NETSCOUT Reports Second Quarter Fiscal Year 2023 Financial Results
NETSCOUT SYSTEMS, INC. (NASDAQ: NTCT) reported strong financial results for Q2 FY2023, with total revenue of $228.1 million, up from $211.9 million in Q2 FY2022. Product revenue increased to $111.8 million, while service revenue rose to $116.3 million. Net income grew to $17.4 million or $0.24 per share, compared to $7.9 million or $0.11 per share last year. The company maintains its FY2023 revenue guidance of $895 million to $925 million. Despite economic challenges, NETSCOUT emphasizes its role in enhancing cybersecurity and service assurance globally.
- Q2 FY2023 total revenue increased to $228.1 million, up 7.7% YoY.
- Net income improved significantly to $17.4 million, or $0.24 per share, compared to $7.9 million, or $0.11 per share in Q2 FY2022.
- Non-GAAP operating margin rose to 23.7% in Q2 FY2023 from 22.3% in the prior year.
- Maintained FY2023 revenue guidance unchanged at $895 million to $925 million.
- Cash, cash equivalents, and marketable securities decreased to $367.1 million from $703.2 million at the beginning of FY2023.
Delivers Strong Financial Performance and Advances Strategic Growth Priorities
“We delivered strong financial results and drove progress across our strategic growth priorities in the second quarter,” stated
Singhal continued, “Organizations around the globe are facing an increasingly complex digital environment. As a result, our purpose as ‘Guardians of the Connected World’ is more important than ever. By providing a state-of-the-art platform for increased visibility and defensibility, we play a vital role in this ecosystem and remain confident in our ability to help our customers navigate these challenges.”
Q2 FY23 Financial Results
Total revenue (GAAP and non-GAAP) for the second quarter of fiscal year 2023 was
Product revenue (GAAP and non-GAAP) for the second quarter of fiscal year 2023 was
Service revenue (GAAP and non-GAAP) for the second quarter of fiscal year 2023 was
NETSCOUT’s income from operations (GAAP) was
Net income (GAAP) for the second quarter of fiscal year 2023 was
As of
First-Half FY23 Financial Results
-
For the first half of fiscal year 2023, total revenue (GAAP and non-GAAP) was
, versus total revenue (GAAP and non-GAAP) of$436.9 million in the first half of fiscal year 2022. A reconciliation of GAAP and non-GAAP results is included in the financial tables below.$402.2 million -
Product revenue (GAAP and non-GAAP) for the first half of fiscal year 2023 was
, compared with$210.1 million in the first half of fiscal year 2022.$183.6 million -
Service revenue (GAAP and non-GAAP) for the first half of fiscal year 2023 was
, compared with$226.8 million in the first half of fiscal year 2022.$218.6 million -
NETSCOUT’s income from operations (GAAP) for the first half of fiscal year 2023 was
, compared with$12.3 million in the first half of fiscal year 2022. The Company’s operating margin (GAAP) for the first half of fiscal year 2023 was$1.5 million 2.8% , versus0.4% in the first half of fiscal year 2022. The Company’s non-GAAP EBITDA from operations for the first half of fiscal year 2023 was , or$88.9 million 20.4% of non-GAAP total revenue, versus non-GAAP EBITDA from operations of , or$80.6 million 20.0% of non-GAAP total revenue, in the first half of fiscal year 2022. The Company’s non-GAAP income from operations for the first half of fiscal year 2023 was with a non-GAAP operating margin of$78.5 million 18.0% , compared with non-GAAP income from operations of and a non-GAAP operating margin of$69.1 million 17.2% for the first half of fiscal year 2022. -
For the first half of fiscal year 2023, NETSCOUT’s net income (GAAP) was
, or$10.3 million per share (diluted), compared with a net loss (GAAP) of$0.14 , or a loss of$3.4 million per share (diluted), in the first half of fiscal year 2022. Non-GAAP net income for the first half of fiscal year 2023 was$0.05 , or$59.4 million per share (diluted), compared with non-GAAP net income of$0.81 , or$50.3 million per share (diluted), for the first half of fiscal year 2022.$0.67
Financial Outlook:
NETSCOUT is reiterating its revenue outlook (GAAP and non-GAAP) as well as its diluted net income per share outlook (GAAP and non-GAAP) for fiscal year 2023, all of which were previously issued by the Company on
-
Revenue (GAAP and non-GAAP) is expected to remain in the range of
to$895 million .$925 million -
GAAP net income per share (diluted) is expected to remain in the range of
to$0.62 . Non-GAAP net income per share (diluted) is expected to remain in the range of$0.68 to$1.97 .$2.03 - A reconciliation between GAAP and non-GAAP numbers for NETSCOUT’s fiscal year 2023 outlook is included in the financial tables below.
