NETSCOUT Reports Third Quarter Fiscal Year 2023 Financial Results
NETSCOUT SYSTEMS, INC. (NASDAQ: NTCT) reported solid financial performance for the third quarter of fiscal year 2023, with total revenue reaching $269.5 million, up from $262.2 million year-over-year. Product revenue was $149.5 million, while service revenue was $120.1 million. Net income stood at $52.6 million or $0.72 per share, compared to $47.7 million or $0.64 per share in Q3 FY22. The company has narrowed its revenue guidance for FY23 to $905 million to $915 million and increased its EPS outlook. Despite a decrease in cash reserves to $416.2 million, NETSCOUT remains optimistic about its strategic positioning in cybersecurity and digital performance solutions.
- Total revenue increased to $269.5 million, up from $262.2 million in Q3 FY22.
- Net income rose to $52.6 million, or $0.72 per share, compared to $47.7 million, or $0.64 per share, in Q3 FY22.
- Raised FY23 EPS range to $0.71 to $0.75, up from $0.62 to $0.68.
- Cash reserves declined to $416.2 million from $703.2 million as of March 31, 2022.
Delivers Solid Financial Performance and Updates FY23 Financial Outlook
“We advanced our strategic objectives and delivered solid financial results in the third quarter,” commented
Singhal added, “We continue to play a mission-critical role for organizations around the globe. As ‘Guardians of the
Q3 FY23 Financial Results
Total revenue (GAAP and non-GAAP) for the third quarter of fiscal year 2023 was
Product revenue (GAAP and non-GAAP) for the third quarter of fiscal year 2023 was
Service revenue (GAAP and non-GAAP) for the third quarter of fiscal year 2023 was
NETSCOUT’s income from operations (GAAP) was
Net income (GAAP) for the third quarter of fiscal year 2023 was
As of
Nine-Months FY23 Financial Results
-
Total revenue (GAAP and non-GAAP) for the first nine months of fiscal year 2023, was
, compared with total revenue (GAAP and non-GAAP) of$706.4 million in the first nine months of fiscal year 2022. A reconciliation of GAAP and non-GAAP results is included in the financial tables below.$664.4 million -
Product revenue (GAAP and non-GAAP) for the first nine months of fiscal year 2023 was
, compared with$359.5 million in the first nine months of fiscal year 2022.$328.0 million -
Service revenue (GAAP and non-GAAP) for the first nine months of fiscal year 2023 was
, compared with$346.9 million in the first nine months of fiscal year 2022.$336.4 million -
NETSCOUT’s income from operations (GAAP) for the first nine months of fiscal year 2023 was
, compared with$76.0 million in the first nine months of fiscal year 2022. The Company’s operating margin (GAAP) for the first nine months of fiscal year 2023 was$57.0 million 10.8% , versus8.6% in the first nine months of fiscal year 2022. The Company’s non-GAAP EBITDA from operations for the first nine months of fiscal year 2023 was , or$189.8 million 26.9% of non-GAAP total revenue, versus non-GAAP EBITDA from operations of , or$173.2 million 26.1% of non-GAAP total revenue, in the first nine months of fiscal year 2022. The Company’s non-GAAP income from operations for the first nine months of fiscal year 2023 was with a non-GAAP operating margin of$174.1 million 24.6% , compared with non-GAAP income from operations of and a non-GAAP operating margin of$156.3 million 23.5% for the first nine months of fiscal year 2022. -
