DASAN Zhone Solutions Reports Second Quarter 2020 Financial Results
DASAN Zhone Solutions, Inc. (NASDAQ: DZSI) reported a 15.7% decline in net revenues for Q2 2020, totaling $70.5 million compared to $83.7 million in Q2 2019, largely due to COVID-19 impacts. The company experienced a GAAP net loss of $(0.2) million, reflecting a shift from a GAAP net income of $2.4 million in the same quarter last year. However, non-GAAP net income stood at $2.0 million. The company also reported an increased cash position of $38.0 million as of June 30, 2020, and improved gross margins.
- Increased cash and cash equivalents to $38.0 million from $26.4 million in Q1 2020.
- Improved GAAP gross margin of 33.7%, up from 33.2% year-over-year.
- 15.7% decrease in net revenues year-over-year.
- GAAP net loss of $(0.2) million compared to net income of $2.4 million in Q2 2019.
- Adjusted EBITDA decreased to $3.2 million from $6.7 million in Q2 2019.
- Net revenues -
$70.5 million - GAAP net loss - (
$0.2 million ) - Non-GAAP net income -
$2.0 million - Adjusted EBITDA -
$3.2 million - Cash and cash equivalents -
$38.0 million - GAAP gross margin -
33.7% - Charlie Vogt announced as President, CEO and member of Board of Directors on August 3, 2020
PLANO, Texas, Aug. 05, 2020 (GLOBE NEWSWIRE) -- DASAN Zhone Solutions, Inc. (NASDAQ: DZSI, the "Company" or “DZS”), a leading enabler of the emerging hyper-connected, hyper-broadband world, today reported results for the second quarter of 2020.
Selected Financial Information
| Three Months Ended | Six Months Ended | ||||||||||||||||||
| Key Financial Results | June 30, 2020 | March 31, 2020 | June 30, 2019 | June 30, 2020 | June 30, 2019 | ||||||||||||||
| ($ in millions) | |||||||||||||||||||
| Net revenue | $ | 70.5 | $ | 47.5 | $ | 83.7 | $ | 118.0 | $ | 157.8 | |||||||||
| GAAP Net income (loss) attributable to DZS | (0.2 | ) | (8.8 | ) | 2.4 | (8.9 | ) | 0.8 | |||||||||||
| Non-GAAP Net income (loss) attributable to DZS(1) | 2.0 | (5.4 | ) | 4.8 | (3.4 | ) | 5.6 | ||||||||||||
| Adjusted EBITDA(1) | 3.2 | (4.8 | ) | 6.7 | (1.6 | ) | 8.5 | ||||||||||||
| Cash and cash equivalents at quarter end | 38.0 | 26.4 | 56.4 | 38.0 | 56.4 | ||||||||||||||
Quarterly data may not sum to full year data due to rounding.
(1) Item represents a non-GAAP financial measure; see discussion below, as well as a reconciliation to the comparable GAAP measure in the financial tables attached to this release.
Management Commentary
"We continued to advance our strategic growth initiatives and produced healthy financial results for the second quarter of 2020, despite a challenging operating environment due to COVID-19", said Yung Kim, retiring CEO of DZS. “It has been a privilege to lead DZS for the past four years and to help transform the company into what it is today - a global provider of leading-edge access, 5G transport, and enterprise communications platforms. I look forward to watching an exciting and promising next chapter for DZS.”
Second Quarter 2020 Financial Results
Net revenue for the second quarter of 2020 was
GAAP gross profit margin for the second quarter of 2020 was
GAAP net loss attributable to DZS for the second quarter of 2020 totaled
GAAP operating expenses for the second quarter of 2020 were
Adjusted EBITDA for the second quarter of 2020 totaled
Total cash and cash equivalents (excluding restricted cash) as of June 30, 2020 were
Business Outlook
DZS’s business outlook is based on current expectations. The following statements are forward-looking, and actual results can differ materially and adversely from those expressed below. Actual results will be impacted by market conditions and those factors described below under “Forward-Looking Statements” and in the sections entitled “Risk Factors” in the Annual Report on Form 10-K for the year ended December 31, 2019, and subsequent filings with the U.S. Securities and Exchange Commission. Accordingly, undue reliance should not be placed on these projections.
Due to the variability in the macro environment brought on by COVID-19, the Company’s full year financial results cannot be reasonably estimated at this time.
