NETSCOUT Reports Second Quarter Fiscal Year 2025 Financial Results
NETSCOUT reported Q2 FY2025 financial results with total revenue of $191.1 million, down from $196.8 million in Q2 FY2024. Product revenue was $81.0 million (42% of total), while service revenue was $110.1 million (58%). The company's GAAP income from operations decreased to $14.1 million from $26.3 million year-over-year, with operating margin declining to 7.4% from 13.4%. Non-GAAP income from operations was $44.1 million with a 23.1% margin. NETSCOUT maintains its fiscal year 2025 revenue guidance of $800-830 million and announced a workforce reduction of approximately 145 employees (6.3%) through a Voluntary Separation Program, expecting annual savings of $25 million.
NETSCOUT ha reso noti i risultati finanziari del secondo trimestre dell'anno fiscale 2025, con un fatturato totale di 191,1 milioni di dollari, in calo rispetto ai 196,8 milioni di dollari del secondo trimestre dell'anno fiscale 2024. Il fatturato da prodotti è stato di 81,0 milioni di dollari (42% del totale), mentre il fatturato da servizi ha raggiunto 110,1 milioni di dollari (58%). Il reddito GAAP dell'azienda dalle operazioni è diminuito a 14,1 milioni di dollari, rispetto ai 26,3 milioni dell'anno precedente, con un margine operativo che è sceso al 7,4% dal 13,4%. Il reddito non-GAAP dalle operazioni era di 44,1 milioni di dollari con un margine del 23,1%. NETSCOUT mantiene le previsioni di fatturato per l'anno fiscale 2025 di 800-830 milioni di dollari e ha annunciato una riduzione del personale di circa 145 dipendenti (6,3%) attraverso un Programma di Separazione Volontaria, prevedendo un risparmio annuo di 25 milioni di dollari.
NETSCOUT reportó los resultados financieros del segundo trimestre del ejercicio fiscal 2025, con ingresos totales de 191.1 millones de dólares, una disminución respecto a los 196.8 millones de dólares en el segundo trimestre del ejercicio fiscal 2024. Los ingresos por productos fueron de 81.0 millones de dólares (42% del total), mientras que los ingresos por servicios alcanzaron los 110.1 millones de dólares (58%). La utilidad GAAP de la empresa de operaciones disminuyó a 14.1 millones de dólares desde los 26.3 millones del año anterior, con un margen operativo que bajó al 7.4% desde el 13.4%. La utilidad no GAAP de operaciones fue de 44.1 millones de dólares con un margen del 23.1%. NETSCOUT mantiene su guía de ingresos para el ejercicio fiscal 2025 de 800-830 millones de dólares y anunció una reducción de plantilla de aproximadamente 145 empleados (6.3%) a través de un Programa de Separación Voluntaria, esperando ahorros anuales de 25 millones de dólares.
NETSCOUT은 2025 회계 연도 2분기 재무 결과를 발표했습니다. 총 수익은 1억 9,110만 달러로, 2024 회계 연도 2분기의 1억 9,680만 달러에서 감소했습니다. 제품 수익은 8,100만 달러 (총 수익의 42%)였고, 서비스 수익은 1억 1,010만 달러 (58%)에 달했습니다. 회사의 GAAP 운영 소득은 1,410만 달러로, 전년 동기 2,630만 달러에서 감소했으며, 운영 마진은 13.4%에서 7.4%로 감소했습니다. 비GAAP 운영 소득은 4,410만 달러로, 마진은 23.1%였습니다. NETSCOUT은 2025 회계 연도 수익 가이드를 8억 - 8억 3천만 달러로 유지하며, 약 145명의 직원 (6.3%)을 감축하는 자발적 분리 프로그램을 발표하고 연간 2,500만 달러의 절감 효과를 예상하고 있습니다.
NETSCOUT a annoncé ses résultats financiers pour le deuxième trimestre de l'exercice fiscal 2025, avec un chiffre d'affaires total de 191,1 millions de dollars, en baisse par rapport à 196,8 millions de dollars au deuxième trimestre de l'exercice fiscal 2024. Les revenus des produits ont atteint 81,0 millions de dollars (42% du total), tandis que les revenus des services étaient de 110,1 millions de dollars (58%). Le revenu GAAP des opérations de l'entreprise a diminué à 14,1 millions de dollars contre 26,3 millions de dollars l'année précédente, avec une marge opérationnelle chutant à 7,4% contre 13,4%. Le revenu non-GAAP des opérations était de 44,1 millions de dollars avec une marge de 23,1%. NETSCOUT maintient ses prévisions de chiffre d'affaires pour l'exercice fiscal 2025 entre 800 et 830 millions de dollars et a annoncé une réduction de son personnel d'environ 145 employés (6,3%) par le biais d'un programme de séparation volontaire, espérant des économies annuelles de 25 millions de dollars.
