Attached files
| file | filename |
|---|---|
| 8-K - 8-K - SecureWorks Corp | scwx8kq1fy19-earningsrelea.htm |
Exhibit 99.1 | |
Secureworks Reports First Quarter Fiscal 2019 Results
First Quarter Fiscal 2019 Highlights
• | Revenue grew 11 percent over fiscal 2018 to $126.2 million. |
• | Monthly recurring revenue (MRR) increased 11 percent year-over-year to $35.5 million. |
• | International revenue grew 57 percent over prior year. |
• | Revenue retention rate was 100 percent in the first quarter of fiscal 2019. |
ATLANTA, Ga, June 6, 2018 - Secureworks (NASDAQ: SCWX), a leading global cybersecurity company that protects organizations in the digitally connected world, today announced financial results for its first quarter ended May 4, 2018.
“We had a strong start to the year with first quarter revenue and MRR each up 11 percent and with sales continuing its momentum. The global demand for our solutions continues to be large and growing. As a global leader, we are well positioned to succeed in the rapidly evolving cybersecurity space,” said Michael R. Cote, Chief Executive Officer of Secureworks.
“Our business model combines the power of years of historical attack data, our knowledge of the threat actors and technology including our algorithms to create a “network effect” delivering solutions to protect our clients. Our focus is on execution — on development efforts to bring innovative, technology-driven solutions to the market, on increasing velocity and impact for our clients through automation and on productivity initiatives across the organization,” continued Mr. Cote. “I am excited about our progress so far this year delivering results for our clients, as well as the progress we are making in executing against our strategic objectives.”
Business and operational developments for the first quarter of fiscal 2019 include:
• | The annual value of closed deals in the first quarter increased 50 percent year over year and the total value of closed deals greater than $1 million increased 94 percent over the first quarter of fiscal 2018. |
• | The Company recently launched a new pricing model for its Managed Detection and Response (MDR) solution. The MDR solution is a comprehensive solution that pinpoints real security threats, speeds investigation and provides context to improve response. The flexible, scalable pricing further improves our MDR offering to ensure that a coordinated defense continues across all key attack surfaces as the client organization grows. |
First Quarter Fiscal 2019 Financial Results Highlights
• | Revenue increased 11.0 percent to $126.2 million in the first quarter of fiscal 2019, from $113.7 million in the same period last year. Non-GAAP revenue increased 10.8 percent to $126.2 million from $113.8 million in the first quarter of fiscal 2018. |
• | Gross margin was 52.0 percent in the first quarter of 2019, compared with 52.8 percent in the same period last year. Non-GAAP gross margin was 54.9 percent compared with 56.1 percent in the first quarter of fiscal 2018. |
First Quarter Fiscal 2019 Financial Results Highlights, continued
• | Operating loss was $17.6 million compared with $19.0 million in the first quarter of fiscal 2018; non-GAAP operating loss was $5.9 million compared with $8.0 million in the first quarter of last year. |
• | Net loss was $13.8 million, or $0.17 per share, in the first quarter of fiscal 2019, compared with net loss of $13.3 million, or $0.17 per share, in the prior year. Non-GAAP net loss was $4.5 million, or $0.06 per share, in the first quarter of fiscal 2019, compared with a non-GAAP net loss of $5.5 million, or $0.07 per share, in the same prior year period. |
• | Adjusted EBITDA loss was $2.6 million, compared to adjusted EBITDA loss of $5.0 million in the first quarter of fiscal 2018. |
• | Cash used in operating activities for the first quarter of fiscal 2019 was $18.4 million. |
• | Secureworks ended the first quarter of fiscal 2019 with $77.3 million in cash and cash equivalents. |
• | Monthly recurring revenue as of May 4, 2018 increased 11.4 percent to $35.5 million from $31.9 million as of May 5, 2017. The Company’s monthly recurring revenue metric represents the monthly value of its subscription contracts, including operational backlog, as of period end. |
Second Quarter and Full Fiscal Year 2019 Guidance
Secureworks provides guidance based on current market conditions and expectations. The guidance ranges provided below reflect adoption of ASC 606 and ASC 340-40, effective in the first quarter of fiscal 2019. The Company has posted historical, unaudited information related to the impact of adopting these standards on the investor section of its website.