Third Quarter 2020 Guidance
| Q3 2020 | |||||||
| Low | High | ||||||
| ($ in millions) | |||||||
| Net revenue | $ | 74.0 | $ | 79.0 | |||
| Adjusted Gross margin %(1) | 31.5 | % | 32.5 | % | |||
| Adjusted Operating expenses(1) | 24.0 | 23.0 | |||||
| Adjusted EBITDA(1) | (0.5 | ) | 2.5 | ||||
(1) Item represents a non-GAAP financial measure; see discussion below, as well as a reconciliation to the comparable GAAP measure in the financial tables attached to this release.
Non-GAAP Financial Measures
To supplement DZS's consolidated financial statements presented in accordance with GAAP, DZS reports Adjusted Cost of Revenue, Adjusted Gross Profit, Adjusted Operating Expenses, Adjusted Operating Income (Loss), Adjusted (Non-GAAP) Net Income attributable to DZS (including on a per share basis), EBITDA, and Adjusted EBITDA, which are non-GAAP measures DZS believes are appropriate to provide meaningful comparison with, and to enhance an overall understanding of DZS's past financial performance and prospects for the future. DZS believes these non-GAAP financial measures provide useful information to both management and investors by excluding specific expenses and gains that DZS believes are not indicative of core operating results. Further, each of these are non-GAAP measures of operating performance used by management, as well as industry analysts, to evaluate operations and operating performance and is widely used in the telecommunications and manufacturing industries. Other companies in the telecommunications and manufacturing industries may calculate these metrics differently than DZS does. The presentation of this additional information is not meant to be considered in isolation or as a substitute for measures of financial performance prepared in accordance with GAAP.
DZS defines Adjusted Cost of Revenue as GAAP Cost of Revenue plus or minus (i) depreciation and amortization, (ii) stock-based compensation, and (iii) the impact of material transactions or events that we believe are not indicative of our core product cost, such as, inventory step-up amortization, any of which may or may not be recurring in nature. We believe Adjusted Cost of Revenue provides the investor more accurate information regarding the actual cost of our products and services, excluding the impact of cost of revenue that are not routine components of our core product cost, for better comparability of our cost of revenue between periods and to other companies.
DZS defines Adjusted Gross Profit as GAAP Gross Profit plus or minus (i) depreciation and amortization, (ii) stock-based compensation, and (iii) the impact of material transactions or events that we believe are not indicative of our core operating performance, such as, inventory step-up amortization, any of which may or may not be recurring in nature. We believe Adjusted Gross Profit provides the investor more accurate information regarding our core profit margin on sales, excluding the impact of cost of revenue that are not routine components of our core product cost, for better comparability of gross profit margin between periods and to other companies.
DZS defines Adjusted Operating Expenses as GAAP Operating Expenses plus or minus (as applicable) (i) depreciation and amortization, (ii) stock-based compensation, and (iii) the impact of material transactions or events that we believe are not indicative of our core operating performance, such as merger and acquisition costs, purchase price adjustment, goodwill impairment, impairment of long-lived assets or loss on debt extinguishment, restructuring and other charges, any of which may or may not be recurring in nature. We believe Adjusted Operating Expenses provides the investor more accurate information regarding our core operating expenses, which include research and development costs, selling, general and administrative costs, and amortization of intangible assets, excluding the impact of charges that are not routine components of our core operating expenses, for better comparability between periods and to other companies.
DZS defines Adjusted Operating Income (Loss) as GAAP Operating Income (Loss) plus or minus (as applicable) (i) depreciation and amortization, (ii) stock-based compensation, and (iii) the impact of material transactions or events that we believe are not indicative of our core operating performance, such as merger and acquisition costs, purchase price adjustment, goodwill impairment, impairment of long-lived assets or loss on debt extinguishment, restructuring and other charges, any of which may or may not be recurring in nature. We believe Adjusted Operating Income (Loss) provides the investor more accurate information regarding our core operating income (loss), excluding the impact of charges that are not routine components of our core operating expenses, for better comparability between periods and to other companies.