Recent Developments and Highlights
-
In
October 2022 , Swisscom, NETSCOUT, and Ericsson jointly announced what’s believed to be the world’s first solution to enable 5G packet data processing in the cloud. The combination of Ericsson’s cloud-native dual-mode 5G Core with built-in software probes and NETSCOUT’s vSTREAM addresses the industry challenge of providing end-to-end monitoring and securing 5G networks when handling cloudification and encryption. By enabling cloud-based packet data processing and network function monitoring, this solution allows for dramatic improvements in network service assurance, analytics, and cybersecurity. The solution has been introduced to Swisscom’s newly deployed cloud-native, TLS-encrypted 5G network. -
In late
September 2022 , NETSCOUT announced the findings from its 1H2022 DDoS Threat Intelligence Report. The findings demonstrate how sophisticated cybercriminals have become at bypassing defenses with new Distributed Denial of Service (DDoS) attack vectors and successful methodologies. By constantly innovating and adapting, these attackers are designing new and more effective DDoS attack vectors, as well as doubling down on those existing methodologies that are already effective. According to the report, there were more than six million global DDoS attacks in the first half of 2022. In addition, attackers conducted more pre-attack reconnaissance, exercised a new attack vector called TP240 PhoneHome, created a tsunami of TCP flooding attacks, and rapidly expanded high-powered botnets to plague network-connected resources. The report also highlighted the significant geopolitical implications of DDoS attackers today, as many of these bad actors have openly embraced online aggression to cause geopolitical unrest through high-profile DDoS attack campaigns. -
In
mid-September 2022 , NETSCOUT announced that it had completed validation of the integration of its Omnis® Cyber Intelligence (OCI), the central console for its advanced network detection and response solution, with Palo Alto Networks Panorama™ management platform, which centrally manages all form factors of Palo Alto Networks market-leading ML-Powered Next-Generation Firewalls. This integration will provide enterprise security operation teams with end-to-end, packet-based visibility at scale, which is critically important for blocking threats with speed and consistency. In addition, this partnership will allow joint customers to solve their network and security challenges more easily. -
In early
September 2022 , NETSCOUT announced its successful collaboration withAruba , a Hewlett Packard Enterprise company, to test and validate the use of NETSCOUT services withAmazon Web Services (AWS) Cloud WAN and Aruba EdgeConnect Enterprise SD-WAN. As a result, shared customers can now leverage an architecture that offers end-to-end visibility into the performance of workloads and application services deployed across data centers, remote sites, and the AWS global network. -
In
August 2022 , NETSCOUT introduced Arbor® Insight, a groundbreaking technology that, when combined with Arbor Sightline, dramatically enhances and extends threat detection, service delivery, and network operator visibility to address the evolving threat landscape. This combination extends NETSCOUT’s DDoS leadership to unparalleled levels.
Conference Call Instructions:
NETSCOUT will host a conference call to discuss its second-quarter fiscal year 2023 financial results today at
Use of Non-GAAP Financial Information:
To supplement the financial measures presented in NETSCOUT's press release in accordance with accounting principles generally accepted in
These non-GAAP measures are not in accordance with GAAP, should not be considered an alternative for measures prepared in accordance with GAAP (revenue, gross profit, operating margin, net income, and diluted net income per share), and may have limitations because they do not reflect all NETSCOUT’s results of operations as determined in accordance with GAAP. These non-GAAP measures should only be used to evaluate NETSCOUT’s results of operations in conjunction with the corresponding GAAP measures. The presentation of non-GAAP information is not meant to be considered superior to, in isolation from, or as a substitute for results prepared in accordance with GAAP. NETSCOUT believes these non-GAAP financial measures will enhance the reader’s overall understanding of NETSCOUT’s current financial performance and NETSCOUT's prospects for the future by providing a higher degree of transparency for certain financial measures and providing a level of disclosure that helps investors understand how the Company plans and measures its own business. NETSCOUT believes that providing these non-GAAP measures affords investors a view of NETSCOUT’s operating results that may be more easily compared to peer companies and also enables investors to consider NETSCOUT’s operating results on both a GAAP and non-GAAP basis during and following the integration period of NETSCOUT’s acquisitions. Presenting the GAAP measures on their own, without the supplemental non-GAAP disclosures, might not be indicative of NETSCOUT’s core operating results. Furthermore, NETSCOUT believes that the presentation of non-GAAP measures when shown in conjunction with the corresponding GAAP measures provides useful information to management and investors regarding present and future business trends relating to its financial condition and results of operations.
