30.10.2013 21:01:00
|
Silver Spring Networks Reports Third Quarter 2013 Financial Results
Silver Spring Networks, Inc. (NYSE: SSNI) today announced preliminary unaudited financial results for its third quarter and nine month period ended September 30, 2013.
Q3 Results
Non-GAAP revenue (billings) for the third quarter was $94.2 million, up 11% year-over-year, driven by new customer deployments. GAAP revenue was $72.5 million as compared to $39.6 million a year ago.
Non-GAAP gross profit margin was 42.0%, up from 31.4% a year ago, primarily due to a higher mix of higher margin revenue. GAAP gross profit margin was 32.0% as compared to 11.2% a year ago.
Non-GAAP net income was $9.7 million as compared with breakeven a year ago. GAAP net loss was $12.3 million as compared with a GAAP net loss of $26.9 million a year ago.
Silver Spring generated $21.1 million in operating cash flow during the quarter and ended the quarter with $143.4 million in cash and investments and no debt outstanding.
"I am pleased with our third quarter results, generating strong gross profit margins and cash flow, and we are on track to achieve our 2013 annual guidance with 18% growth,” said Scott Lang, Chairman, President, and Chief Executive Officer. "We are executing on our business model by delivering the most innovative technology and services to our clients.”
Business Highlights (through October 30, 2013, unless otherwise stated)
- 17.5 million cumulative network endpoints delivered from inception through September 30, 2013 – up 17% from a year ago.
- CPFL Energia in Brazil completes successful first phase of network and advanced metering deployment for industrial customers – first commercial scale smart grid deployment in Brazil driving significant energy and operational savings.
- EDP Distribuição in Portugal expands network, advanced metering and distribution automation pilot – technology minimizing customer interruptions and enabling smarter integration of renewables.
- Metrix partnership in New Zealand to network 37 thousand homes and businesses -- retailers now able to deliver comprehensive energy information to consumers in a disaggregated energy market.
- Citelum partnership in Copenhagen – to establish a citywide network connecting 20 thousand street lights.
- Sacramento Municipal Utility District renews managed services agreement for five years - helping drive greater operational efficiency, provide disaster recovery capability and deliver flexible and secure environments.
Year to Date Results
Non-GAAP revenue (billings) for the nine month period ended September 30, 2013, was $254.4 million, up 16% year-over-year, driven by growth in new customer deployments. GAAP revenue was $229.7 million as compared to $146.7 million a year ago.
Non-GAAP gross profit margin was 34.2%, as compared with 34.1% a year ago. GAAP gross profit margin was 35.5% as compared to 14.4% a year ago.
Non-GAAP net loss was $3.2 million as compared with a non-GAAP net loss of $6.3 million year ago. GAAP net loss was $67.2 million as compared with a GAAP net loss of $68.7 million a year ago. GAAP net loss includes non-cash charges of $42.1 million in connection with Silver Spring’s initial public offering.
Conference Call
Silver Spring will host a conference call today at 1:30 pm PT (4:30 pm ET) to review its results for the third quarter ended September 30, 2013 and its outlook for the future. During the course of this call, Silver Spring may also disclose material developments affecting its business and/or financial performance. Listeners may access the conference call live at 877-407-0832 (U.S.) or 201-689-8433 (International) or via webcast at http://ir.silverspringnet.com.
About Silver Spring Networks
Silver Spring Networks is a leading networking platform and solutions provider for smart energy networks. Silver Spring’s pioneering IPv6 networking platform, with 17.5 million Silver Spring enabled devices delivered, is connecting utilities to homes and business throughout the world with the goal of achieving greater energy efficiency for the planet. Silver Spring’s innovative solutions enable utilities to gain operational efficiencies, improve grid reliability, and empower consumers to monitor and manage energy consumption. Silver Spring Networks’ customers include major utilities around the globe such as Baltimore Gas & Electric, CitiPower & Powercor, Commonwealth Edison, CPS Energy, Florida Power & Light, Jemena Electricity Networks Limited, Pacific Gas & Electric, Pepco Holdings, Progress Energy, and Singapore Power, among others. To learn more, please visit www.silverspringnet.com.
Non-GAAP Financial Measures
Silver Spring believes that its results of operations under generally accepted accounting principles, or GAAP, when considered in isolation, may only provide limited insight into the performance of its business in any given period. As a result, Silver Spring manages its business, makes planning decisions, evaluates its performance and allocates resources by assessing non-GAAP measures such as non-GAAP revenue (billings), cost of non-GAAP revenue (billings), non-GAAP gross profit (loss), non-GAAP operating loss, non-GAAP net loss, non-GAAP earnings (loss) per share, and adjusted EBITDA, in addition to other financial measures presented in accordance with GAAP. Silver Spring believes that these non-GAAP measures offer valuable supplemental information regarding the performance of its business, and will help investors better understand the sales volumes, and gross margin and profitability trends, as well as the cash flow characteristics, of its business. These non-GAAP measures should not be considered in isolation from, are not a substitute for, and do not purport to be an alternative to, revenue, cost of revenue, gross profit (loss), operating loss, net loss, loss per share or any other performance measure derived in accordance with GAAP. Silver Spring may consider whether other significant non-recurring items that arise in the future should also be excluded in calculating the non-GAAP financial measures it uses.