For the first nine months of fiscal year 2023, NETSCOUT’s net income (GAAP) was
, or$62.9 million per share (diluted), compared with a net income (GAAP) of$0.86 , or$44.3 million per share (diluted), in the first nine months of fiscal year 2022. Non-GAAP net income for the first nine months of fiscal year 2023 was$0.59 , or$132.4 million per share (diluted), compared with non-GAAP net income of$1.81 , or$116.8 million per share (diluted), for the first nine months of fiscal year 2022.$1.56
Financial Outlook
Upon review of its year-to-date performance and the future timing and delivery of orders, NETSCOUT has updated its outlook for fiscal year 2023. This updated outlook reflects a narrower range for the Company’s total revenue (GAAP and non-GAAP) results in fiscal year 2023 while maintaining the same revenue midpoint of its prior forecast. In addition, the Company is raising the ranges of its GAAP and non-GAAP net income per share (diluted) outlook for fiscal year 2023. NETSCOUT’s financial outlook for fiscal year 2023 is now as follows:
-
Revenue (GAAP and non-GAAP) is expected to be in the range of
to$905 million , compared to the previous range of$915 million to$895 million .$925 million -
GAAP net income per share (diluted) is expected to be in the range of
to$0.71 , compared to the previous range of$0.75 to$0.62 . Non-GAAP net income per share (diluted) is expected to be in the range of$0.68 to$2.06 , compared to the previous range of$2.10 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
January 2023 , NETSCOUT announced the addition ofShannon Nash and Marlene Pelage to the NETSCOUT Board of Directors.Ms. Nash and Ms. Pelage are expected to bring valuable expertise to the Board including strategic experience, insights from their international work, and strong financial acumen as qualified financial experts. With the addition ofMs. Nash and Ms. Pelage, NETSCOUT’s Board of Directors is now composed of 11 directors. -
During the third quarter of fiscal year 2023, NETSCOUT was awarded two prestigious awards in recognition of both its service assurance and cybersecurity solutions. First, NETSCOUT received Frost & Sullivan’s 2022
Global Company of the Year Award for its wireless network monitoring and service assurance solutions. NETSCOUT received this award based on its compelling customer value proposition, customer experience, strong brand equity, and overall solid performance. Second, NETSCOUT’s Arbor Edge Defense solution received Security Today’s 2022 CyberSecured Award for Network Security. This recognition was based on the Arbor Edge Defense solution’s ability to effectively stop both inbound and outbound threats, and in doing so, to serve as both the first and last line of defense for organizations. -
In
November 2022 , NETSCOUT announced the successful interoperability of Omnis™ Cyber Intelligence withAmazon Security Lake , powered byAmazon Web Services , to deliver advanced network detection and response insights. With comprehensive network visibility, contextual cybersecurity investigation, and smart detection, Omnis Cyber Intelligence enhances the quality ofAmazon Security Lake , to help companies better manage threats across complex hybrid-cloud infrastructures. -
In
November 2022 , NETSCOUT announced that it launched theDPI Consortium , a non-profit organization established to improve patent quality and deter frivolous patent claims. The consortium provides resources to support and advance the field of Deep Packet Inspection (DPI) technology by making historical research and development resources available to all.