NETSCOUT hat die finanziellen Ergebnisse für das zweite Quartal des Geschäftsjahres 2025 veröffentlicht, mit einem Gesamterlös von 191,1 Millionen Dollar, ein Rückgang von 196,8 Millionen Dollar im zweiten Quartal des Geschäftsjahres 2024. Der Produkterlös betrug 81,0 Millionen Dollar (42% des Gesamterlöses), während der Serviceerlös 110,1 Millionen Dollar (58%) betrug. Das GAAP-Betriebsergebnis des Unternehmens sank auf 14,1 Millionen Dollar von 26,3 Millionen Dollar im Vorjahr, wobei die Betriebsmarge von 13,4% auf 7,4% fiel. Das Non-GAAP-Betriebsergebnis betrug 44,1 Millionen Dollar mit einer Marge von 23,1%. NETSCOUT hält an der Umsatzprognose für das Geschäftsjahr 2025 von 800-830 Millionen Dollar fest und kündigte eine Reduzierung der Mitarbeiterzahl von etwa 145 Mitarbeitern (6,3%) im Rahmen eines freiwilligen Trennungsprogramms an, mit einer Erwartung von jährlichen Einsparungen von 25 Millionen Dollar.
- Product revenue slightly increased to $81.0 million from $80.5 million YoY
- Expected annual cost savings of $25 million from workforce reduction
- Maintained full-year revenue guidance of $800-830 million
- Total revenue declined 2.9% YoY to $191.1 million
- GAAP operating income decreased 46.4% to $14.1 million
- Operating margin declined to 7.4% from 13.4% YoY
- Service revenue decreased 5.3% to $110.1 million
- Workforce reduction of 6.3% through Voluntary Separation Program
Insights
NETSCOUT's Q2 FY25 results show concerning trends with
Notable concerns include a
The balance sheet remains solid with
Remarks by Anil Singhal, NETSCOUT’s President & Chief Executive Officer:
“We delivered Q2 fiscal year 2025 revenue and earnings results in line with our expectations and continued to position NETSCOUT to win in the market. During the quarter, we released several product enhancements aligned with key technology trends that help address our customers’ cybersecurity and service assurance needs, including our AI-ready data solution. We had a strong turnout and interest at our recent annual ENGAGE Technology and User Summit that we attribute to our customers’ enthusiasm for our current and upcoming portfolio of solutions.”
“Looking ahead, we remain focused on executing against our full fiscal year 2025 expectations as we navigate the opportunities and challenges of the current market environment. Our priorities remain enhancing our cybersecurity offerings to meet growing customer needs given the expanding cyber threat landscape and continuing to prudently manage costs. Longer term, we are committed to leveraging our ‘Visibility Without Borders’ platform to help customers address the performance, availability, and security challenges of the complex digital world.”
Q2 FY25 Financial Results
Total revenue (GAAP and non-GAAP) for the second quarter of fiscal year 2025 was
Product revenue (GAAP and non-GAAP) for the second quarter of fiscal year 2025 was
Service revenue (GAAP and non-GAAP) for the second quarter of fiscal year 2025 was
NETSCOUT’s income from operations (GAAP) was
Net income (GAAP) for the second quarter of fiscal year 2025 was
As of September 30, 2024, cash, cash equivalents, short and long-term marketable securities and investments were
First-Half FY25 Financial Results
-
For the first half of fiscal year 2025, total revenue (GAAP and non-GAAP) was
, versus total revenue (GAAP and non-GAAP) of$365.7 million in the first half of fiscal year 2024. A reconciliation of GAAP and non-GAAP results is included in the financial tables below.$407.9 million -
Product revenue (GAAP and non-GAAP) for the first half of fiscal year 2025 was
, compared with$142.2 million in the first half of fiscal year 2024.$175.2 million -
Service revenue (GAAP and non-GAAP) for the first half of fiscal year 2025 was
, compared with$223.5 million in the first half of fiscal year 2024.$232.7 million -
NETSCOUT’s loss from operations (GAAP) for the first half of fiscal year 2025 was
, which includes a non-cash goodwill impairment charge of$449.2 million taken in the first quarter of fiscal year 2025 and restructuring charges of$427.0 million . This compared with income from operations (GAAP) of$19.0 million in the first half of fiscal year 2024. The Company’s operating margin (GAAP) for the first half of fiscal year 2025 was -$21.6 million 122.8% , versus5.3% in the first half of fiscal year 2024. The Company’s non-GAAP EBITDA from operations for the first half of fiscal year 2025 was , or$65.3 million 17.9% of non-GAAP total revenue, versus non-GAAP EBITDA from operations of , or$94.6 million 23.2% of non-GAAP total revenue, in the first half of fiscal year 2024. The Company’s non-GAAP income from operations for the first half of fiscal year 2025 was with a non-GAAP operating margin of$58.1 million 15.9% , compared with non-GAAP income from operations of and a non-GAAP operating margin of$84.8 million 20.8% for the first half of fiscal year 2024. -
For the first half of fiscal year 2025, NETSCOUT’s net loss (GAAP) was