Non-GAAP revenue (billings) represents amounts invoiced for products for which ownership, typically evidenced by title and risk of loss, has transferred or services that have been provided to the customer, and for which payment is expected to be made in accordance with normal payment terms. Non-GAAP revenue excludes amounts for undelivered products, services to be performed in the future, and amounts paid or payable to customers. Non-GAAP revenue is initially recorded as deferred revenue and is recognized as GAAP revenue when all revenue recognition criteria have been met under Silver Spring’s accounting policies as described in Silver Spring’s filings with the Securities and Exchange Commission. Silver Spring reconciles revenue to billings by adding revenue to the change in deferred revenue in a given period.
Cost of non-GAAP revenue (billings) represents the cost associated with products and services that have been delivered to the customer, excluding stock-based compensation and amortization of intangibles. Cost of product shipments for which revenue is not recognized in the period incurred is recorded as deferred cost of revenue. Deferred cost of revenue is expensed in the statement of operations as cost of revenue when the corresponding revenue is recognized. Costs related to services are expensed in the period incurred. Silver Spring reconciles cost of revenue to non-GAAP cost of revenue by adding cost of revenue to the change in deferred cost of revenue, less stock-based compensation and amortization of intangibles included in cost of revenue, in a given period.
Non GAAP gross profit (loss) is the difference between non-GAAP revenue and cost of non-GAAP revenue.
Non-GAAP operating income (loss) represents operating loss adjusted for non-GAAP revenue (billings) and cost of non-GAAP revenue (billings) and excludes expenses related to the amortization of intangible assets, legal settlements, and stock-based compensation.
Non-GAAP net income (loss) represents net loss adjusted for non-GAAP revenue and cost of non-GAAP revenue, and excludes expenses related to the amortization of intangible assets, legal settlements, stock-based compensation, changes in fair value of preferred stock warrant liabilities and embedded derivatives, and loss on extinguishment of promissory notes.
Non-GAAP earnings (loss) per share represents non-GAAP net loss divided by weighted average shares outstanding for the period.
Adjusted EBITDA is net loss adjusted for changes in deferred revenue and deferred cost of revenue, other (income) expense, net, provision for income taxes, depreciation and amortization, stock-based compensation and certain other items management believes affect the comparability of operating results.
Forward-Looking Statements
This press release contains forward-looking statements that involve risks and uncertainties. These forward-looking statements include statements regarding the momentum in Silver Spring Networks’ business, future growth and future financial results. Statements including words such as "anticipate", "believe", "estimate" or "expect" and statements in the future tense are forward-looking statements. These forward-looking statements are preliminary estimates and expectations based on current information and are subject to business and economic risks and uncertainties that could cause actual events or actual future results to differ materially from the expectations set forth in the forward-looking statements. Important factors that could cause results to differ materially from the statements herein include: general economic risks; specific economic risks in different geographies and among different industries; failure to maintain or increase renewals and increase business from existing customers; uncertainties around continued success in sales growth and market share gains; lengthy sales cycles with no assurances that a prospective customer will select Silver Spring’s products and services; amounts included in backlog may not result in billings or revenue; adverse publicity about, or consumer or political opposition to, the smart grid; security breaches involving smart grid products or services; the ability to integrate technology into third-party devices and Silver Spring’s relationship with third-party manufacturers; execution risks related to new product introductions and innovation; the ability to attract and retain personnel, including members of Silver Spring’s management team; changes in strategy; technological changes that make Silver Spring’s products and services less competitive; dependence on a limited number of key suppliers and customers; competition, particularly from larger companies with more resources than Silver Spring; risks related to retention of management; international business uncertainties; the ability to acquire and integrate other businesses; and other risk factors set forth from time to time in Silver Spring’s filings with the SEC, copies of which are available free of charge at the SEC’s website at www.sec.gov. All forward-looking statements in this press release reflect Silver Spring’s expectations as of October 30, 2013. Silver Spring undertakes no obligation, and expressly disclaims any obligation, to update any forward-looking statements in this press release in light of new information or future events. In addition, the preliminary financial results set forth in this press release are estimates based on information currently available to Silver Spring. While Silver Spring believes these estimates are meaningful, they could differ from the actual amounts that Silver Spring ultimately reports in its Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2013. Silver Spring assumes no obligation and does not intend to update these estimates prior to filing its Form 10-Q for the fiscal quarter ended September 30, 2013.