Conference Call Instructions:
NETSCOUT will host a conference call to discuss its third-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 (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 continues to play a mission-critical role for organizations around the globe, that as “Guardians of the
©2023
Condensed Consolidated Statements of Operations | |||||||||||||||
(In thousands, except per share data) | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
|
|
|||||||||||||
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
Revenue: | |||||||||||||||
Product | $ |
149,452 |
|
$ |
144,420 |
$ |
359,519 |
|
$ |
327,989 |
|
||||
Service |
|
120,092 |
|
|
117,774 |
|
346,918 |
|
|
336,395 |
|
||||
Total revenue |
|
269,544 |
|
|
262,194 |
|
706,437 |
|
|
664,384 |
|
||||
Cost of revenue: | |||||||||||||||
Product |
|
25,281 |
|
|
30,338 |
|
77,967 |
|
|
73,843 |
|
||||
Service |
|
31,521 |
|
|
30,132 |
|
94,190 |
|
|
92,681 |
|
||||
Total cost of revenue |
|
56,802 |
|
|
60,470 |
|
172,157 |
|
|
166,524 |
|
||||
Gross profit |
|
212,742 |
|
|
201,724 |
|
534,280 |
|
|
497,860 |
|
||||
Operating expenses: | |||||||||||||||
Research and development |
|
42,558 |
|
|
41,637 |
|
129,932 |
|
|
128,940 |
|
||||
Sales and marketing |
|
66,994 |
|
|
66,048 |
|
209,435 |
|
|
197,191 |
|
||||
General and administrative |
|
25,533 |
|
|
23,665 |
|
75,584 |
|
|
69,881 |
|
||||
Amortization of acquired intangible assets |
|
13,818 |
|
|
14,919 |
|
41,500 |
|
|
44,895 |
|
||||
Restructuring charges |
|
89 |
|
|
- |
|
1,803 |
|
|
- |
|
||||
Total operating expenses |
|
148,992 |
|
|
146,269 |
|
458,254 |
|
|
440,907 |
|
||||
Income from operations |
|
63,750 |
|
|
55,455 |
|
76,026 |
|
|
56,953 |
|
||||
Interest and other income (expense), net |
|
(3,172 |
) |
|
177 |
|
(6,554 |
) |
|
(4,579 |
) |
||||
Income before income tax expense |
|
60,578 |
|
|
55,632 |
|
69,472 |
|
|
52,374 |
|
||||
Income tax expense |
|
7,960 |
|
|
7,907 |
|
6,603 |
|
|
8,094 |
|
||||
Net income | $ |
52,618 |
|
$ |
47,725 |
$ |
62,869 |
|
$ |
44,280 |
|
||||
Basic net income per share | $ |
0.73 |
|
$ |
0.65 |
$ |
0.87 |
|
$ |
0.60 |
|
||||
Diluted net income per share | $ |
0.72 |
|
$ |
0.64 |
$ |
0.86 |
|
$ |
0.59 |
|
||||
Weighted average common shares outstanding used in computing: | |||||||||||||||
Net income per share - basic |
|
71,744 |
|
|
73,898 |
|
72,015 |
|
|
74,048 |
|
||||
Net income per share - diluted |
|
73,049 |
|
|
74,899 |
|
73,271 |
|
|
74,976 |
|
Consolidated Balance Sheets | ||||||||
(In thousands) | ||||||||
|
|
|
||||||
2022 |
|
2022 |
||||||
(Unaudited) | ||||||||
Assets | ||||||||
Current assets: | ||||||||
Cash, cash equivalents and marketable securities | $ |
409,306 |
|
$ |
703,198 |
|
||
Accounts receivable and unbilled costs, net |
|
215,838 |
|
|
148,245 |
|
||
Inventories |
|
18,621 |
|
|
28,220 |
|
||
Prepaid expenses and other current assets |
|
38,182 |
|
|
42,276 |
|
||
Total current assets |
|
681,947 |
|
|
921,939 |
|
||
Fixed assets, net |
|
37,590 |
|
|
41,337 |
|
||
|
2,107,986 |
|
|
2,156,575 |
|
|||
Long-term marketable securities |
|
6,906 |
|
|
- |
|
||
Operating lease right-of-use assets |
|
51,096 |
|
|
54,996 |
|
||
Other assets |
|
18,587 |
|
|
19,862 |
|
||
Total assets | $ |
2,904,112 |
|
$ |
3,194,709 |
|
||