DZS defines Non-GAAP Net Income (Loss) attributable to DZS as GAAP Net Income (Loss) plus or minus (as applicable) (i) depreciation and amortization, (ii) stock-based compensation, and (iii) the impact of material transactions or events that we believe are not indicative of our core operating performance, such as merger and acquisition costs, inventory step-up amortization, purchase price adjustment, goodwill impairment, impairment of long-lived assets or loss on debt extinguishment, restructuring and other charges, any of which may or may not be recurring in nature. We believe Non-GAAP Net Income (Loss) attributable to DZS provides the investor more accurate information regarding our core income, excluding the impact of charges that are not routine components of our core product cost or core operating expenses, for better comparability between periods and to other companies.
DZS defines EBITDA as net income (loss) plus or minus (as applicable) (i) interest expense, net, (ii) income tax (benefit) provision, and (iii) depreciation and amortization. DZS defines Adjusted EBITDA as EBITDA plus or minus (as applicable) (i) stock-based compensation, and (ii) the impact of material transactions or events that we believe are not indicative of our core operating performance, such as merger and acquisition transaction costs, inventory step-up amortization, purchase price adjustment, goodwill impairment, gain or (loss) on sale of assets, impairment of long-lived assets or loss on debt extinguishment, any of which may or may not be recurring in nature. DZS believes that EBITDA and Adjusted EBITDA are useful measures because they provide supplemental information to assist investors in comparing the Company’s performance across reporting periods on a consistent basis by excluding items that the Company does not believe are indicative of its core operating performance, as well as in assessing the sustainable cash-generating ability of the business. In addition, DZS believes these measures are of importance to investors and lenders in assessing the Company’s overall capital structure and its ability to borrow additional funds.
A reconciliation of EBITDA and Adjusted EBITDA to each of their respective most directly comparable GAAP measure for the three months ended June 30, 2020, March 31, 2020 and June 30, 2019 and for the six months ended June 30, 2020 and June 30, 2019 is included at the end of the Unaudited Condensed Consolidated Statements of Comprehensive Income (Loss) below. Reconciliations of the other Non-GAAP measures included herein to their respective most directly comparable GAAP measures are provided in the section below entitled “Reconciliation of GAAP to Non-GAAP Results” and “Reconciliation of GAAP to Non-GAAP Financial Guidance”.
Conference Call
DZS management will hold a conference call today (August 5, 2020) at 5:00 p.m. Eastern time (2:00 p.m. Pacific time) to discuss these results. A question and answer session will follow management’s presentation.
U.S. dial-in number: 877-742-9182
International number: +1-602-563-8857
Conference ID: 5666023
Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Gateway Investor Relations at 949-574-3860.
The conference call will be broadcast live and available for replay here and via the investor relations section of the company’s website.
A replay of the conference call will be available after 8:00 p.m. Eastern time on the same day through August 13, 2020.
Toll-free replay number: 855-859-2056
International replay number: +1-404-537-3406
Replay ID: 5666023
Forward-Looking Statements
This press release contains forward-looking statements regarding future events and our future results that are subject to the safe harbors created under the Private Securities Litigation Reform Act of 1995. These statements reflect the beliefs and assumptions of the Company’s management as of the date hereof. Words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “forecast,” “goal,” “intend,” “may,” “plan,” “project,” “seek,” “should,” “target,” “will,” “would,” variations of such words, and similar expressions are intended to identify forward-looking statements. In addition, statements that refer to projections of earnings, revenue, operating expenses, gross profit, costs or other financial items (including non-GAAP measures) in future periods are forward-looking statements. Readers are cautioned that these forward-looking statements are only predictions and are subject to risks, uncertainties and assumptions that are difficult to predict. The Company’s actual results could differ materially and adversely from those expressed in or contemplated by the forward-looking statements. Factors that could cause actual results to differ include, but are not limited to, those risk factors contained in the Company’s SEC filings available at www.sec.gov, including without limitation, the Company’s annual report on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K. Readers are cautioned not to place undue reliance on any forward-looking statements, which speak only as of the date on which they are made. The Company undertakes no obligation to update or revise any forward-looking statements for any reason.
About DASAN Zhone Solutions, Inc.
Dasan Zhone Solutions, Inc. (NASDAQ: DZSI) is a global provider of leading-edge access, 5G transport, and enterprise communications platforms that enable the emerging hyper-connected, hyper-broadband world. Over 1200 service providers, operators, and enterprises in over 120 countries globally have leveraged DZS innovation, open solutions, and agility to arm themselves with the network resources and deployment freedom they need to lead in their markets and deliver an unrivaled communications experience. With manufacturing based in the USA and Germany, and engineering, service and support centers of excellence spread across the globe, DZS is positioned to bring next-generation technologies and world-class solutions to service providers and enterprises who are poised to transform, compete and win.