SILVER SPRING NETWORKS UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share data) |
||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Revenue: | ||||||||||||||||
Product revenue | $ | 56,650 | $ | 30,394 | $ | 146,366 | $ | 122,292 | ||||||||
Service revenue | 15,831 | 9,234 | 83,328 | 24,374 | ||||||||||||
Net revenue | 72,481 | 39,628 | 229,694 | 146,666 | ||||||||||||
Cost of revenue: | ||||||||||||||||
Product cost of revenue | 34,844 | 22,846 | 100,152 | 88,358 | ||||||||||||
Service cost of revenue | 14,411 | 12,348 | 47,932 | 37,137 | ||||||||||||
Total cost of revenue | 49,255 | 35,194 | 148,084 | 125,495 | ||||||||||||
Gross profit | 23,226 | 4,434 | 81,610 | 21,171 | ||||||||||||
Operating expenses: | ||||||||||||||||
Research and development | 16,980 | 15,480 | 60,851 | 46,872 | ||||||||||||
Sales and marketing | 7,424 | 6,822 | 26,514 | 21,732 | ||||||||||||
General and administrative | 10,937 | 6,599 | 35,952 | 21,024 | ||||||||||||
Total operating expenses |
35,341 |
28,901 |
123,317 |
89,628 |
||||||||||||
Operating income (loss) | (12,115 | ) | (24,467 | ) | (41,707 | ) | (68,457 | ) | ||||||||
Other income (expense) | ||||||||||||||||
Interest expense | (54 | ) | (1,198 | ) | (1,290 | ) | (3,351 | ) | ||||||||
Conversion of promissory notes and remeasurement of warrants and derivatives | - | (830 | ) | (23,676 | ) | 3,570 | ||||||||||
Other income (expense), net |
(54 |
) |
(2,028 |
) |
(24,966 |
) |
219 |
|||||||||
Income (loss) before provision for income taxes | (12,169 | ) | (26,495 | ) | (66,673 | ) | (68,238 | ) | ||||||||
Provision for income taxes | 100 | 373 | 492 | 469 | ||||||||||||
Net income (loss) | $ | (12,269 | ) | $ | (26,868 | ) | $ | (67,165 | ) | $ | (68,707 | ) | ||||
Deemed dividend to convertible preferred stockholders | - |
- |
(105,000 | ) | - | |||||||||||
Net income (loss) attributable to common stockholders | $ | (12,269 | ) | $ | (26,868 | ) | $ | (172,165 | ) | $ | (68,707 | ) | ||||
Net income (loss) per share | ||||||||||||||||
Basic net income (loss) per share attributable to common stockholders | $ | (0.26 | ) | $ | (7.30 | ) | $ | (4.96 | ) | $ | (18.75 | ) | ||||
Diluted net income (loss) per share attributable to common stockholders | $ | (0.26 | ) | $ | (7.30 | ) | $ | (4.96 | ) | $ | (18.75 | ) | ||||
Weighted average number of shares used in computation | ||||||||||||||||
Basic | 46,729 | 3,682 | 34,733 | 3,664 | ||||||||||||
Diluted | 46,729 | 3,682 | 34,733 | 3,664 | ||||||||||||
Non-GAAP results (in thousands, except per share data) | ||||||||||||||||
The following tables reconcile the Company's net income (loss) and income (loss) per share as presented in its unaudited Condensed Consolidated Statements of Operations and prepared in accordance with GAAP to its non-GAAP net income (loss) and non-GAAP income (loss) per share. | ||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Net income (loss) | $ | (12,269 | ) | $ | (26,868 | ) | $ | (67,165 | ) | $ | (68,707 | ) | ||||
Change in deferred revenue, net of foreign currency translation | 21,735 | 45,593 | 24,744 | 72,091 | ||||||||||||
Change in deferred cost of revenue, net of foreign currency translation | (6,842 | ) | (23,858 | ) | (30,028 | ) | (20,867 | ) | ||||||||
Amortization of intangibles in cost of revenue | 48 | 48 | 144 | 144 | ||||||||||||
Conversion of promissory notes and remeasurement of warrants and derivatives | - | 830 | 23,676 | (3,570 | ) | |||||||||||
Convertible notes accretion / interest | - | 1,069 | 935 | 2,787 | ||||||||||||
Stock-based compensation | 6,990 | 3,217 | 44,503 | 11,823 | ||||||||||||
Non-GAAP net income (loss) | $ | 9,662 | $ | 31 | $ | (3,191 | ) | $ | (6,299 | ) | ||||||
Non-GAAP income (loss) per share | ||||||||||||||||
Basic | $ | 0.21 | $ | 0.01 | $ | (0.09 | ) | $ | (1.72 | ) | ||||||
Diluted | $ | 0.19 | $ | 0.00 | $ | (0.09 | ) | $ | (1.72 | ) | ||||||
Weighted average number of shares used in computation | ||||||||||||||||