NETSCOUT management regularly uses supplemental non-GAAP financial measures internally to understand, manage and evaluate its business and to make operating decisions. These non-GAAP measures are among the primary factors that management uses in planning and forecasting.
About
Safe Harbor
Certain information provided in this press release includes forward-looking statements within the meaning of the Securities Act of 1933 and the Securities Exchange Act of 1934, which are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. Examples of forward-looking statements include statements regarding our future financial performance or position, results of operations, business strategy, plans and objectives of management for future operations, and other statements that are not historical fact. You can identify forward-looking statements by their use of forward-looking words such as “may”, “will”, “anticipate”, “expect”, “believe”, “estimate”, “intend”, “plan”, “should”, “seek”, or other comparable terms. Investors are cautioned that such forward-looking statements in this press release including, without limitation, statements regarding NETSCOUT’s outlook for fiscal year 2023, that NETSCOUT plans to continue to manage its operations prudently for a balanced approach to growth and profitability, that NETSCOUT’s business prospects remain solid, despite the challenging macro environment, which it continues to monitor closely, that organizations across the globe are facing an increasingly complex digital environment, that NETSCOUT’s purpose as “Guardians of the Connected World” is more important than ever, that NETSCOUT provides a state-of-the-art platform for increased visibility and defensibility and plays a vital role in this ecosystem and remains confident in its ability to help its customers navigate these challenges, that NETSCOUT expects to receive the remaining 30 percent of shares to be repurchased under the ASR agreement when the ASR program concludes, no later than
©2022
Condensed Consolidated Statements of Operations | ||||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||||
Revenue: | ||||||||||||||||||
Product | $ |
111,816 |
|
$ |
101,619 |
|
$ |
210,067 |
|
$ |
183,569 |
|
||||||
Service |
|
116,265 |
|
|
110,299 |
|
|
226,826 |
|
|
218,621 |
|
||||||
Total revenue |
|
228,081 |
|
|
211,918 |
|
|
436,893 |
|
|
402,190 |
|
||||||
Cost of revenue: | ||||||||||||||||||
Product |
|
25,881 |
|
|
20,340 |
|
|
52,686 |
|
|
43,505 |
|
||||||
Service |
|
31,760 |
|
|
31,304 |
|
|
62,669 |
|
|
62,549 |
|
||||||
Total cost of revenue |
|
57,641 |
|
|
51,644 |
|
|
115,355 |
|
|
106,054 |
|
||||||
Gross profit |
|
170,440 |
|
|
160,274 |
|
|
321,538 |
|
|
296,136 |
|
||||||
Operating expenses: | ||||||||||||||||||
Research and development |
|
43,917 |
|
|
44,483 |
|
|
87,374 |
|
|
87,303 |
|
||||||
Sales and marketing |
|
66,118 |
|
|
65,185 |
|
|
142,441 |
|
|
131,143 |
|
||||||
General and administrative |
|
25,261 |
|
|
23,471 |
|
|
50,051 |
|
|
46,216 |
|
||||||
Amortization of acquired intangible assets |
|
13,801 |
|
|
14,970 |
|
|
27,682 |
|
|
29,976 |
|
||||||
Restructuring charges |
|
(60 |
) |
|
- |
|
|
1,714 |
|
|
- |
|
||||||
Total operating expenses |
|
149,037 |
|
|
148,109 |
|
|
309,262 |
|
|
294,638 |
|
||||||
Income from operations |
