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

Nachrichten zu Silver Spring Networks Incmehr Nachrichten

Keine Nachrichten verfügbar.

Analysen zu Silver Spring Networks Incmehr Analysen

Eintrag hinzufügen
Hinweis: Sie möchten dieses Wertpapier günstig handeln? Sparen Sie sich unnötige Gebühren! Bei finanzen.net Brokerage handeln Sie Ihre Wertpapiere für nur 5 Euro Orderprovision* pro Trade? Hier informieren!
Es ist ein Fehler aufgetreten!