Basic | 46,729 | 3,682 | 34,733 | 3,664 | ||||||||||||
Diluted | 49,620 | 29,556 | 34,733 | 3,664 | ||||||||||||
SILVER SPRING NETWORKS, INC. UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands, except par values) |
||||||||
September 30, 2013 |
December 31, 2012 (a) |
|||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 81,865 | $ | 72,646 | ||||
Short-term investments | 61,566 | - | ||||||
Accounts receivable | 59,587 | 56,528 | ||||||
Inventory | 6,997 | 7,731 | ||||||
Deferred cost of revenue | 65,869 | 45,298 | ||||||
Prepaid expenses and other current assets | 5,615 | 3,456 | ||||||
Total current assets | 281,499 | 185,659 | ||||||
Property and equipment, net | 12,857 | 12,701 | ||||||
Deferred cost of revenue, non-current | 209,232 | 199,865 | ||||||
Deferred tax assets, non-current | 8,075 | 8,265 | ||||||
Other long-term assets | 2,275 | 11,254 | ||||||
TOTAL ASSETS | $ | 513,938 | $ | 417,744 | ||||
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 26,323 | $ | 28,104 | ||||
Accrued liabilities | 19,156 | 14,831 | ||||||
Deferred revenue | 149,990 | 89,838 | ||||||
Current portion of capital lease obligations | 1,760 | 1,647 | ||||||
Deferred tax liability | 7,950 | 7,897 | ||||||
Total current liabilities | 205,179 | 142,317 | ||||||
Deferred revenue, non-current | 382,556 | 418,218 | ||||||
Preferred stock warrant liability | - | 11,261 | ||||||
Convertible promissory notes and embedded derivatives | - | 56,319 | ||||||
Other liabilities | 15,138 | 18,412 | ||||||
Convertible preferred stock: | ||||||||
$0.001 par value; no shares authorized, issued and outstanding, and aggregate liquidation preference of $0 as of September 30, 2013; 26,072 shares authorized, 22,366 shares issued and outstanding, and aggregate liquidation preference of $381,338 as of December 31, 2012 | - | 270,725 | ||||||
Stockholders’ equity (deficit): | ||||||||
Preferred stock, $0.001 par value, 10,000 shares authorized and no shares issued or outstanding as of September 30, 2013; no shares authorized, issued or outstanding,as of December 31, 2012 | - | - | ||||||
Common stock, $0.001 par value; 1,000,000 shares authorized, 46,933 shares issued and outstanding as of September 30, 2013; 80,000 shares authorized and 3,764 shares issued and outstanding as of December 31, 2012 | 46 | 4 | ||||||
Additional paid-in capital | 528,598 | 51,078 | ||||||
Accumulated other comprehensive income (loss) | 40 | (136 | ) | |||||
Accumulated deficit | (617,619 | ) | (550,454 | ) | ||||
Total stockholders’ deficit | (88,935 | ) | (499,508 | ) | ||||
TOTAL LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT | $ | 513,938 | $ | 417,744 | ||||
(a) Derived from audited consolidated financial statements | ||||||||
SILVER SPRING NETWORKS UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW (In thousands) |
||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
OPERATING ACTIVITIES | ||||||||||||||||
Net income (loss) | $ | (12,269 | ) | $ | (26,868 | ) | $ | (67,165 | ) | $ | (68,707 | ) | ||||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||||||
Depreciation and amortization | 1,624 | 1,815 | 4,990 | 5,459 | ||||||||||||
Stock-based compensation | 6,990 | 3,217 | 44,503 | 11,823 | ||||||||||||
Conversion of promissory notes and remeasurement of warrants and derivatives | - | 830 | 23,676 | (3,570 | ) | |||||||||||
Other non-cash adjustments | 113 | 808 | 1,565 | 2,464 | ||||||||||||
Changes in assets and liabilities: | ||||||||||||||||
Accounts receivable | 10,057 | (14,077 | ) | (3,126 | ) | (30,833 | ) | |||||||||
Inventory | 5,541 | (2,421 | ) | 534 | (5,676 | ) | ||||||||||
Prepaid expenses and other current assets | 939 | 823 | (2,248 | ) | 447 | |||||||||||
Deferred cost of revenue | (6,865 | ) | (23,858 | ) | (29,938 | ) | (20,867 | ) | ||||||||
Other long-term assets | 1,484 | (902 | ) | 3,846 | (2,356 | ) | ||||||||||
Accounts payable | (9,119 | ) | 4,120 | (1,746 | ) | 7,330 | ||||||||||
Accrued liabilities | 2,917 | (1,382 | ) | 2,379 | (3,053 | ) | ||||||||||