For the second quarter of fiscal 2019 the Company expects:
• | Revenue of $127 to $128 million on both a GAAP and non-GAAP basis. |
• | Net loss per share of $0.16 to $0.17 and non-GAAP net loss per share of $0.05 to $0.06. |
Based on first quarter fiscal 2019 performance and current business trends, the Company has updated its guidance for the full fiscal year 2019. The Company now expects:
• | GAAP and non-GAAP revenue of $515 to $518 million. |
• | Net loss of $48 to $51 million and $0.59 to $0.63 on a per share basis. The increased net loss and net loss per share are primarily attributable to a lower tax benefit rate now anticipated for fiscal 2019 of approximately 22 percent. |
• | Non-GAAP net loss per share of $0.15 to $0.19. |
• | Adjusted EBITDA loss of $3 to $7 million. |
• | Monthly recurring revenue of $38 to $39 million, at the end of the fourth quarter of fiscal 2019. |
• | Cash flow from operations of $15 to 20 million. |
Conference Call Information
As previously announced, the Company will hold a conference call to discuss its fiscal 2019 first quarter and outlook for its second quarter and fiscal year 2019 on June 6, 2018, at 8:00 a.m. ET. A live audio webcast of the conference call and the supplemental financial information referred to above will be accessible on the company’s website at http://investors.secureworks.com. The webcast and supplemental information will be archived at the same location for one year.
Non-GAAP Financial Measures
The press release presents information about the Company’s non-GAAP revenue, non-GAAP gross margin, non-GAAP research and development expenses, non-GAAP sales and marketing expenses, non-GAAP general and administrative expenses, non-GAAP operating loss, non-GAAP net loss, non-GAAP net loss per share and adjusted EBITDA, which are non-GAAP financial measures provided as a supplement to the results provided in accordance with accounting principles generally accepted in the United States of America (“GAAP”). A reconciliation of each of the foregoing historical and forward-looking non-GAAP financial measures to the most directly comparable historical and forward-looking GAAP financial measure is provided below for each of the fiscal periods indicated.
Special Note Regarding Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. In some cases, you can identify these statements by such forward-looking words as “anticipate,” “believe,” “confidence,” “could,” “estimate,” “expect,” “guidance,” “intend,” “may,” “plan,” “potential,” “outlook,” “should,” “will” and “would,” or similar words or expressions that refer to future events or outcomes. Such forward-looking statements include, but are not limited to, the statements in this press release with respect to the Company’s expectations concerning its GAAP and non-GAAP revenue and GAAP and non-GAAP net loss per share for the second quarter of fiscal 2019 and for full year fiscal 2019, net loss and adjusted EBITDA loss for full year fiscal 2019, capital expenditures and effective tax rate for full year fiscal 2019, weighted average shares outstanding during full year fiscal 2019, monthly recurring revenue at the end of the fourth quarter of fiscal 2019, and cash flow from operations for full year fiscal 2019, all of which reflect the Company’s current analysis of existing trends and information. These forward-looking statements represent the Company’s judgment only as of the date of this press release.