, or ($434.3 million ) per share (diluted), which includes the non-cash goodwill impairment and restructuring charges mentioned above. This compared with net income (GAAP) of$6.08 , or$17.3 million per share (diluted), in the first half of fiscal year 2024. Non-GAAP net income for the first half of fiscal year 2025 was$0.24 , or$54.1 million per share (diluted), compared with non-GAAP net income of$0.75 , or$67.3 million per share (diluted), for the first half of fiscal year 2024.$0.92
Financial Outlook
The Company’s GAAP net loss per share outlook for fiscal year 2025 has been updated to reflect the latest restructuring charge related to the Company’s Voluntary Separation Program (VSP). The fiscal year 2025 outlook for revenue and non-GAAP net income per share remains unchanged from previous guidance. The Company’s outlook for fiscal year 2025 is as follows:
-
Revenue (GAAP and non-GAAP) expectations remain in the range of
to$800 million .$830 million -
GAAP net loss per share (diluted) is now expected to be in the range of (
) to ($5.22 ), primarily attributable to goodwill impairment and restructuring charges taken in the first half of fiscal year 2025, as well as restructuring charges anticipated for the third quarter of fiscal year 2025. This compares to the previous GAAP net loss per share range of ($5.01 ) to ($5.28 ). Non-GAAP net income per share (diluted) expectations remain in the range of$5.03 to$2.10 .$2.30 - A reconciliation between GAAP and non-GAAP numbers for NETSCOUT’s fiscal year 2025 outlook is included in the financial tables below.
As previously announced in the first quarter of fiscal year 2025, NETSCOUT initiated a Voluntary Separation Program (VSP) as part of its restructuring efforts for fiscal year 2025. The VSP is expected to result in a net reduction of approximately 145 employees, which represents approximately
Recent Developments and Highlights
-
In early October 2024, NETSCOUT held its annual technology and user summit, ENGAGE 2024, in
Arlington, TX , where event registration and attendance increased year over year. At the event, NETSCOUT showcased its "Visibility Without Borders" platform demonstrating its cybersecurity and service assurance capabilities, including new AI-ready data, and hosted a combination of presentations, panel discussions, and hands-on trainings. -
In early October 2024, NETSCOUT released findings from its 1H2024 DDoS Threat Intelligence Report, citing a dramatic
43% increase in the number of application-layer attacks and a30% increase in volumetric attacks, especially inEurope and theMiddle East . The escalation of attacks involves a range of threat actors, including hacktivists targeting critical infrastructure in the banking and financial services, government, and utilities sectors. These key industries experienced a55% increase in attacks over the past four years. - In late September 2024, NETSCOUT announced enhancements to its nGenius Enterprise Performance Management solution, which includes a new notification center that helps streamline and automate alerts and contextual workflows to identify and resolve problems faster. Secured Reliable Transport (SRT) was added to support live video streaming, and additional supervisory control and data acquisition (SCADA) protocols were added to support international utility networks.
- In mid-September 2024, NETSCOUT announced updates to its advanced, scalable deep packet inspection-based Omnis Cyber Intelligence Network Detection and Response (NDR) platform. The new MITRE ATT&CK behavioral analytics enable earlier detection of advanced threats like ransomware, suspicious traffic, or unauthorized access attempts while improving remediation to help meet industry and country compliance requirements.
- In mid-August 2024, NETSCOUT introduced its Omnis AI Insights solution to deliver precise, actionable network telemetry data to feed customer AI initiatives and enable critical outcomes without requiring data transformations and adaptations. Omnis AI Insights benefits include: identifying and correlating observability trends, streamlining and automating data analysis, uncovering historical operational patterns, and detecting unforeseen issues and security risks that could lead to future service outages and data breaches.
Conference Call Instructions:
NETSCOUT will host a conference call to discuss its second-quarter fiscal year 2025 financial results and financial outlook today at 8:30 a.m. ET. This call will be webcast live through NETSCOUT’s website at https://ir.netscout.com/investors/overview/default.aspx. Alternatively, investors can listen to the call by dialing (203) 518-9708. The conference call ID is NTCTQ225. A replay of the call will be available after 12:00 p.m. ET today, for approximately one week. The number for the replay is (800) 839-2457 for
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 (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 NETSCOUT SYSTEMS, INC.
NETSCOUT SYSTEMS, INC. (NASDAQ: NTCT) protects the connected world from cyberattacks and performance and availability disruptions through the company’s unique visibility platform and solutions powered by its pioneering deep packet inspection at scale technology. NETSCOUT serves the world’s largest enterprises, service providers, and public sector organizations. Learn more at www.netscout.com or follow @NETSCOUT on LinkedIn, Twitter, or Facebook.