Customer deposits | (1 | ) | (146 | ) | (247 | ) | (6,954 | ) | ||||||||
Deferred revenue | 21,824 | 45,593 | 24,490 | 72,091 | ||||||||||||
Other liabilities | (2,104 | ) | 2,249 | (3,343 | ) | 4,122 | ||||||||||
Net cash provided by (used in) operating activities | 21,131 | (10,199 | ) | (1,830 | ) | (38,280 | ) | |||||||||
INVESTING ACTIVITIES | ||||||||||||||||
Decrease in restricted cash | - | - | - | 140 | ||||||||||||
Purchases of short-term investments |
(61,451 | ) | - | (61,451 | ) | - | ||||||||||
Purchases of property and equipment | (881 | ) | (1,116 | ) | (3,343 | ) | (4,249 | ) | ||||||||
Net cash used in investing activities | (62,332 | ) | (1,116 | ) | (64,794 | ) | (4,109 | ) | ||||||||
FINANCING ACTIVITIES | ||||||||||||||||
Payment upon termination of preferred stock warrants of a related party | - | - | (12,000 | ) | - | |||||||||||
Proceeds from initial public offering, net of offering costs | (233 | ) | - | 84,472 | - | |||||||||||
Proceeds from private placement of common stock with a related party | - | - | 12,000 | - | ||||||||||||
Payments on capital lease obligations | (541 | ) | (380 | ) | (1,485 | ) | (888 | ) | ||||||||
Proceeds from sale-leaseback transaction | - | - | - | 1,676 | ||||||||||||
Proceeds from issuance of convertible notes, net of paid issuance costs | - | - | - | 28,993 | ||||||||||||
Proceeds from issuance of common stock, net of repurchases | 388 | 143 | 578 | 545 | ||||||||||||
Taxes paid related to net share settlement of equity awards | (1,518 | ) | - | (7,722 | ) | - | ||||||||||
Net cash provided by (used in) financing activities | (1,904 | ) | (237 | ) | 75,843 | 30,326 | ||||||||||
Net increase (decrease) in cash and cash equivalents | (43,105 | ) | (11,552 | ) | 9,219 | (12,063 | ) | |||||||||
Cash and cash equivalents - beginning of period | 124,970 | 71,176 | 72,646 | 71,687 | ||||||||||||
Cash and cash equivalents - end of period | $ | 81,865 | $ | 59,624 | $ | 81,865 | $ | 59,624 | ||||||||
SILVER SPRING NETWORKS, INC. UNAUDITED RECONCILIATION OF NET REVENUE BETWEEN GAAP AND NON-GAAP (in thousands, except percentages) |
|||||||||||||||||||||||
TYPE |
Q3 CY12 |
Q4 CY12 |
Q1 CY13 |
Q2 CY13 |
Q3 CY13 |
YoY% Change |
|||||||||||||||||
GAAP net revenue | |||||||||||||||||||||||
Product net revenue | $ | 30,394 | $ | 40,332 | $ | 41,720 | $ | 47,996 | $ | 56,650 | 86 | % | |||||||||||
Service net revenue | |||||||||||||||||||||||
Managed services and SaaS | 4,756 | 4,018 | 4,559 | 37,508 | 9,835 | 107 | % | ||||||||||||||||
Professional | 4,478 | 5,721 | 7,424 | 18,006 | 5,996 | 34 | % | ||||||||||||||||
Total service net revenue | $ | 9,234 | $ | 9,739 | $ | 11,983 | $ | 55,514 | $ | 15,831 | 71 | % | |||||||||||
Total GAAP net revenue | $ | 39,628 | $ | 50,071 | $ | 53,703 | $ | 103,510 | $ | 72,481 | 83 | % | |||||||||||
% Product | 77 | % | 81 | % | 78 | % | 46 | % | 78 | % | |||||||||||||
% Service | 23 | % | 19 | % | 22 | % | 54 | % | 22 | % | |||||||||||||
Change in deferred net revenue | |||||||||||||||||||||||
Change in deferred product revenue | $ | 37,545 | $ | 25,793 | $ | 14,702 | $ | 17,905 | $ | 16,017 | |||||||||||||
Change in deferred service revenue | |||||||||||||||||||||||
Managed services and SaaS | 3,555 | 6,441 | 3,825 | (28,245 | ) | 16 | |||||||||||||||||
Professional | 4,493 | 3,271 | 1,541 | (6,719 | ) | 5,702 | |||||||||||||||||
Total change in deferred service revenue | 8,048 | 9,712 | 5,366 | (34,964 | ) | 5,718 | |||||||||||||||||
Total change in deferred revenue | $ | 45,593 | $ | 35,505 | $ | 20,068 | $ | (17,059 | ) | $ | 21,735 | ||||||||||||
Non-GAAP revenue | |||||||||||||||||||||||
Product net revenue | $ | 67,939 | $ | 66,125 | $ | 56,422 | $ | 65,901 | $ | 72,667 | 7 | % | |||||||||||
Service net revenue | |||||||||||||||||||||||
Managed services and SaaS | 8,311 | 10,459 | 8,384 | 9,263 | 9,851 | 19 | % | ||||||||||||||||
Professional | 8,971 | 8,992 | 8,965 | 11,287 | 11,698 | 30 | % | ||||||||||||||||