|
21,403 |
|
|
12,165 |
|
|
12,276 |
|
|
1,498 |
|
||||||
Interest and other expense, net |
|
(2,024 |
) |
|
(2,336 |
) |
|
(3,382 |
) |
|
(4,756 |
) |
||||||
Income (loss) before income tax benefit |
|
19,379 |
|
|
9,829 |
|
|
8,894 |
|
|
(3,258 |
) |
||||||
Income tax expense (benefit) |
|
1,996 |
|
|
1,933 |
|
|
(1,357 |
) |
|
187 |
|
||||||
Net income (loss) | $ |
17,383 |
|
$ |
7,896 |
|
$ |
10,251 |
|
$ |
(3,445 |
) |
||||||
Basic net income (loss) per share | $ |
0.24 |
|
$ |
0.11 |
|
$ |
0.14 |
|
$ |
(0.05 |
) |
||||||
Diluted net income (loss) per share | $ |
0.24 |
|
$ |
0.11 |
|
$ |
0.14 |
|
$ |
(0.05 |
) |
||||||
Weighted average common shares outstanding used in computing: | ||||||||||||||||||
Net income (loss) per share - basic |
|
71,856 |
|
|
74,382 |
|
|
72,152 |
|
|
74,122 |
|
||||||
Net income (loss) per share - diluted |
|
72,891 |
|
|
75,093 |
|
|
73,494 |
|
|
74,122 |
|
Consolidated Balance Sheets | |||||||
(In thousands) | |||||||
2022 |
2022 |
||||||
(Unaudited) | |||||||
Assets | |||||||
Current assets: | |||||||
Cash, cash equivalents and marketable securities | $ |
367,131 |
|
$ |
703,198 |
|
|
Accounts receivable and unbilled costs, net |
|
139,126 |
|
|
148,245 |
|
|
Inventories |
|
24,063 |
|
|
28,220 |
|
|
Prepaid expenses and other current assets |
|
58,069 |
|
|
42,276 |
|
|
Total current assets |
|
588,389 |
|
|
921,939 |
|
|
Fixed assets, net |
|
38,752 |
|
|
41,337 |
|
|
|
2,126,992 |
|
|
2,156,575 |
|
||
Operating lease right-of-use assets |
|
49,757 |
|
|
54,996 |
|
|
Other assets |
|
18,163 |
|
|
19,862 |
|
|
Total assets | $ |
2,822,053 |
|
$ |
3,194,709 |
|
|
Liabilities and Stockholders' Equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ |
21,474 |
|
$ |
21,959 |
|
|
Accrued compensation |
|
55,385 |
|
|
75,788 |
|
|
Accrued other |
|
27,546 |
|
|
36,417 |
|
|
Current portion of operating lease liabilities |
|
10,463 |
|
|
11,411 |
|
|
Deferred revenue and customer deposits |
|
287,328 |
|
|
330,585 |
|
|
Total current liabilities |
|
402,196 |
|
|
476,160 |
|
|
Other long-term liabilities |
|
7,468 |
|
|
7,470 |
|
|
Deferred tax liability |
|
71,510 |
|
|
78,899 |
|
|
Accrued long-term retirement benefits |
|
30,917 |
|
|
34,737 |
|
|
Long-term deferred revenue |
|
123,477 |
|
|
133,121 |
|
|
Operating lease liabilities, net of current portion |
|
48,839 |
|
|
53,927 |
|
|
Long-term debt |
|
200,000 |
|
|
350,000 |
|
|
Total liabilities |
|
884,407 |
|
|
1,134,314 |
|
|
Stockholders' equity: | |||||||
Common stock |
|
128 |
|
|
126 |
|
|
Additional paid-in capital |
|
3,015,644 |
|
|
3,023,403 |
|
|
Accumulated other comprehensive income (loss) |
|
(1,056 |
) |
|
141 |
|
|
|
(1,497,886 |
) |
|
(1,373,840 |
) |
||
Retained earnings |
|
420,816 |
|
|
410,565 |
|
|
Total stockholders' equity |
|
1,937,646 |
|
|
2,060,395 |
|
|
Total liabilities and stockholders' equity | $ |
2,822,053 |
|
$ |
3,194,709 |
|
Reconciliation of Current GAAP to Current and Historical Non-GAAP Financial Measures | ||||||||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||
Three Months Ended | Three Months Ended | Six Months Ended | ||||||||||||||||||||
2022 |
2021 |
2022 |
2022 |
2021 |
||||||||||||||||||
GAAP and Non-GAAP Revenue | $ |
228,081 |
|
$ |
211,918 |
|
$ |
208,812 |
|
$ |
436,893 |
|
$ |