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 financial results, its financial outlook and expectations, its position to win in the market, its increased focus on cybersecurity and AI-related initiatives, its intention to prudently manage costs, its commitment to leveraging its “Visibility Without Borders” platform to help customers address the performance, availability, and security challenges of the complex connected world, statements regarding charges and benefits resulting from the VSP, and statements relating to the potential benefit of a market for the Company’s products and regarding product releases, updates, and functionality all constitute forward looking statements that involve risks and uncertainties. Actual results could differ materially from the forward-looking statements due to known and unknown risks, uncertainties, assumptions, and other factors. Such factors include, but are not limited to, macroeconomic factors and slowdowns or downturns in economic conditions generally and in the market for advanced networks, service assurance and cybersecurity solutions specifically; the volatile foreign exchange environment; liquidity concerns at, and failures of, banks and other financial institutions; the Company’s relationships with strategic partners and resellers; dependence upon broad-based acceptance of the Company’s network performance management solutions; the presence of competitors with greater financial resources than the Company has, and their strategic response to the Company’s products; the Company’s ability to retain key executives and employees; the Company’s ability to realize the anticipated savings from recent restructuring actions and other expense management programs; lower than expected demand for the Company’s products and services; and the timing and magnitude of stock buyback activity based on market conditions, corporate considerations, debt agreements, and regulatory requirements. The risks included above are not exhaustive. We caution readers not to place undue reliance on any forward-looking statements included in this press release which speak only as to the date of this press release. We undertake no responsibility to update or revise any forward-looking statements, except as required by law. For a more detailed description of the risk factors associated with the Company, please refer to the Company’s Annual Report on Form 10-K for the fiscal year ended March 31, 2024, filed with the Securities and Exchange Commission. NETSCOUT assumes no obligation to update any forward-looking information contained in this press release or with respect to the announcements described herein.
©2024 NETSCOUT SYSTEMS, INC. All rights reserved. NETSCOUT and the NETSCOUT logo are registered trademarks or trademarks of NETSCOUT SYSTEMS, INC. and/or its subsidiaries and/or affiliates in the
NETSCOUT SYSTEMS, INC. |
||||||||||||||||||
Condensed Consolidated Statements of Operations |
||||||||||||||||||
(In thousands, except per share data) |
||||||||||||||||||
(Unaudited) |
||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
|
September 30, |
|
September 30, |
||||||||||||
|
|
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Revenue: |
|
|
|
|
|
|
|
|
||||||||||
|
Product |
|
$ |
81,033 |
|
|
$ |
80,545 |
|
|
$ |
142,202 |
|
|
$ |
175,206 |
|
|
|
Service |
|
|
110,075 |
|
|
|
116,257 |
|
|
|
223,471 |
|
|
|
232,734 |
|
|
|
|
Total revenue |
|
|
191,108 |
|
|
|
196,802 |
|
|
$ |
365,673 |
|
|
|
407,940 |
|
Cost of revenue: |
|
|
|
|
|
|
|
|
||||||||||
|
Product |
|
|
13,440 |
|
|
|
16,093 |
|
|
|
25,444 |
|
|
|
32,755 |
|
|
|
Service |
|
|
28,617 |
|
|
|
26,959 |
|
|
|
60,982 |
|
|
|
60,693 |
|
|
|