Total service net revenue | $ | 17,282 | $ | 19,451 | $ | 17,349 | $ | 20,550 | $ | 21,549 | 25 | % | |||||||||||
Total non-GAAP net revenue | $ | 85,221 | $ | 85,576 | $ | 73,771 | $ | 86,451 | $ | 94,216 | 11 | % | |||||||||||
% Product | 80 | % | 77 | % | 76 | % | 76 | % | 77 | % | |||||||||||||
% Service | 20 | % | 23 | % | 24 | % | 24 | % | 23 | % | |||||||||||||
SOLUTION |
|||||||||||||||||||||||
GAAP net revenue | |||||||||||||||||||||||
Advanced metering infrastructure | $ | 34,086 | $ | 46,250 | $ | 45,149 | $ | 97,598 | $ | 66,774 | 96 | % | |||||||||||
Distribution automation and demand side management | 5,542 | 3,821 | 8,554 | 5,912 | 5,707 | 3 | % | ||||||||||||||||
Total GAAP net revenue | $ | 39,628 | $ | 50,071 | $ | 53,703 | $ | 103,510 | $ | 72,481 | 83 | % | |||||||||||
% Advanced metering infrastructure | 86 | % | 92 | % | 84 | % | 94 | % | 92 | % | |||||||||||||
% Distribution automation and demand side management | 14 | % | 8 | % | 16 | % | 6 | % | 8 | % | |||||||||||||
Change in deferred net revenue | |||||||||||||||||||||||
Advanced metering infrastructure | $ | 44,880 | $ | 32,208 | $ | 23,219 | $ | (21,380 | ) | $ | 19,244 | ||||||||||||
Distribution automation and demand side management | 713 | 3,297 | (3,151 | ) | 4,321 | 2,491 | |||||||||||||||||
Total change in deferred net revenue | $ | 45,593 | $ | 35,505 | $ | 20,068 | $ | (17,059 | ) | $ | 21,735 | ||||||||||||
Non-GAAP net revenue | |||||||||||||||||||||||
Advanced metering infrastructure | $ | 78,966 | $ | 78,458 | $ | 68,368 | $ | 76,218 | $ | 86,018 | 9 | % | |||||||||||
Distribution automation and demand side management | 6,255 | 7,118 | 5,403 | 10,233 | 8,198 | 31 | % | ||||||||||||||||
Total Non-GAAP net revenue | $ | 85,221 | $ | 85,576 | $ | 73,771 | $ | 86,451 | $ | 94,216 | 11 | % | |||||||||||
% Advanced metering infrastructure | 93 | % | 92 | % | 93 | % | 88 | % | 91 | % | |||||||||||||
% Distribution automation and demand side management | 7 | % | 8 | % | 7 | % | 12 | % | 9 | % | |||||||||||||
GEOGRAPHY |
|||||||||||||||||||||||
GAAP net revenue | |||||||||||||||||||||||
United States | $ | 35,110 | $ | 46,421 | $ | 50,747 | $ | 94,516 | $ | 68,562 | 95 | % | |||||||||||
International | 4,518 | 3,650 | 2,956 | 8,994 | 3,919 | -13 | % | ||||||||||||||||
Total GAAP net revenue | $ | 39,628 | $ | 50,071 | $ | 53,703 | $ | 103,510 | $ | 72,481 | 83 | % | |||||||||||
% United States | 89 | % | 93 | % | 94 | % | 91 | % | 95 | % | |||||||||||||
% International | 11 | % | 7 | % | 6 | % | 9 | % | 5 | % | |||||||||||||
Change in deferred net revenue | |||||||||||||||||||||||
United States | $ | 38,325 | $ | 21,927 | $ | 8,839 | $ | (21,032 | ) | $ | 15,289 | ||||||||||||
International | 7,268 | 13,578 | 11,229 | 3,973 | 6,446 | ||||||||||||||||||
Total change in deferred net revenue | $ | 45,593 | $ | 35,505 | $ | 20,068 | $ | (17,059 | ) | $ | 21,735 | ||||||||||||
Non-GAAP net revenue | |||||||||||||||||||||||
United States | $ | 73,435 | $ | 68,348 | $ | 59,586 | $ | 73,484 | $ | 83,851 | 14 | % | |||||||||||
International | 11,786 | 17,228 | 14,185 | 12,967 | 10,365 | -12 | % | ||||||||||||||||
Total non-GAAP net revenue | $ | 85,221 | $ | 85,576 | $ | 73,771 | $ | 86,451 | $ | 94,216 | 11 | % | |||||||||||
% United States | 86 | % | 80 | % | 81 | % | 85 | % | 89 | % | |||||||||||||
% International | 14 | % | 20 | % | 19 | % | 15 | % | 11 | % | |||||||||||||
SILVER SPRING NETWORKS, INC. UNAUDITED SUPPLEMENTAL FINANCIAL INFORMATION (in thousands, except percentages and headcount) |
|||||||||||||||||||||||
Q3 CY12 |
Q4 CY12 |
Q1 CY13 |
Q2 CY13 |
Q3 CY13 |
YoY% Change |
||||||||||||||||||
CASH FLOW DATA | |||||||||||||||||||||||
Operating cash flow | $ | (10,199 | ) | $ | 14,002 | $ | (8,913 | ) | $ | (14,048 | ) | $ | 21,131 | 307 | % | ||||||||
Operating cash flow - TTM | (43,330 | ) | (24,278 | ) | (19,847 | ) | (19,158 | ) | 12,172 | 128 | % | ||||||||||||
BALANCE SHEET DATA | |||||||||||||||||||||||