402,190 |
|
|||||||
Gross Profit (GAAP) | $ |
170,440 |
|
$ |
160,274 |
|
$ |
151,098 |
|
$ |
321,538 |
|
$ |
296,136 |
|
|||||||
Share-based compensation expense (1) |
|
2,395 |
|
|
2,228 |
|
|
2,037 |
|
|
4,432 |
|
|
4,115 |
|
|||||||
Amortization of acquired intangible assets (2) |
|
2,312 |
|
|
3,352 |
|
|
2,328 |
|
|
4,640 |
|
|
6,712 |
|
|||||||
Acquisition related depreciation expense (5) |
|
4 |
|
|
7 |
|
|
7 |
|
|
11 |
|
|
12 |
|
|||||||
Non-GAAP Gross Profit | $ |
175,151 |
|
$ |
165,861 |
|
$ |
155,470 |
|
$ |
330,621 |
|
$ |
306,975 |
|
|||||||
Income (Loss) from Operations (GAAP) | $ |
21,403 |
|
$ |
12,165 |
|
$ |
(9,127 |
) |
$ |
12,276 |
|
$ |
1,498 |
|
|||||||
Share-based compensation expense (1) |
|
16,501 |
|
|
16,735 |
|
|
15,581 |
|
|
32,082 |
|
|
30,700 |
|
|||||||
Amortization of acquired intangible assets (2) |
|
16,113 |
|
|
18,322 |
|
|
16,209 |
|
|
32,322 |
|
|
36,688 |
|
|||||||
Business development and integration expense (3) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(5 |
) |
|||||||
Compensation for post-combination services (4) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
2 |
|
|||||||
Restructuring charges |
|
(60 |
) |
|
- |
|
|
1,774 |
|
|
1,714 |
|
|
- |
|
|||||||
Acquisition related depreciation expense (5) |
|
59 |
|
|
64 |
|
|
65 |
|
|
124 |
|
|
124 |
|
|||||||
Transitional service agreement expense (6) |
|
- |
|
|
59 |
|
|
- |
|
|
- |
|
|
117 |
|
|||||||
Non-GAAP Income from Operations | $ |
54,016 |
|
$ |
47,345 |
|
$ |
24,502 |
|
$ |
78,518 |
|
$ |
69,124 |
|
|||||||
Net Income (Loss) (GAAP) | $ |
17,383 |
|
$ |
7,896 |
|
$ |
(7,132 |
) |
$ |
10,251 |
|
$ |
(3,445 |
) |
|||||||
Share-based compensation expense (1) |
|
16,501 |
|
|
16,735 |
|
|
15,581 |
|
|
32,082 |
|
|
30,700 |
|
|||||||
Amortization of acquired intangible assets (2) |
|
16,113 |
|
|
18,322 |
|
|
16,209 |
|
|
32,322 |
|
|
36,688 |
|
|||||||
Business development and integration expense (3) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(5 |
) |
|||||||
Compensation for post-combination services (4) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
2 |
|
|||||||
Restructuring charges |
|
(60 |
) |
|
- |
|
|
1,774 |
|
|
1,714 |
|
|
- |
|
|||||||
Acquisition related depreciation expense (5) |
|
59 |
|
|
64 |
|
|
65 |
|
|
124 |
|
|
124 |
|
|||||||
Loss on extinguishment of debt (7) |
|
- |
|
|
596 |
|
|
- |
|
|
- |
|
|
596 |
|
|||||||
Income tax adjustments (8) |
|
(8,691 |
) |
|
(8,315 |
) |
|
(8,445 |
) |
|
(17,136 |
) |
|
(14,404 |
) |
|||||||
Non-GAAP Net Income | $ |
41,305 |
|
$ |
35,298 |
|
$ |
18,052 |
|
$ |
59,357 |
|
$ |
50,256 |
|
|||||||
Diluted Net Income (Loss) Per Share (GAAP) | $ |
0.24 |
|
$ |
0.11 |
|
$ |
(0.10 |
) |
$ |
0.14 |
|
$ |
(0.05 |
) |
|||||||
Share impact of non-GAAP adjustments identified above |
|
0.33 |
|
|
0.36 |
|
|
0.34 |
|
|
0.67 |
|
|
0.72 |
|
|||||||
Non-GAAP Diluted Net Income Per Share | $ |
0.57 |
|
$ |
0.47 |
|
$ |
0.24 |
|
$ |
0.81 |
|
$ |
0.67 |
|
|||||||
Shares used in computing non-GAAP diluted net income per share |
|
72,891 |
|
|
75,093 |
|
|
74,187 |
|
|
73,494 |
|
|
75,112 |
|
Reconciliation of Current GAAP to Current and Historical Non-GAAP Financial Measures - Continued | ||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Six Months Ended | ||||||||||||||||||||||