|
Total cost of revenue |
|
|
42,057 |
|
|
|
43,052 |
|
|
|
86,426 |
|
|
|
93,448 |
|
Gross profit |
|
|
149,051 |
|
|
|
153,750 |
|
|
|
279,247 |
|
|
|
314,492 |
|
||
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||||
|
Research and development |
|
|
35,909 |
|
|
|
35,112 |
|
|
|
78,374 |
|
|
|
80,632 |
|
|
|
Sales and marketing |
|
|
61,226 |
|
|
|
60,950 |
|
|
|
131,556 |
|
|
|
139,946 |
|
|
|
General and administrative |
|
|
23,742 |
|
|
|
22,652 |
|
|
|
49,323 |
|
|
|
50,866 |
|
|
|
Amortization of acquired intangible assets |
|
|
11,642 |
|
|
|
12,550 |
|
|
|
23,256 |
|
|
|
25,257 |
|
|
|
Restructuring charges |
|
|
2,409 |
|
|
|
— |
|
|
|
18,972 |
|
|
|
— |
|
|
|
Goodwill impairment |
|
|
— |
|
|
|
— |
|
|
|
426,967 |
|
|
|
— |
|
|
|
Gain on divestiture of a business |
|
|
— |
|
|
|
(3,806 |
) |
|
|
— |
|
|
|
(3,806 |
) |
|
|
|
Total operating expenses |
|
|
134,928 |
|
|
|
127,458 |
|
|
|
728,448 |
|
|
|
292,895 |
|
Income (loss) from operations |
|
|
14,123 |
|
|
|
26,292 |
|
|
|
(449,201 |
) |
|
|
21,597 |
|
||
Interest and other income (expense), net |
|
|
(1,797 |
) |
|
|
1,182 |
|
|
|
7,831 |
|
|
|
543 |
|
||
Income (loss) before income tax expense (benefit) |
|
|
12,326 |
|
|
|
27,474 |
|
|
|
(441,370 |
) |
|
|
22,140 |
|
||
Income tax expense (benefit) |
|
|
3,299 |
|
|
|
6,012 |
|
|
|
(7,021 |
) |
|
|
4,878 |
|
||
Net income (loss) |
|
$ |
9,027 |
|
|
$ |
21,462 |
|
|
$ |
(434,349 |
) |
|
$ |
17,262 |
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||||
Basic net income (loss) per share |
|
$ |
0.13 |
|
|
$ |
0.30 |
|
|
$ |
(6.08 |
) |
|
$ |
0.24 |
|
||
Diluted net income (loss) per share |
|
$ |
0.13 |
|
|
$ |
0.29 |
|
|
$ |
(6.08 |
) |
|
$ |
0.24 |
|
||
Weighted average common shares outstanding used in computing: |
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss) per share - basic |
|
|
71,447 |
|
|
|
72,112 |
|
|
|
71,457 |
|
|
|
71,828 |
|
|
|
Net income (loss) per share - diluted |
|
|
71,837 |
|
|
|
72,797 |
|
|
|
71,457 |
|
|
|
72,838 |
|
NETSCOUT SYSTEMS, INC. |
|||||||
Consolidated Balance Sheets |
|||||||
(In thousands) |
|||||||
(Unaudited) |
|||||||
|
September 30, |
|
March 31, |
||||
|
2024 |
|
2024 |
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash, cash equivalents, marketable securities and investments |
$ |
400,867 |
|
|
$ |
423,133 |
|
Accounts receivable and unbilled costs, net |
|
118,632 |
|
|
|
192,096 |
|
Inventories and deferred costs |
|
16,388 |
|
|
|
14,095 |
|
Prepaid expenses and other current assets |
|
47,826 |
|
|
|
43,170 |
|
Total current assets |
|
583,713 |
|
|
|
672,494 |
|
|
|
|
|
||||
Fixed assets, net |
|
23,244 |
|
|
|
26,487 |
|
Operating lease right-of-use assets |
|
38,498 |
|
|
|
42,486 |
|
Goodwill and intangible assets, net |
|
1,358,960 |
|
|
|
1,811,479 |
|
Long-term marketable securities |
|
1,009 |
|
|
|
994 |
|
Other assets |
|
65,248 |
|
|
|
41,362 |
|
Total assets |
$ |
2,070,672 |
|
|
$ |
2,595,302 |
|
|
|
|
|
||||
Liabilities and Stockholders' Equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
13,911 |
|
|
$ |
14,506 |
|
Accrued compensation |
|
41,485 |
|
|
|
51,362 |
|
Accrued other |
|
15,956 |
|
|
|
15,429 |
|
Deferred revenue and customer deposits |
|
263,874 |
|
|
|
301,806 |
|
Current portion of operating lease liabilities |
|
11,876 |
|
|
|
11,979 |
|
Total current liabilities |
|
347,102 |
|
|
|
395,082 |
|
|
|
|
|
||||
Other long-term liabilities |
|
6,622 |
|
|
|
7,055 |
|
Deferred tax liability |
|
3,955 |
|
|
|
4,374 |
|
Accrued long-term retirement benefits |
|
29,253 |
|
|
|
28,413 |
|
Long-term deferred revenue and customer deposits |
|
115,825 |
|
|
|
130,212 |
|
Operating lease liabilities, net of current portion |