DASAN Zhone Solutions, the DZS logo, and all DZS product names are trademarks of DASAN Zhone Solutions, Inc. Other brand and product names are trademarks of their respective holders. Specifications, products, and/or product names are all subject to change.
Contacts
DZS
Blair King, Vice President Finance
Tel: 510-777-7386
E: ir@dasanzhone.com
DZS Strategic Communications
Matt Glover or Charlie Schumacher
Tel: 949-574-3860
E: dzsi@gatewayir.com
- FINANCIAL TABLES FOLLOW -
| DASAN ZHONE SOLUTIONS INC. AND SUBSIDIARIES | |||||||||||||||||||
| Unaudited Condensed Consolidated Statements of Comprehensive Income (Loss) | |||||||||||||||||||
| ($ in thousands, except per share data) | |||||||||||||||||||
| For the Quarters Ended | For the Six Months Ended | ||||||||||||||||||
| June 30, 2020 | March 31, 2020 | June 30, 2019 | June 30, 2020 | June 30, 2019 | |||||||||||||||
| Net revenue | $ | 70,532 | $ | 47,480 | $ | 83,664 | $ | 118,012 | $ | 157,753 | |||||||||
| Cost of revenue | 46,764 | 31,485 | 55,882 | 78,249 | 105,101 | ||||||||||||||
| Gross profit | 23,768 | 15,995 | 27,782 | 39,763 | 52,652 | ||||||||||||||
| Operating expenses: | |||||||||||||||||||
| Research and product development | 8,362 | 9,600 | 9,430 | 17,962 | 19,614 | ||||||||||||||
| Selling, general and administrative | 13,303 | 13,617 | 14,929 | 26,920 | 29,968 | ||||||||||||||
| Amortization of intangible assets | 371 | 372 | 470 | 743 | 942 | ||||||||||||||
| Total operating expenses | 22,036 | 23,589 | 24,829 | 45,625 | 50,524 | ||||||||||||||
| Operating income (loss) | 1,732 | (7,594 | ) | 2,953 | (5,862 | ) | 2,128 | ||||||||||||
| Interest income | 14 | 70 | 62 | 84 | 150 | ||||||||||||||
| Interest expense | (414 | ) | (643 | ) | (1,244 | ) | (1,057 | ) | (2,115 | ) | |||||||||
| Loss on debt extinguishment | - | (1,369 | ) | - | (1,369 | ) | - | ||||||||||||
| Other income (expense), net | (650 | ) | 760 | 1,345 | 110 | 1,573 | |||||||||||||
| Income (loss) before income taxes | 682 | (8,776 | ) | 3,116 | (8,094 | ) | 1,736 | ||||||||||||
| Income tax (benefit) provision | 838 | (5 | ) | 732 | 833 | 809 | |||||||||||||
| Net income (loss) | (156 | ) | (8,771 | ) | 2,384 | (8,927 | ) | 927 | |||||||||||
| Net income (loss) attributable to non-controlling interest | - | - | (24 | ) | - | 157 | |||||||||||||
| Net income (loss) attributable to DASAN Zhone Solutions, Inc. | $ | (156 | ) | $ | (8,771 | ) | $ | 2,408 | $ | (8,927 | ) | $ | 770 | ||||||
| Earnings (loss) per share attributable to DASAN Zhone Solutions, Inc.: | |||||||||||||||||||
| Basic | $ | (0.01 | ) | $ | (0.41 | ) | $ | 0.13 | $ | (0.42 | ) | $ | 0.04 | ||||||
| Diluted | $ | (0.01 | ) | $ | (0.41 | ) | $ | 0.13 | $ | (0.42 | ) | $ | 0.04 | ||||||
| Weighted average shares outstanding: | |||||||||||||||||||
| Basic | 21,529 | 21,474 | 18,166 | 21,502 | 17,384 | ||||||||||||||
| Diluted | 21,529 | 21,474 | 18,482 | 21,502 | 17,710 | ||||||||||||||
| Reconciliation of net income (loss) to Adjusted EBITDA: | |||||||||||||||||||
| Net income (loss) | $ | (156 | ) | $ | (8,771 | ) | $ | 2,384 | $ | (8,927 | ) | $ | 927 | ||||||
| Interest expense, net | 400 | 573 | 1,182 | 973 | 1,965 | ||||||||||||||
