | ||||
Amortization of acquired intangibles | 420 | 464 | 552 | ||||
Non-GAAP operating income | $ 989 | $ 5,771 | $ 15,490 | ||||
GAAP pre-tax (loss) income | $ (2,769) | $ 1,811 | $ 12,221 | ||||
Share-based compensation expense | 2,420 | 2,133 | 1,410 | ||||
Amortization of capitalized software costs | 344 | 267 | 125 | ||||
Amortization of acquired intangibles | 420 | 464 | 552 | ||||
Write-off of debt issuance costs and extinguishment fees upon payment of debt | — | 426 | — | ||||
Non-GAAP pre-tax income | $ 415 | $ 5,101 | $ 14,308 | ||||
GAAP (benefit) provision for income taxes | $ (1,201) | $ 384 | $ (7,639) | ||||
Valuation allowance impacts | — | (86) | (7,816) | ||||
Tax rate change | (929) | — | — | ||||
Tax impacts of share vesting | — | 464 | (1,975) | ||||
Tax effect of Non-GAAP adjustments | (637) | (658) | (417) | ||||
All other discrete items | 250 | (61) | (19) | ||||
Non-GAAP provision for income taxes | $ 115 | $ 725 | $ 2,588 | ||||
Non-GAAP ETR | |||||||
GAAP net (loss) income | $ (1,568) | $ 1,427 | $ 19,860 | ||||
Share-based compensation expense | 2,420 | 2,133 | 1,410 | ||||
Amortization of capitalized software costs | 344 | 267 | 125 | ||||
Amortization of acquired intangibles | 420 | 464 | 552 | ||||
Write-off of debt issuance costs and extinguishment fees upon payment of debt | — | 426 | — | ||||
Non-GAAP adjustments to tax | (679) | 317 | (9,810) | ||||
Tax effect of Non-GAAP adjustments | (637) | (658) | (417) | ||||
Non-GAAP net income | $ 300 | $ 4,376 | $ 11,720 | ||||
Non-GAAP fully weighted basic shares | 26,825 | 26,735 | 26,299 | ||||
Non-GAAP fully weighted diluted shares | 28,172 | 28,214 | 28,887 | ||||
Non-GAAP net income per Non-GAAP basic share | $ 0.01 | $ 0.16 | $ 0.45 | ||||
Non-GAAP net income per Non-GAAP diluted share | $ 0.01 | $ 0.16 | $ 0.41 | ||||
Investor Inquiries:
Peter Schuman, IRC
Sr. Director 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-2022-financial-results-301540348.html
SOURCE Cambium Networks
FAQ
What were Cambium Networks' Q1 2022 financial results?
What is the revenue forecast for Cambium Networks in Q2 2022?
What were Cambium Networks' net losses for Q1 2022?
How did supply chain issues affect Cambium Networks' performance?
What are the projections for Cambium Networks' full year 2022 revenues?