|
33,527 |
|
|
|
38,101 |
|
Long-term debt |
|
75,000 |
|
|
|
100,000 |
|
Total liabilities |
|
611,284 |
|
|
|
703,237 |
|
|
|
|
|
||||
Stockholders' equity: |
|
|
|
||||
Common stock |
|
133 |
|
|
|
131 |
|
Additional paid-in capital |
|
3,221,213 |
|
|
|
3,181,366 |
|
Accumulated other comprehensive income |
|
4,151 |
|
|
|
3,572 |
|
Treasury stock, at cost |
|
(1,654,239 |
) |
|
|
(1,615,483 |
) |
(Accumulated deficit) Retained earnings |
|
(111,870 |
) |
|
|
322,479 |
|
Total stockholders' equity |
|
1,459,388 |
|
|
|
1,892,065 |
|
Total liabilities and stockholders' equity |
$ |
2,070,672 |
|
|
$ |
2,595,302 |
|
NETSCOUT SYSTEMS, INC. |
||||||||||||||||||||||
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 |
||||||||||||||
|
|
|
|
September 30, |
|
June 30, |
|
September 30, |
||||||||||||||
|
|
|
|
2024 |
|
2023 |
|
2024 |
|
2024 |
|
2023 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Revenue |
|
$ |
191,108 |
|
|
$ |
196,802 |
|
|
$ |
174,565 |
|
|
$ |
365,673 |
|
|
$ |
407,940 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross Profit (GAAP) |
|
$ |
149,051 |
|
|
$ |
153,750 |
|
|
$ |
130,196 |
|
|
$ |
279,247 |
|
|
$ |
314,492 |
|
||
Share-based compensation expense (1) |
|
|
2,200 |
|
|
|
2,638 |
|
|
|
3,320 |
|
|
|
5,520 |
|
|
|
5,549 |
|
||
Amortization of acquired intangible assets (2) |
|
|
996 |
|
|
|
1,638 |
|
|
|
995 |
|
|
|
1,991 |
|
|
|
3,276 |
|
||
Acquisition related depreciation expense (3) |
|
|
2 |
|
|
|
4 |
|
|
|
2 |
|
|
|
4 |
|
|
|
9 |
|
||
Non-GAAP Gross Profit |
|
$ |
152,249 |
|
|
$ |
158,030 |
|
|
$ |
134,513 |
|
|
$ |
286,762 |
|
|
$ |
323,326 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (Loss) from Operations (GAAP) |
|
$ |
14,123 |
|
|
$ |
26,292 |
|
|
$ |
(463,324 |
) |
|
$ |
(449,201 |
) |
|
$ |
21,597 |
|
||
GAAP Operating Margin |
|
|
7.4 |
% |
|
|
13.4 |
% |
|
|
(265.4 |
)% |
|
|
(122.8 |
)% |
|
|
5.3 |
% |
||
Share-based compensation expense (1) |
|
|
14,886 |
|
|
|
18,445 |
|
|
|
21,198 |
|
|
|
36,084 |
|
|
|
38,289 |
|
||
Amortization of acquired intangible assets (2) |
|
|
12,638 |
|
|
|
14,188 |
|
|
|
12,609 |
|
|
|
25,247 |
|
|
|
28,533 |
|
||
Restructuring charges |
|
|
2,409 |
|
|
|
— |
|
|
|
16,563 |
|
|
|
18,972 |
|
|
|
— |
|
||
Goodwill impairment |
|
|
— |
|
|
|
— |
|
|
|
426,967 |
|
|
|
426,967 |
|
|
|
— |
|
||
Acquisition related depreciation expense (3) |
|
|
11 |
|
|
|
37 |
|
|
|
12 |
|
|
|
23 |
|
|
|
96 |
|
||
Gain on divestiture of a business |
|
|
— |
|
|
|
(3,806 |
) |
|
|
— |
|
|
|
— |
|
|
|
(3,806 |
) |
||
Legal expense related to civil judgments (4) |
|
|
— |
|
|
|
44 |
|
|
|
— |
|
|
|
— |
|
|
|
85 |
|
||
Non-GAAP Income from Operations |
|
$ |
44,067 |
|
|
$ |
55,200 |
|
|
$ |
14,025 |
|
|
$ |
58,092 |
|
|
$ |
84,794 |
|
||
Non-GAAP Operating Margin |
|
|
23.1 |
% |
|
|
28.0 |
% |
|
|
8.0 |
% |
|
|
15.9 |
% |
|
|
20.8 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Income (Loss) (GAAP) |
|
$ |
9,027 |
|
|
$ |
21,462 |
|
|
$ |
(443,376 |
) |
|
$ |
(434,349 |
) |
|
$ |
17,262 |
|
||
Share-based compensation expense (1) |
|
|
14,886 |
|
|
|
18,445 |
|
|
|
21,198 |
|
|
|
36,084 |
|
|
|
38,289 |
|
||
Amortization of acquired intangible assets (2) |
|
|
12,638 |
|
|
|
14,188 |
|
|
|
12,609 |
|
|
|
25,247 |
|
|
|
28,533 |
|
||
Restructuring charges |
|
|
2,409 |
|
|
|
— |
|
|
|
16,563 |
|
|
|
18,972 |
|
|
|
— |
|
||
Goodwill impairment |
|
|
— |
|
|
|
— |
|
|
|
426,967 |
|
|
|
426,967 |
|
|
|
— |
|
||
Acquisition related depreciation expense (3) |
|
|
11 |
|
|
|
37 |
|
|
|
12 |
|
|
|
23 |
|
|
|
96 |
|
||
Gain on divestiture of a business |
|
|
— |
|
|
|
(3,806 |
) |
|
|
— |
|
|
|
— |
|
|
|
(3,806 |
) |
||
Legal expense related to civil judgments (4) |