Cash, cash equivalents and short-term investments | $ | 59,624 | $ | 72,646 | $ | 142,354 | $ | 124,970 | $ | 143,431 | 141 | % | |||||||||||
Deferred net revenue | |||||||||||||||||||||||
End of quarter | 472,551 | 508,056 | 528,176 | 510,722 | 532,546 | ||||||||||||||||||
Less: Beginning of quarter | (426,958 | ) | (472,551 | ) | (508,056 | ) | (528,176 | ) | (510,722 | ) | |||||||||||||
Foreign currency translation adjustment | - | - | (52 | ) | 395 | (89 | ) | ||||||||||||||||
Change in deferred net revenue, net of foreign currency translation | $ | 45,593 | $ | 35,505 | $ | 20,068 | $ | (17,059 | ) | $ | 21,735 | ||||||||||||
Deferred cost of revenue | |||||||||||||||||||||||
End of quarter | 227,170 | 245,163 | 260,572 | 268,236 | 275,101 | ||||||||||||||||||
Less: Beginning of quarter | (203,312 | ) | (227,170 | ) | (245,163 | ) | (260,572 | ) | (268,236 | ) | |||||||||||||
Foreign currency translation adjustment | - | - | 14 | 99 | (23 | ) | |||||||||||||||||
Change in deferred cost of revenue, net of foreign currency translation | $ | 23,858 | $ | 17,993 | $ | 15,423 | $ | 7,763 | $ | 6,842 | |||||||||||||
STOCK-BASED COMPENSATION | |||||||||||||||||||||||
Cost of goods sold | $ | 521 | $ | 560 | $ | 6,724 | $ | 2,531 | $ | 1,376 | 164 | % | |||||||||||
Research and development | 876 | 934 | 9,544 | 3,607 | 1,905 | 117 | % | ||||||||||||||||
Sales and marketing | 632 | 550 | 3,346 | 1,526 | 950 | 50 | % | ||||||||||||||||
General and administrative | 1,188 | 1,225 | 7,054 | 3,181 | 2,759 | 132 | % | ||||||||||||||||
Total | $ | 3,217 | $ | 3,269 | $ | 26,668 | $ | 10,845 | $ | 6,990 | 117 | % | |||||||||||
EMPLOYEES | 570 | 566 | 572 | 589 | 608 | 7 | % | ||||||||||||||||
HOMES & BUSINESSES | |||||||||||||||||||||||
Cumulative network endpoints delivered* | 14,967 | 15,781 | 16,507 | 17,008 | 17,509 | 17 | % | ||||||||||||||||
*Endpoints refer to communication modules in electric meters | |||||||||||||||||||||||
SILVER SPRING NETWORKS UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (In thousands, except per share data and percentages) |
|||||||||||||||||||||||
Q3 CY12 |
Q4 CY12 |
Q1 CY13 |
Q2 CY13 |
Q3 CY13 |
YOY % Change |
||||||||||||||||||
QUARTERLY RECONCILIATION OF RESULTS | |||||||||||||||||||||||
Net revenue | |||||||||||||||||||||||
GAAP net revenue | $ | 39,628 | $ | 50,071 | $ | 53,703 | $ | 103,510 | $ | 72,481 | 83 | % | |||||||||||
Change in deferred revenue, net of foreign currency translation | 45,593 | 35,505 | 20,068 | (17,059 | ) | 21,735 | |||||||||||||||||
Non-GAAP net revenue | $ | 85,221 | $ | 85,576 | $ | 73,771 | $ | 86,451 | $ | 94,216 | 11 | % | |||||||||||
Gross profit | |||||||||||||||||||||||
GAAP gross profit | $ | 4,434 | $ | 10,548 | $ | 10,134 | $ | 48,250 | $ | 23,226 | 424 | % | |||||||||||
Change in deferred revenue, net of foreign currency translation | 45,593 | 35,505 | 20,068 | (17,059 | ) | 21,735 | |||||||||||||||||
Change in deferred cost of revenue, net of foreign currency translation | (23,858 | ) | (17,993 | ) | (15,423 | ) | (7,763 | ) | (6,842 | ) | |||||||||||||
Amortization of intangibles in cost of revenue | 48 | 48 | 48 | 48 | 48 | ||||||||||||||||||
Stock-based compensation | 521 | 560 | 6,724 | 2,531 | 1,376 | ||||||||||||||||||
Non-GAAP gross profit | $ | 26,738 | $ | 28,668 | $ | 21,551 | $ | 26,007 | $ | 39,543 | 48 | % | |||||||||||
GAAP gross margin % (as a % of GAAP net revenue) | 11 | % | 21 | % | 19 | % | 47 | % | 32 | % | |||||||||||||
Non-GAAP gross margin % (as a % of non-GAAP net revenue) | 31 | % | 34 | % | 29 | % | 30 | % | 42 | % | |||||||||||||
Operating income (loss) | |||||||||||||||||||||||
GAAP operating income (loss) | $ | (24,467 | ) | $ | (20,187 | ) | $ | (39,574 | ) | $ | 9,982 | $ | (12,115 | ) | 50 | % | |||||||
Change in deferred revenue, net of foreign currency translation | 45,593 |
|
35,505 | 20,068 | (17,059 | ) | 21,735 | ||||||||||||||||
Change in deferred cost of revenue, net of foreign currency translation | (23,858 | ) |