Liabilities and Stockholders' Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ |
15,451 |
|
$ |
21,959 |
|
||
Accrued compensation |
|
72,259 |
|
|
75,788 |
|
||
Accrued other |
|
24,114 |
|
|
36,417 |
|
||
Current portion of operating lease liabilities |
|
10,779 |
|
|
11,411 |
|
||
Deferred revenue and customer deposits |
|
317,406 |
|
|
330,585 |
|
||
Total current liabilities |
|
440,009 |
|
|
476,160 |
|
||
Other long-term liabilities |
|
7,554 |
|
|
7,470 |
|
||
Deferred tax liability |
|
40,119 |
|
|
78,899 |
|
||
Accrued long-term retirement benefits |
|
34,182 |
|
|
34,737 |
|
||
Long-term deferred revenue |
|
127,513 |
|
|
133,121 |
|
||
Operating lease liabilities, net of current portion |
|
49,582 |
|
|
53,927 |
|
||
Long-term debt |
|
200,000 |
|
|
350,000 |
|
||
Total liabilities |
|
898,959 |
|
|
1,134,314 |
|
||
Stockholders' equity: | ||||||||
Common stock |
|
128 |
|
|
126 |
|
||
Additional paid-in capital |
|
3,077,866 |
|
|
3,023,403 |
|
||
Accumulated other comprehensive income (loss) |
|
(353 |
) |
|
141 |
|
||
|
(1,545,922 |
) |
|
(1,373,840 |
) |
|||
Retained earnings |
|
473,434 |
|
|
410,565 |
|
||
Total stockholders' equity |
|
2,005,153 |
|
|
2,060,395 |
|
||
Total liabilities and stockholders' equity | $ |
2,904,112 |
|
$ |
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 |
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
||||||||||||||||
2022 |
|
2021 |
|
2022 |
|
2022 |
|
2021 |
||||||||||||
GAAP and Non-GAAP Revenue | $ |
269,544 |
|
$ |
262,194 |
|
$ |
228,081 |
|
$ |
706,437 |
|
$ |
664,384 |
|
|||||
Gross Profit (GAAP) | $ |
212,742 |
|
$ |
201,724 |
|
$ |
170,440 |
|
$ |
534,280 |
|
$ |
497,860 |
|
|||||
Share-based compensation expense (1) |
|
2,043 |
|
|
1,516 |
|
|
2,395 |
|
|
6,475 |
|
|
5,631 |
|
|||||
Amortization of acquired intangible assets (2) |
|
2,315 |
|
|
3,342 |
|
|
2,312 |
|
|
6,955 |
|
|
10,054 |
|
|||||
Acquisition related depreciation expense (5) |
|
5 |
|
|
6 |
|
|
4 |
|
|
16 |
|
|
18 |
|
|||||
Non-GAAP Gross Profit | $ |
217,105 |
|
$ |
206,588 |
|
$ |
175,151 |
|
$ |
547,726 |
|
$ |
513,563 |
|
|||||
Income from Operations (GAAP) | $ |
63,750 |
|
$ |
55,455 |
|
$ |
21,403 |
|
$ |
76,026 |
|
$ |
56,953 |
|
|||||
Share-based compensation expense (1) |
|
15,143 |
|
|
12,681 |
|
|
16,501 |
|
|
47,225 |
|
|
43,381 |
|
|||||
Amortization of acquired intangible assets (2) |
|
16,133 |
|
|
18,261 |
|
|
16,113 |
|
|
48,455 |
|
|
54,949 |
|
|||||
Business development and integration expense (3) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(5 |
) |
|||||
Compensation for post-combination services (4) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
2 |
|
|||||
Restructuring charges |
|
89 |
|
|
- |
|
|
(60 |
) |
|
1,803 |
|
|
- |
|
|||||
Acquisition related depreciation expense (5) |
|
59 |
|
|
65 |
|
|
59 |
|
|
183 |
|
|
189 |
|
|||||
Transitional service agreement expense (6) |
|
- |
|
|
697 |
|
|
- |
|
|
- |
|
|
814 |
|
|||||
Legal expenses related to civil judgments (7) |
|
426 |
|
|
- |
|
|
- |
|
|
426 |
|
|
- |
|
|||||
Non-GAAP Income from Operations | $ |
95,600 |
|
$ |
87,159 |
|
$ |
54,016 |
|
$ |
174,118 |
|
$ |
156,283 |
|
|||||
Net Income (GAAP) | $ |
52,618 |
|
$ |
47,725 |
|
$ |
17,383 |
|
$ |
62,869 |
|
$ |
44,280 |
|
|||||
Share-based compensation expense (1) |
|
15,143 |
|
|
12,681 |
|
|
16,501 |
|
|
47,225 |
|
|
43,381 |
|
|||||
Amortization of acquired intangible assets (2) |
|
16,133 |
|
|
18,261 |