Actual results and events in future periods may differ materially from those expressed or implied by these forward-looking statements because of risks, uncertainties and other factors, including those relating to: the Company’s ability to achieve or maintain profitability; the Company’s ability to enhance its existing solutions and technologies and to develop or acquire new solutions and technologies; the rapidly evolving market in which the Company operates; the Company’s reliance on personnel with extensive information security expertise; fluctuations in the Company’s quarterly results and other operating measures; intense competition in the Company’s markets; the Company’s ability to attract new clients, retain existing clients and increase its annual contract values; the Company’s reliance on its largest client and on clients in the financial services industry; the Company’s ability to manage its growth effectively; the Company’s ability to maintain high-quality client service and support functions; the Company’s service level agreements with clients requiring credits for service failures or inadequacies; the Company’s ability to continue expansion of its sales force; the Company’s long and unpredictable sales cycles; risks associated with the Company’s international sales and operations; the Company’s ability to expand its key distribution relationships; the Company’s technology alliance partnerships; real or perceived defects, errors or vulnerabilities in the Company’s solutions or the failure of its solutions to prevent a security breach; the ability of the Company’s solutions to interoperate with its clients’ IT infrastructure; the Company’s ability to use third-party technologies; the effect of evolving information security and data privacy laws and regulations on the Company’s business; the Company’s ability to maintain and enhance its brand; risks associated with the Company’s acquisition of other businesses; the Company’s recognition of revenue ratably over the terms of its managed security and threat intelligence contracts; the effect of timing differences between the expensing of sales commissions paid to the Company’s strategic and distribution partners and the recognition of associated revenues; estimates or
judgments relating to the Company’s critical accounting policies; the Company’s exposure to fluctuations in currency exchange rates; the effect of governmental export or import controls on the Company’s business; the Company’s compliance with the Foreign Corrupt Practices Act and similar laws; the Company’s ability to maintain effective disclosure controls and procedures; the effect of natural disasters and other catastrophic events on the Company’s ability to serve its clients; the Company’s reliance on patents to protect its intellectual property rights; the Company’s ability to protect, maintain or enforce its non-patented intellectual property rights and proprietary information; claims by third parties of infringement of their proprietary technology by the Company; the Company’s use of open source technology; and risks related to the Company’s capital structure and relationship with Dell Technologies Inc. and Dell Inc. and control of the Company by Dell Technologies Inc.
This list of risks, uncertainties and other factors is not complete. The Company discusses these matters more fully, as well as certain risk factors that could affect the Company’s business, financial condition, results of operations and prospects, under the caption “Risk Factors” in the Company’s annual report on Form 10-K for the fiscal year ended February 2, 2018, as well as in the Company’s other SEC filings. Any or all forward-looking statements the Company makes may turn out to be wrong and can be affected by inaccurate assumptions the Company might make or by known or unknown risks, uncertainties and other factors, including those identified in this press release. Accordingly, you should not place undue reliance on the forward-looking statements made in this press release, which speak only as of its date. The Company does not undertake to update, and expressly disclaims any obligation to update, any of its forward-looking statements, whether as a result of circumstances or events that arise after the date the statements are made, new information or otherwise.
About Secureworks
Secureworks® (NASDAQ: SCWX) is a leading global cybersecurity company that protects organizations in the digitally connected world. We combine visibility from thousands of clients, machine learning and automation from our industry-leading Secureworks Counter Threat Platform™, and actionable insights from our team of elite researchers, analysts and consultants to create a powerful network effect that provides increasingly strong protection for our clients. By aggregating and analyzing data from any source, anywhere, we prevent security breaches, detect malicious activity in real time, respond rapidly, and predict emerging threats. We offer our clients a cyber-defense that is Collectively Smarter. Exponentially Safer.™ www.secureworks.com