|
(17,993 | ) |
|
(15,423 | ) | (7,763 | ) | (6,842 | ) | |||||||||||
Amortization of intangibles in cost of revenue | 48 | 48 | 48 | 48 | 48 | ||||||||||||||||||
Stock-based compensation | 3,217 | 3,269 | 26,668 | 10,845 | 6,990 | ||||||||||||||||||
Non-GAAP operating income (loss) | $ | 533 | $ | 642 | $ | (8,213 | ) | $ | (3,947 | ) | $ | 9,816 | 1742 | % | |||||||||
GAAP operating margin % (as a % of GAAP revenue) | -62 | % | -40 | % | -74 | % | 10 | % | -17 | % | |||||||||||||
Non-GAAP operating margin % (as a % of non-GAAP net revenue) | 1 | % | 1 | % | -11 | % | -5 | % | 10 | % | |||||||||||||
Adjusted EBITDA | |||||||||||||||||||||||
GAAP net income (loss) | $ | (26,868 | ) | $ | (21,010 | ) | $ | (64,366 | ) | $ | 9,470 | $ | (12,269 | ) | 54 | % | |||||||
Change in deferred revenue, net of foreign currency translation | 45,593 | 35,505 | 20,068 | (17,059 | ) | 21,735 | |||||||||||||||||
Change in deferred cost of revenue, net of foreign currency translation | (23,858 | ) | (17,993 | ) | (15,423 | ) | (7,763 | ) | (6,842 | ) | |||||||||||||
Other (income) expense, net | 2,028 | 902 | 24,728 | 184 | 54 | ||||||||||||||||||
Provision for income taxes | 373 | (79 | ) | 64 | 328 | 100 | |||||||||||||||||
Depreciation and amortization | 1,815 | 1,796 | 1,677 | 1,689 | 1,624 | ||||||||||||||||||
Stock-based compensation | 3,217 | 3,269 | 26,668 | 10,845 | 6,990 | ||||||||||||||||||
Adjusted EBITDA | $ | 2,300 | $ | 2,390 | $ | (6,584 | ) | $ | (2,306 | ) | $ | 11,392 | 395 | % | |||||||||
Net income (loss) | |||||||||||||||||||||||
GAAP net income (loss) | $ | (26,868 | ) | $ | (21,010 | ) | $ | (64,366 | ) | $ | 9,470 | $ | (12,269 | ) | 54 | % | |||||||
Change in deferred revenue, net of foreign currency translation | 45,593 | 35,505 | 20,068 | (17,059 | ) | 21,735 | |||||||||||||||||
Change in deferred cost of revenue, net of foreign currency translation | (23,858 | ) | (17,993 | ) | (15,423 | ) | (7,763 | ) | (6,842 | ) | |||||||||||||
Amortization of intangibles in cost of revenue | 48 | 48 | 48 | 48 | 48 | ||||||||||||||||||
Convertible notes accretion / interest | 1,069 | 1,081 | 935 | - | - | ||||||||||||||||||
Conversion of promissory notes and remeasurement of warrants and derivatives | 830 | (308 | ) | 23,676 | - | - | |||||||||||||||||
Stock-based compensation | 3,217 | 3,269 | 26,668 | 10,845 | 6,990 | ||||||||||||||||||
Non-GAAP net income (loss) | $ | 31 | $ | 592 | $ | (8,394 | ) | $ | (4,459 | ) | $ | 9,662 | 31068 | % | |||||||||
GAAP net margin % (as a % of GAAP revenue) | -68 | % | -42 | % | -120 | % | 9 | % | -17 | % | |||||||||||||
Non-GAAP net margin % (as a % of non-GAAP net revenue) | 0 | % | 1 | % | -11 | % | -5 | % | 10 | % | |||||||||||||
GAAP income (loss) per share | |||||||||||||||||||||||
Basic | $ | (7.30 | ) | $ | (5.65 | ) | $ |
(16.18 |
)* |
|
$ | 0.20 | $ | (0.26 | ) | ||||||||
Diluted | $ | (7.30 | ) | $ | (5.65 | ) | $ | (16.18 |
)* |
|
$ | 0.19 | $ | (0.26 | ) | ||||||||
Weighted average number of shares used in computation | |||||||||||||||||||||||
Basic | 3,682 | 3,720 | 10,469 | 46,599 | 46,729 | ||||||||||||||||||
Diluted | 3,682 | 3,720 | 10,469 | 48,995 | 46,729 | ||||||||||||||||||
* GAAP income (loss) per share is based on net loss attributable to common stockholders | |||||||||||||||||||||||
Non-GAAP income (loss) per share | |||||||||||||||||||||||
Basic | $ | 0.01 | $ | 0.16 | $ | (0.80 | ) | $ | (0.10 | ) | $ | 0.21 | |||||||||||
Diluted | $ | 0.00 | $ | 0.02 | $ | (0.80 | ) | $ | (0.10 | ) | $ | 0.19 | |||||||||||
Weighted average number of shares used in computation | |||||||||||||||||||||||
Basic | 3,682 | 3,720 | 10,469 | 46,599 | 46,729 | ||||||||||||||||||
Diluted | 29,556 | 29,394 | 10,469 | 46,599 | 49,620 |
Wenn Sie mehr über das Thema Aktien erfahren wollen, finden Sie in unserem Ratgeber viele interessante Artikel dazu!
Jetzt informieren!
Nachrichten zu Silver Spring Networks Incmehr Nachrichten
Keine Nachrichten verfügbar. |