|
|
16,113 |
|
|
48,455 |
|
|
54,949 |
|
|||||
Business development and integration expense (3) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(5 |
) |
|||||
Compensation for post-combination services (4) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
2 |
|
|||||
Restructuring charges |
|
89 |
|
|
- |
|
|
(60 |
) |
|
1,803 |
|
|
- |
|
|||||
Acquisition related depreciation expense (5) |
|
59 |
|
|
65 |
|
|
59 |
|
|
183 |
|
|
189 |
|
|||||
Legal expenses related to civil judgments (7) |
|
426 |
|
|
- |
|
|
- |
|
|
426 |
|
|
- |
|
|||||
Loss on extinguishment of debt (8) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
596 |
|
|||||
Change in fair value of contingent consideration (9) |
|
- |
|
|
(837 |
) |
|
- |
|
|
- |
|
|
(837 |
) |
|||||
Income tax adjustments (10) |
|
(11,449 |
) |
|
(11,398 |
) |
|
(8,691 |
) |
|
(28,585 |
) |
|
(25,802 |
) |
|||||
Non-GAAP Net Income | $ |
73,019 |
|
$ |
66,497 |
|
$ |
41,305 |
|
$ |
132,376 |
|
$ |
116,753 |
|
|||||
Diluted Net Income Per Share (GAAP) | $ |
0.72 |
|
$ |
0.64 |
|
$ |
0.24 |
|
$ |
0.86 |
|
$ |
0.59 |
|
|||||
Share impact of non-GAAP adjustments identified above |
|
0.28 |
|
|
0.25 |
|
|
0.33 |
|
|
0.95 |
|
|
0.97 |
|
|||||
Non-GAAP Diluted Net Income Per Share | $ |
1.00 |
|
$ |
0.89 |
|
$ |
0.57 |
|
$ |
1.81 |
|
$ |
1.56 |
|
|||||
Shares used in computing non-GAAP diluted net income per share |
|
73,049 |
|
|
74,899 |
|
|
72,891 |
|
|
73,271 |
|
|
74,976 |
|
Reconciliation of Current GAAP to Current and Historical Non-GAAP Financial Measures - Continued | ||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||
|
||||||||||||||||||||||
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2022 |
|
|
|
2021 |
|
|||
|
||||||||||||||||||||||
(1) |
Share-based compensation expense included in these amounts | |||||||||||||||||||||
|
is as follows: | |||||||||||||||||||||
|
Cost of product revenue | $ |
262 |
|
$ |
214 |
|
$ |
315 |
|
$ |
869 |
|
$ |
809 |
|
||||||
|
Cost of service revenue |
|
1,781 |
|
|
1,302 |
|
|
2,080 |
|
|
5,606 |
|
|
4,822 |
|
||||||
|
Research and development |
|
4,174 |
|
|
3,297 |
|
|
4,580 |
|
|
13,185 |
|
|
12,290 |
|
||||||
|
Sales and marketing |
|
5,445 |
|
|
4,727 |
|
|
6,043 |
|
|
17,238 |
|
|
15,383 |
|
||||||
|
General and administrative |
|
3,481 |
|
|
3,141 |
|
|
3,483 |
|
|
10,327 |
|
|
10,077 |
|
||||||
|
Total share-based compensation expense | $ |
15,143 |
|
$ |
12,681 |
|
$ |
16,501 |
|
$ |
47,225 |
|
$ |
43,381 |
|
||||||
|
||||||||||||||||||||||
(2) |
Amortization expense related to acquired software and product | |||||||||||||||||||||
|
technology, tradenames, customer relationships included in these | |||||||||||||||||||||
|
amounts is as follows: | |||||||||||||||||||||
|
Cost of product revenue | $ |
2,315 |
|
$ |
3,342 |
|
$ |
2,312 |
|
$ |
6,955 |
|
$ |
10,054 |
|
||||||
|
Operating expenses |
|
13,818 |
|
|
14,919 |
|
|
13,801 |
|
|
41,500 |
|
|
44,895 |
|
||||||
|
Total amortization expense | $ |
16,133 |
|
$ |
18,261 |
|
$ |
16,113 |
|
$ |
48,455 |
|
$ |
54,949 |
|
||||||
|
||||||||||||||||||||||
(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 | $ |
3 |
|
$ |
4 |
|
$ |
2 |
|
$ |
9 |
|
$ |
11 |
|
||||||
|
Cost of service revenue |
|
2 |
|
|
2 |
|
|
2 |
|
|
7 |
|
|
7 |
|
||||||
|
Research and development |
|
42 |
|
|
45 |
|
|
42 |
|
|
129 |
|
|
132 |
|
||||||
|
Sales and marketing |
|
8 |
|
|
9 |
|
|
8 |
|
|
25 |
|
|
26 |
|
||||||
|