| Income tax (benefit) provision | 838 | (5 | ) | 732 | 833 | 809 | |||||||||||||
| Depreciation and amortization | 1,293 | 1,256 | 1,350 | 2,549 | 2,767 | ||||||||||||||
| EBITDA | $ | 2,375 | $ | (6,947 | ) | $ | 5,648 | $ | (4,572 | ) | $ | 6,468 | |||||||
| Stock-based compensation | 868 | 782 | 811 | 1,650 | 1,636 | ||||||||||||||
| Merger and acquisition costs | - | - | - | - | 337 | ||||||||||||||
| Loss on debt extinguishment | - | 1,369 | - | 1,369 | - | ||||||||||||||
| Inventory step-up amortization | - | - | 201 | - | 402 | ||||||||||||||
| Bargain purchase gain on acquisition | - | - | - | - | (334 | ) | |||||||||||||
| Adjusted EBITDA | $ | 3,243 | $ | (4,796 | ) | $ | 6,660 | $ | (1,553 | ) | $ | 8,509 | |||||||
| DASAN ZHONE SOLUTIONS, INC. AND SUBSIDIARIES | |||||||
| Unaudited Condensed Consolidated Balance Sheets | |||||||
| ($ in thousands) | |||||||
| June 30, | December 31, | ||||||
| Assets | 2020 | 2019 | |||||
| Current Assets | |||||||
| Cash, cash equivalents and restricted cash | $ | 47,182 | $ | 33,393 | |||
| Accounts receivable, net | 89,178 | 96,865 | |||||
| Other receivables | 9,482 | 8,124 | |||||
| Inventories | 48,232 | 35,439 | |||||
| Contract assets | 11,767 | 16,680 | |||||
| Prepaid expenses and other current assets | 5,451 | 4,185 | |||||
| Total current assets | 211,292 | 194,686 | |||||
| Property, plant and equipment, net | 7,281 | 6,769 | |||||
| Right-of-use assets from operating leases | 19,371 | 20,469 | |||||
| Goodwill | 3,977 | 3,977 | |||||
| Intangible assets, net | 10,838 | 12,381 | |||||
| Deferred tax assets | 2,105 | 1,622 | |||||
| Other assets | 5,039 | 6,243 | |||||
| Total assets | $ | 259,903 | $ | 246,147 | |||
| Liabilities and Stockholders' Equity | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 43,124 | $ | 38,427 | |||
| Short-term debt | 29,144 | 17,484 | |||||
| Other payables | 1,568 | 3,278 | |||||
| Contract liabilities | 5,233 | 3,567 | |||||
| Operating lease liabilities | 4,268 | 4,201 | |||||
| Accrued and other liabilities | 11,861 | 12,844 | |||||
| Total current liabilities | 95,198 | 79,801 | |||||
| Long-term debt | 27,688 | 19,033 | |||||
| Contract liabilities | 2,959 | 3,230 | |||||
| Operating lease liabilities | 17,127 | 18,154 | |||||
| Pension liabilities | 17,219 | 17,671 | |||||
| Other long-term liabilities | 1,794 | 1,710 | |||||
| Total liabilities | 161,985 | 139,599 | |||||
| Stockholders’ equity | |||||||
| Common stock | 21 | 21 | |||||
| Additional paid-in capital | 142,343 | 139,700 | |||||
| Accumulated other comprehensive loss | (6,285 | ) | (3,939 | ) | |||
| Accumulated deficit | (38,161 | ) | (29,234 | ) | |||
| Total stockholders’ equity | 97,918 | 106,548 | |||||
| Total liabilities and stockholders’ equity | $ | 259,903 | $ | 246,147 | |||
| DASAN ZHONE SOLUTIONS, INC. AND SUBSIDIARIES | ||||||||||||||||||||||
| Unaudited Reconciliation of GAAP to Non-GAAP Results | ||||||||||||||||||||||
| ($ in thousands, except per share data) | ||||||||||||||||||||||