2022 |
2021 |
2022 |
2022 |
2021 |
||||||||||||||||||||
(1 |
) |
Share-based compensation expense included in these amounts | ||||||||||||||||||||||
is as follows: | ||||||||||||||||||||||||
Cost of product revenue | $ |
315 |
|
$ |
321 |
|
$ |
292 |
|
$ |
607 |
|
$ |
595 |
|
|||||||||
Cost of service revenue |
|
2,080 |
|
|
1,907 |
|
|
1,745 |
|
|
3,825 |
|
|
3,520 |
|
|||||||||
Research and development |
|
4,580 |
|
|
4,902 |
|
|
4,431 |
|
|
9,011 |
|
|
8,993 |
|
|||||||||
Sales and marketing |
|
6,043 |
|
|
5,842 |
|
|
5,750 |
|
|
11,793 |
|
|
10,656 |
|
|||||||||
General and administrative |
|
3,483 |
|
|
3,763 |
|
|
3,363 |
|
|
6,846 |
|
|
6,936 |
|
|||||||||
Total share-based compensation expense | $ |
16,501 |
|
$ |
16,735 |
|
$ |
15,581 |
|
$ |
32,082 |
|
$ |
30,700 |
|
|||||||||
(2 |
) |
Amortization expense related to acquired software and product | ||||||||||||||||||||||
technology, tradenames, customer relationships included in these | ||||||||||||||||||||||||
amounts is as follows: | ||||||||||||||||||||||||
Cost of product revenue | $ |
2,312 |
|
$ |
3,352 |
|
$ |
2,328 |
|
$ |
4,640 |
|
$ |
6,712 |
|
|||||||||
Operating expenses |
|
13,801 |
|
|
14,970 |
|
|
13,881 |
|
|
27,682 |
|
|
29,976 |
|
|||||||||
Total amortization expense | $ |
16,113 |
|
$ |
18,322 |
|
$ |
16,209 |
|
$ |
32,322 |
|
$ |
36,688 |
|
|||||||||
(3 |
) |
Business development and integration expense included in | ||||||||||||||||||||||
these amounts is as follows: | ||||||||||||||||||||||||
General and administrative | $ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
(5 |
) |
|||||||||
Total business development and integration expense | $ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
(5 |
) |
|||||||||
(4 |
) |
Compensation for post-combination services included in these | ||||||||||||||||||||||
amounts is as follows: | ||||||||||||||||||||||||
Research and development | $ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
2 |
|
|||||||||
Total compensation for post-combination services | $ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
2 |
|
|||||||||
(5 |
) |
Acquisition related depreciation expense included in these | ||||||||||||||||||||||
amounts is as follows: | ||||||||||||||||||||||||
Cost of product revenue | $ |
2 |
|
$ |
4 |
|
$ |
4 |
|
$ |
6 |
|
$ |
7 |
|
|||||||||
Cost of service revenue |
|
2 |
|
|
3 |
|
|
3 |
|
|
5 |
|
|
5 |
|
|||||||||
Research and development |
|
42 |
|
|
45 |
|
|
45 |
|
|
87 |
|
|
87 |
|
|||||||||
Sales and marketing |
|
8 |
|
|
8 |
|
|
9 |
|
|
17 |
|
|
17 |
|
|||||||||
General and administrative |
|
5 |
|
|
4 |
|
|
4 |
|
|
9 |
|
|
8 |
|
|||||||||
Total acquisition related depreciation expense | $ |
59 |
|
$ |
64 |
|
$ |
65 |
|
$ |
124 |
|
$ |
124 |
|
|||||||||
(6 |
) |
Transitional service agreement (income) expense included in | ||||||||||||||||||||||
these amounts is as follows: | ||||||||||||||||||||||||
Research and development | $ |
- |
|
$ |
7 |
|
$ |
- |
|
$ |
- |
|
$ |
13 |
|
|||||||||
Sales and marketing |
|
- |
|
|
9 |
|
|
- |
|
|
- |
|
|
19 |
|
|||||||||
General and administrative |
|
- |
|
|
43 |
|
|
- |
|
|
- |
|
|
85 |
|
|||||||||
Other (income) expense, net |
|
- |
|
|
(59 |
) |
|
- |
|
|
- |
|
|
(117 |
) |
|||||||||
Total transitional service agreement (income) expense | $ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