General and administrative |
|
4 |
|
|
5 |
|
|
5 |
|
|
13 |
|
|
13 |
|
||||||
|
Total acquisition related depreciation expense | $ |
59 |
|
$ |
65 |
|
$ |
59 |
|
$ |
183 |
|
$ |
189 |
|
||||||
|
||||||||||||||||||||||
(6) |
Transitional service agreement (income) expense included in | |||||||||||||||||||||
|
these amounts is as follows: | |||||||||||||||||||||
|
Research and development | $ |
- |
|
$ |
77 |
|
$ |
- |
|
$ |
- |
|
$ |
90 |
|
||||||
|
Sales and marketing |
|
- |
|
|
111 |
|
|
- |
|
|
- |
|
|
130 |
|
||||||
|
General and administrative |
|
- |
|
|
509 |
|
|
- |
|
|
- |
|
|
594 |
|
||||||
|
Other (income) expense, net |
|
- |
|
|
(697 |
) |
|
- |
|
|
- |
|
|
(814 |
) |
||||||
|
Total transitional service agreement (income) expense | $ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
||||||
|
||||||||||||||||||||||
(7) |
Legal expenses related to civil judgments included in this amount is | |||||||||||||||||||||
|
as follows: | |||||||||||||||||||||
|
General and administrative | $ |
426 |
|
$ |
- |
|
$ |
- |
|
$ |
426 |
|
$ |
- |
|
||||||
|
Total legal judgments expense | $ |
426 |
|
$ |
- |
|
$ |
- |
|
$ |
426 |
|
$ |
- |
|
||||||
|
||||||||||||||||||||||
(8) |
Loss on extinguishment of debt included in this amount is | |||||||||||||||||||||
|
as follows: | |||||||||||||||||||||
|
Interest and other (income) expense, net | $ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
596 |
|
||||||
|
Total loss on extinguishment of debt | $ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
596 |
|
||||||
|
||||||||||||||||||||||
(9) |
Change in fair value of contingent consideration included in | |||||||||||||||||||||
|
this amount is as follows: | |||||||||||||||||||||
|
Interest and other (income) expense, net | $ |
- |
|
$ |
(837 |
) |
$ |
- |
|
$ |
- |
|
$ |
(837 |
) |
||||||
|
Total change in fair value of contingent consideration | $ |
- |
|
$ |
(837 |
) |
$ |
- |
|
$ |
- |
|
$ |
(837 |
) |
||||||
|
||||||||||||||||||||||
(10) |
Total income tax adjustment included in this | |||||||||||||||||||||
|
amount is as follows: | |||||||||||||||||||||
|
Tax effect of non-GAAP adjustments above | $ |
(11,449 |
) |
$ |
(11,398 |
) |
$ |
(8,691 |
) |
$ |
(28,585 |
) |
$ |
(25,802 |
) |
||||||
|
Total income tax adjustments | $ |
(11,449 |
) |
$ |
(11,398 |
) |
$ |
(8,691 |
) |
$ |
(28,585 |
) |
$ |
(25,802 |
) |
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 |
|
Nine Months Ended |
|||||||||||
|
|
|
|
|
|||||||||||
2022 |
|
2021 |
|
2022 |
|
2022 |
|
2021 |
|||||||
Income from operations (GAAP) | $ |
63,750 |
$ |
55,455 |
$ |
21,403 |
$ |
76,026 |
$ |
56,953 |
|||||
Previous adjustments to determine non-GAAP income from operations |
|
31,850 |
|
31,704 |
|
32,613 |
|
98,092 |
|
99,330 |
|||||
Non-GAAP Income from operations |
|
95,600 |
|
87,159 |
|
54,016 |
|
174,118 |
|
156,283 |
|||||
Depreciation excluding acquisition related |
|
5,263 |
|
5,475 |
|
5,090 |
|
15,664 |
|
16,909 |
|||||
Non-GAAP EBITDA from operations | $ |
100,863 |
$ |
92,634 |
$ |
59,106 |
$ |
189,782 |
$ |
173,192 |
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 |
|
- |
||
Legal expenses related to civil judgments | $ |
- |
|
~Less than |
||
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/20230126005156/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 Q3 FY23 earnings results?
How has NETSCOUT updated its outlook for FY23?
What drove NETSCOUT's financial performance in Q3 FY23?