| The reconciliation of EBITDA and Adjusted EBITDA to net income is included above in the Unaudited Condensed Consolidated Statements of Comprehensive Income (Loss). Set forth below are reconciliations of Non-GAAP Cost of Revenue, Non-GAAP Gross Profit, Non-GAAP Operating Expenses, Non-GAAP Operating Income (Loss), Non-GAAP Net Income (Loss) Attributable to DZS, and Non-GAAP Net Income (Loss) per Diluted Share Attributable to DZS to GAAP Cost of Revenue, Gross Profit, Operating Expenses, Operating Income (Loss), Net Income (Loss) Attributable to DZS, and Net Income (Loss) per Diluted Share Attributable to DZS respectively, which the Company considers to be the most directly comparable U.S. GAAP financial measures. | ||||||||||||||||||||||
| Three Months Ended June 30, 2020 | ||||||||||||||||||||||
| Cost of Revenue | Gross Profit | Operating Expenses | Operating Income (Loss) | Net Income (Loss) Attributable to DZS | Net Income (Loss) per Diluted Share Attributable to DZS | |||||||||||||||||
| GAAP amount | $ | 46,764 | $ | 23,768 | $ | 22,036 | $ | 1,732 | $ | (156 | ) | $ | (0.01 | ) | ||||||||
| Adjustments to GAAP amounts: | ||||||||||||||||||||||
| Depreciation and amortization | (466 | ) | 466 | (827 | ) | 1,293 | 1,293 | 0.06 | ||||||||||||||
| Stock-based compensation | (15 | ) | 15 | (853 | ) | 868 | 868 | 0.04 | ||||||||||||||
| Adjusted (Non-GAAP) amount | $ | 46,283 | $ | 24,249 | $ | 20,356 | $ | 3,893 | $ | 2,005 | $ | 0.09 | ||||||||||
| Three Months Ended March 31, 2020 | ||||||||||||||||||||||
| Cost of Revenue | Gross Profit | Operating Expenses | Operating Income (Loss) | Net Income (Loss) Attributable to DZS | Net Income (Loss) per Diluted Share Attributable to DZS | |||||||||||||||||
| GAAP amount | $ | 31,485 | $ | 15,995 | $ | 23,589 | $ | (7,594 | ) | $ | (8,771 | ) | $ | (0.41 | ) | |||||||
| Adjustments to GAAP amounts: | ||||||||||||||||||||||
| Depreciation and amortization | (472 | ) | 472 | (784 | ) | 1,256 | 1,256 | 0.06 | ||||||||||||||
| Stock-based compensation | (9 | ) | 9 | (773 | ) | 782 | 782 | 0.04 | ||||||||||||||
| Loss on debt extinguishment | - | - | - | - | 1,369 | 0.06 | ||||||||||||||||
| Adjusted (Non-GAAP) amount | $ | 31,004 | $ | 16,476 | $ | 22,032 | $ | (5,556 | ) | $ | (5,364 | ) | $ | (0.25 | ) | |||||||
| Three Months Ended June 30, 2019 | ||||||||||||||||||||||
| Cost of Revenue | Gross Profit | Operating Expenses | Operating Income (Loss) | Net Income (Loss) Attributable to DZS | Net Income (Loss) per Diluted Share Attributable to DZS | |||||||||||||||||
| GAAP amount | $ | 55,882 | $ | 27,782 | $ | 24,829 | $ | 2,953 | $ | 2,408 | $ | 0.13 | ||||||||||
| Adjustments to GAAP amounts: | ||||||||||||||||||||||
| Depreciation and amortization | (594 | ) | 594 | (756 | ) | 1,350 | 1,350 | 0.07 | ||||||||||||||
| Stock-based compensation | (10 | ) | 10 | (801 | ) | 811 | 811 | 0.05 | ||||||||||||||
| Inventory step-up amortization | (201 | ) | 201 | - | 201 | 201 | 0.01 | |||||||||||||||
| Adjusted (Non-GAAP) amount | $ | 55,077 | $ | 28,587 | $ | 23,272 | $ | 5,315 | $ | 4,770 | $ | 0.26 | ||||||||||
| Six Months Ended June 30, 2020 | ||||||||||||||||||||||
| Cost of Revenue | Gross Profit | Operating Expenses | Operating Income (Loss) | Net Income (Loss) Attributable to DZS | Net Income (Loss) per Diluted Share Attributable to DZS | |||||||||||||||||
| GAAP amount | $ | 78,249 | $ | 39,763 | $ | 45,625 | $ | (5,862 | ) | $ | (8,927 | ) | $ | (0.42 | ) | |||||||