|
|
— |
|
|
|
44 |
|
|
|
— |
|
|
|
— |
|
|
|
85 |
|
||
Change in fair value of derivative instrument (5) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(206 |
) |
||
Income tax adjustments (6) |
|
|
(5,409 |
) |
|
|
(5,829 |
) |
|
|
(13,395 |
) |
|
|
(18,804 |
) |
|
|
(13,000 |
) |
||
Non-GAAP Net Income |
|
$ |
33,562 |
|
|
$ |
44,541 |
|
|
$ |
20,578 |
|
|
$ |
54,140 |
|
|
$ |
67,253 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted Net Income (Loss) Per Share (GAAP) |
|
$ |
0.13 |
|
|
$ |
0.29 |
|
|
$ |
(6.20 |
) |
|
$ |
(6.08 |
) |
|
$ |
0.24 |
|
||
Share impact of non-GAAP adjustments identified above |
|
|
0.34 |
|
|
|
0.32 |
|
|
|
6.48 |
|
|
|
6.83 |
|
|
|
0.68 |
|
||
Non-GAAP Diluted Net Income Per Share |
|
$ |
0.47 |
|
|
$ |
0.61 |
|
|
$ |
0.28 |
|
|
$ |
0.75 |
|
|
$ |
0.92 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Shares used in computing non-GAAP diluted net income per share |
|
|
71,837 |
|
|
|
72,797 |
|
|
|
72,793 |
|
|
|
72,197 |
|
|
|
72,838 |
|
NETSCOUT SYSTEMS, INC. |
|||||||||||||||||||||||
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 |
|||||||||||||||
|
|
|
|
September 30, |
|
June 30, |
|
September 30, |
|||||||||||||||
|
|
|
|
2024 |
|
2023 |
|
2024 |
|
2024 |
|
2023 |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
(1) |
Share-based compensation expense included in these amounts is as follows: |
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Cost of product revenue |
|
$ |
295 |
|
|
$ |
349 |
|
|
$ |
431 |
|
|
$ |
726 |
|
|
$ |
721 |
|
|
|
|
Cost of service revenue |
|
|
1,905 |
|
|
|
2,289 |
|
|
|
2,889 |
|
|
|
4,794 |
|
|
|
4,828 |
|
|
|
|
Research and development |
|
|
3,934 |
|
|
|
4,988 |
|
|
|
5,886 |
|
|
|
9,820 |
|
|
|
10,374 |
|
|
|
|
Sales and marketing |
|
|
5,275 |
|
|
|
6,675 |
|
|
|
7,504 |
|
|
|
12,779 |
|
|
|
13,959 |
|
|
|
|
General and administrative |
|
|
3,477 |
|
|
|
4,144 |
|
|
|
4,488 |
|
|
|
7,965 |
|
|
|
8,407 |
|
|
|
|
Total share-based compensation expense |
|
$ |
14,886 |
|
|
$ |
18,445 |
|
|
$ |
21,198 |
|
|
$ |
36,084 |
|
|
$ |
38,289 |
|
|
(2) |
Amortization expense related to acquired software and product technology, tradenames, customer relationships included in these amounts is as follows: |
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Cost of product revenue |
|
$ |
996 |
|
|
$ |
1,638 |
|
|
$ |
995 |
|
|
$ |
1,991 |
|
|
$ |
3,276 |
|
|
|
|
Operating expenses |
|
|
11,642 |
|
|
|
12,550 |
|
|
|
11,614 |
|
|
|
23,256 |
|
|
|
25,257 |
|
|
|
|
Total amortization expense |
|
$ |
12,638 |
|
|
$ |
14,188 |
|
|
$ |
12,609 |
|
|
$ |
25,247 |
|
|
$ |
28,533 |
|
|
(3) |
Acquisition related depreciation expense included in these amounts is as follows: |
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Cost of product revenue |
|
$ |
2 |
|
|
$ |
2 |
|
|
$ |
2 |
|
|
$ |
4 |
|
|
$ |
5 |
|
|
|
|
Cost of service revenue |
|
|
— |
|
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
4 |
|
|
|
|
Research and development |
|
|
7 |
|
|
|
25 |
|
|
|
8 |
|
|
|
15 |
|
|
|
66 |
|
|
|
|
Sales and marketing |
|
|
2 |
|
|
|
6 |
|
|
|
2 |
|
|
|
4 |
|
|
|
14 |
|
|
|
|
General and administrative |
|
|
— |
|
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
7 |
|
|
|
|
Total acquisition related depreciation expense |
|
$ |
11 |
|
|
$ |
37 |
|
|
$ |
12 |
|
|
$ |
23 |
|
|
$ |
96 |
|
|
(4) |
Legal expense (benefit) related to civil judgments included in this amount is as follows: |
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
General and administrative |
|
$ |
— |
|
|
$ |
44 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
85 |
|
|
|
|
Total legal judgments expense |
|
$ |
— |
|
|
$ |