|||||||||
(7 |
) |
Loss on extinguishment of debt included in this amount is | ||||||||||||||||||||||
as follows: | ||||||||||||||||||||||||
Interest and other expense, net | $ |
- |
|
$ |
596 |
|
$ |
- |
|
$ |
- |
|
$ |
596 |
|
|||||||||
Total loss on extinguishment of debt | $ |
- |
|
$ |
596 |
|
$ |
- |
|
$ |
- |
|
$ |
596 |
|
|||||||||
(8 |
) |
Total income tax adjustment included in this | ||||||||||||||||||||||
amount is as follows: | ||||||||||||||||||||||||
Tax effect of non-GAAP adjustments above | $ |
(8,691 |
) |
$ |
(8,315 |
) |
$ |
(8,445 |
) |
$ |
(17,136 |
) |
$ |
(14,404 |
) |
|||||||||
Total income tax adjustments | $ |
(8,691 |
) |
$ |
(8,315 |
) |
$ |
(8,445 |
) |
$ |
(17,136 |
) |
$ |
(14,404 |
) |
Reconciliation of Current GAAP to Current and Historical Non-GAAP Financial Measures - | ||||||||||||||||||
Non-GAAP EBITDA from Operations | ||||||||||||||||||
(In thousands) | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
Three Months Ended | Three Months Ended | Six Months Ended | ||||||||||||||||
2022 |
2021 |
2022 |
2022 |
2021 |
||||||||||||||
Income (Loss) from operations (GAAP) | $ |
21,403 |
$ |
12,165 |
$ |
(9,127 |
) |
$ |
12,276 |
$ |
1,498 |
|||||||
Previous adjustments to determine non-GAAP income from operations |
|
32,613 |
|
35,180 |
|
33,629 |
|
|
66,242 |
|
67,626 |
|||||||
Non-GAAP Income from operations |
|
54,016 |
|
47,345 |
|
24,502 |
|
|
78,518 |
|
69,124 |
|||||||
Depreciation excluding acquisition related |
|
5,090 |
|
5,623 |
|
5,311 |
|
|
10,401 |
|
11,434 |
|||||||
Non-GAAP EBITDA from operations | $ |
59,106 |
$ |
52,968 |
$ |
29,813 |
|
$ |
88,919 |
$ |
80,558 |
Reconciliation of GAAP Financial Outlook to Non-GAAP Financial Outlook | |||||
(Unaudited) | |||||
(In millions, except net income per share - diluted) | |||||
FY'22 | FY'23 |
||||
GAAP & Non-GAAP revenue | $ |
855.6 |
|
||
|
|||||
FY'22 | FY'23 |
||||
GAAP net income | $ |
37.0 |
|
||
Amortization of intangible assets | $ |
73.1 |
|
||
Share-based compensation expenses | $ |
56.1 |
|
||
Business development & integration expenses* | $ |
(0.6) |
~Less than |
||
Interest Exp - Loss on Debt Extinguishment | $ |
0.6 |
- |
||
Restructuring charges | $ |
- |
|
||
Total adjustments | $ |
129.2 |
|
||
Related impact of adjustments on income tax | $ |
(27.8) |
( |
||
Non-GAAP net income | $ |
138.4 |
|
||
|
|||||
GAAP net income per share (diluted) | $ |
0.49 |
|
||
Non-GAAP net income per share (diluted) | $ |
1.84 |
|
||
Average weighted shares outstanding (diluted GAAP) |
|
75.1 |
~73 million to ~74 million | ||
Average weighted shares outstanding (diluted Non-GAAP) |
|
75.1 |
~73 million to ~74 million | ||
*Business development & integration expenses include change in value of contingent consideration, and acquisition-related depreciation expense | |||||
**Figures in table may not total due to rounding |
View source version on businesswire.com: https://www.businesswire.com/news/home/20221027005094/en/
Investors
Senior Vice President, Corporate Finance
978-614-4286
IR@netscout.com
Media
Manager,
781-362-4330
Maribel.Lopez@netscout.com
Source:
FAQ
What were NETSCOUT's Q2 FY2023 financial results?
How does NETSCOUT's FY2023 revenue outlook look?
What is NETSCOUT's recent cash position?