| Adjustments to GAAP amounts: | ||||||||||||||||||||||
| Depreciation and amortization | (938 | ) | 938 | (1,611 | ) | 2,549 | 2,549 | 0.12 | ||||||||||||||
| Stock-based compensation | (24 | ) | 24 | (1,626 | ) | 1,650 | 1,650 | 0.08 | ||||||||||||||
| Loss on debt extinguishment | - | - | - | - | 1,369 | 0.06 | ||||||||||||||||
| Adjusted (Non-GAAP) amount | $ | 77,287 | $ | 40,725 | $ | 42,388 | $ | (1,663 | ) | $ | (3,359 | ) | $ | (0.16 | ) | |||||||
| Six Months Ended June 30, 2019 | ||||||||||||||||||||||
| Cost of Revenue | Gross Profit | Operating Expenses | Operating Income (Loss) | Net Income (Loss) Attributable to DZS | Net Income (Loss) per Diluted Share Attributable to DZS | |||||||||||||||||
| GAAP amount | $ | 105,101 | $ | 52,652 | $ | 50,524 | $ | 2,128 | $ | 770 | $ | 0.04 | ||||||||||
| Adjustments to GAAP amounts: | ||||||||||||||||||||||
| Depreciation and amortization | (1,111 | ) | 1,111 | (1,656 | ) | 2,767 | 2,767 | 0.16 | ||||||||||||||
| Stock-based compensation | (20 | ) | 20 | (1,616 | ) | 1,636 | 1,636 | 0.09 | ||||||||||||||
| Merger and acquisition costs | - | - | (337 | ) | 337 | 337 | 0.02 | |||||||||||||||
| Inventory step-up amortization | (402 | ) | 402 | - | 402 | 402 | 0.02 | |||||||||||||||
| Bargain purchase gain on acquisition | - | - | - | - | (334 | ) | (0.02 | ) | ||||||||||||||
| Adjusted (Non-GAAP) amount | $ | 103,568 | $ | 54,185 | $ | 46,915 | $ | 7,270 | $ | 5,578 | $ | 0.31 | ||||||||||
| DASAN ZHONE SOLUTIONS, INC. AND SUBSIDIARIES | |||||||
| Unaudited Reconciliation of GAAP to Non-GAAP Guidance | |||||||
| ($ in millions, except percentages) | |||||||
| The reconciliation of Adjusted EBITDA, Adjusted Gross margin and Adjusted Operating expenses to Net income (loss), Gross margin and Operating expenses, respectively, which the Company considers to be the most directly comparable U.S. GAAP measures. | |||||||
| Q3 2020 | |||||||
| Low | High | ||||||
| Reconciliation of Net Income (Loss) to Adjusted EBITDA: | |||||||
| Net income (loss) | $ | (6.2 | ) | $ | (3.5 | ) | |
| Interest expense, net | 0.4 | 0.4 | |||||
| Income tax expense | 1.7 | 2.0 | |||||
| Depreciation and amortization | 1.3 | 1.3 | |||||
| EBITDA | (2.8 | ) | 0.2 | ||||
| Stock-based compensation | 1.7 | 1.7 | |||||
| Executive transition compensation | 0.6 | 0.6 | |||||
| Adjusted EBITDA | $ | (0.5 | ) | $ | 2.5 | ||
| Reconciliation of Gross Margin to Adjusted Gross Margin: | |||||||
| Gross margin | 31.2 | % | 32.2 | % | |||
| COGS Depreciation and amortization | 0.3 | % | 0.3 | % | |||
| Adjusted Gross margin | 31.5 | % | 32.5 | % | |||
| Reconciliation of Operating Expenses to Adjusted Operating Expenses: | |||||||
| Operating expenses | $ | 27.2 | $ | 26.2 | |||
| Depreciation and amortization | 0.9 | 0.9 | |||||
| Stock-based compensation | 1.7 | 1.7 | |||||
| Executive transition compensation | 0.6 | 0.6 | |||||
| Adjusted Operating expenses | $ | 24.0 | $ | 23.0 | |||
FAQ
What were the Q2 2020 results for DASAN Zhone Solutions (DZSI)?
How did the COVID-19 pandemic impact DZSI's financial performance?
What was the adjusted EBITDA for DZS in Q2 2020?
What cash position did DZS report at the end of Q2 2020?