44 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
85 |
|
|
(5) |
Change in fair value of derivative instrument included in this amount is as follows: |
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Interest and other (income) expense, net |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(206 |
) |
|
|
|
Total change in fair value of derivative instrument |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(206 |
) |
|
(6) |
Total income tax adjustment included in this amount is as follows: |
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Tax effect of non-GAAP adjustments above |
|
$ |
(5,409 |
) |
|
$ |
(5,829 |
) |
|
$ |
(13,395 |
) |
|
$ |
(18,804 |
) |
|
$ |
(13,000 |
) |
|
|
|
Total income tax adjustments |
|
$ |
(5,409 |
) |
|
$ |
(5,829 |
) |
|
$ |
(13,395 |
) |
|
$ |
(18,804 |
) |
$ |
(13,000 |
) |
NETSCOUT SYSTEMS, INC. |
||||||||||||||||||||
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 |
||||||||||||||
|
|
September 30, |
|
June 30, |
|
September 30, |
||||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2024 |
|
2023 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (Loss) from operations (GAAP) |
|
$ |
14,123 |
|
|
$ |
26,292 |
|
|
$ |
(463,324 |
) |
|
$ |
(449,201 |
) |
|
$ |
21,597 |
|
Previous adjustments to determine non-GAAP income from operations |
|
|
29,944 |
|
|
|
28,908 |
|
|
|
477,349 |
|
|
|
507,293 |
|
|
|
63,197 |
|
Non-GAAP Income from operations |
|
$ |
44,067 |
|
|
$ |
55,200 |
|
|
$ |
14,025 |
|
|
$ |
58,092 |
|
|
$ |
84,794 |
|
Depreciation excluding acquisition related-depreciation expense |
|
|
3,451 |
|
|
|
4,749 |
|
|
|
3,784 |
|
|
|
7,235 |
|
|
|
9,781 |
|
Non-GAAP EBITDA from operations |
|
$ |
47,518 |
|
|
$ |
59,949 |
|
|
$ |
17,809 |
|
|
$ |
65,327 |
|
|
$ |
94,575 |
|
Non-GAAP EBITDA from operations as a % of revenue |
|
|
24.9 |
% |
|
|
30.5 |
% |
|
|
10.2 |
% |
|
|
17.9 |
% |
|
|
23.2 |
% |
NETSCOUT SYSTEMS, INC. |
||||||
Reconciliation of GAAP Financial Outlook to Non-GAAP Financial Outlook |
||||||
(Unaudited) |
||||||
(In millions, except net income per share - diluted) |
||||||
|
|
|
|
|
||
|
FY'24 |
|
FY'25 |
|||
Revenue |
$ |
829.5 |
|
|
~ |
|
|
|
|
|
|||
|
FY'24 |
|
FY'25 |
|||
GAAP net income (loss) |
$ |
(147.7 |
) |
|
( |
|
Amortization of intangible assets |
$ |
56.9 |
|
|
|
|
Share-based compensation expenses |
$ |
70.8 |
|
|
|
|
Business development & integration expenses* |
$ |
0.1 |
|
|
~Less than |
|
Gain on divestiture of a business |
$ |
(3.8 |
) |
|
— |
|
Change in fair value of derivative instrument |
$ |
(0.2 |
) |
|
— |
|
Legal (benefit) expense related to civil judgments |
$ |
(4.4 |
) |
|
— |
|
Restructuring charges |
$ |
— |
|
|
|
|
Goodwill impairment |
$ |
217.3 |
|
|
|
|
Total adjustments |
$ |
336.7 |
|
|
|
|
Related impact of adjustments on income tax |
$ |
(29.8 |
) |
|
( |
|
Non-GAAP net income |
$ |
159.1 |
|
|
|
|
|
|
|
|
|||
GAAP net income (loss) per share (diluted) |
$ |
(2.07 |
) |
|
( |
|
Non-GAAP net income per share (diluted) |
$ |
2.20 |
|
|
|
|
|
|
|
|
|||
Average weighted shares outstanding (diluted GAAP) |
|
71.5 |
|
|
~72 million |
|
Average weighted shares outstanding (diluted Non-GAAP) |
|
72.3 |
|
|
~73 million |
|
*Business development & integration expenses include 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/20241024718090/en/
Investors
Tony Piazza
Deputy CFO
978-614-4000
IR@netscout.com
Media
Chris Lucas
AVP, Marketing & Corporate Communications
978-614-4124
Chris.Lucas@netscout.com
Source: NETSCOUT SYSTEMS, INC
FAQ
What was NETSCOUT's (NTCT) revenue in Q2 FY2025?
What is NETSCOUT's (NTCT) revenue guidance for FY2025?
How many employees will be affected by NETSCOUT's (NTCT) Voluntary Separation Program?