Contact Information
Investor Inquiries:
Teri Miller
VP, Chief Accounting Officer
678-268-4389
temiller@secureworks.com
Media Inquiries:
Doreen Kelly Ruyak
Corporate Communications
202-744-9767
dkellyruyak@secureworks.com
(Tables Follow)
SECUREWORKS CORP. | |||||||||||
Condensed Consolidated Statements of Operations and Related Financial Highlights | |||||||||||
(in thousands, except per share data and percentages) | |||||||||||
(unaudited) | |||||||||||
Three Months Ended | |||||||||||
May 4, 2018 | May 5, 2017* | ||||||||||
Net revenue | $ | 126,161 | $ | 113,678 | |||||||
Cost of revenue | 60,530 | 53,613 | |||||||||
Gross margin | 65,631 | 60,065 | |||||||||
Research and development | 22,354 | 19,479 | |||||||||
Sales and marketing | 35,670 | 36,178 | |||||||||
General and administrative | 25,197 | 23,404 | |||||||||
Total operating expenses | 83,221 | 79,061 | |||||||||
Operating loss | (17,590 | ) | (18,996 | ) | |||||||
Interest and other, net | 505 | (649 | ) | ||||||||
Loss before income taxes | (17,085 | ) | (19,645 | ) | |||||||
Income tax benefit | (3,266 | ) | (6,368 | ) | |||||||
Net loss | $ | (13,819 | ) | $ | (13,277 | ) | |||||
Net loss per common share (basic and diluted) | $ | (0.17 | ) | $ | (0.17 | ) | |||||
Weighted-average common shares | |||||||||||
outstanding (basic and diluted) | 80,522 | 80,056 | |||||||||
Percentage of Total Net Revenue | |||||||||||
Gross margin | 52.0 | % | 52.8 | % | |||||||
Research and development | 17.7 | % | 17.1 | % | |||||||
Sales and marketing | 28.3 | % | 31.8 | % | |||||||
General and administrative | 20.0 | % | 20.6 | % | |||||||
Operating expenses | 66.0 | % | 69.5 | % | |||||||
Operating loss | (13.9 | )% | (16.7 | )% | |||||||
Loss before income taxes | (13.5 | )% | (17.3 | )% | |||||||
Net loss | (11.0 | )% | (11.7 | )% | |||||||
Effective tax rate | 19.1 | % | 32.4 | % | |||||||
Note: Percentage growth rates are calculated based on underlying data in thousands | |||||||||||
* Certain prior period amounts have been adjusted as a result of the adoption of the accounting standard for revenue recognition set forth in ASC 606.
SECUREWORKS CORP. | |||||||||||
Condensed Consolidated Statements of Financial Position | |||||||||||
(in thousands) | |||||||||||
(unaudited) | |||||||||||
May 4, 2018 | February 2, 2018* | ||||||||||
Assets: | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 77,302 | $ | 101,539 | |||||||
Accounts receivable, net | 146,823 | 157,764 | |||||||||
Inventories, net | 670 | 1,030 | |||||||||
Other current assets | 42,125 | 40,551 | |||||||||
Total current assets | 266,920 | 300,884 | |||||||||
Property and equipment, net | 32,549 | 33,457 | |||||||||
Goodwill | 416,487 | 416,487 | |||||||||
Purchased intangible assets, net | 227,250 | 234,184 | |||||||||
Other non-current assets | 75,979 | 72,069 | |||||||||
Total assets | $ | 1,019,185 | $ | 1,057,081 | |||||||
Liabilities and Stockholders' Equity: | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 19,458 | $ | 23,266 | |||||||
Accrued and other | 53,142 | 81,625 | |||||||||
Short-term deferred revenue | 146,700 | 137,697 | |||||||||
Total current liabilities | 219,300 | 242,588 | |||||||||
Long-term deferred revenue | 14,926 | 14,948 | |||||||||
Other non-current liabilities | 66,541 | 68,455 | |||||||||
Total liabilities | 300,767 | 325,991 | |||||||||
Stockholders' equity | 718,418 | 731,090 | |||||||||
Total liabilities and stockholders' equity | $ | 1,019,185 | $ | 1,057,081 | |||||||
* Certain prior period amounts have been adjusted as a result of the adoption of the accounting standard for revenue recognition set forth in ASC 606.
SECUREWORKS CORP. | ||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||
(in thousands) | ||||||||
(unaudited) | ||||||||
Three Months Ended | ||||||||
May 4, 2018 | May 5, 2017* | |||||||
Cash flows from operating activities: | ||||||||
Net loss | $ | (13,819 | ) | $ | (13,277 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities | ||||||||
Depreciation and amortization | 10,287 | 10,261 | ||||||
Stock-based compensation expense | 4,730 | 3,628 | ||||||
Effects of exchange rate changes on monetary assets and liabilities denominated in foreign currencies | (377 | ) | 649 | |||||
Income tax benefit | (3,266 | ) | (6,368 | ) | ||||
Provision for doubtful accounts | 1,492 | 889 | ||||||
Changes in assets and liabilities: | ||||||||
Accounts receivable | 9,176 | (10,494 | ) | |||||
Due to/from parent | 1,103 | 7,506 | ||||||
Inventories | 360 | 475 | ||||||
Other assets | (2,350 | ) | (1,124 | ) | ||||
Accounts payable | (3,343 | ) | 1,027 | |||||
Deferred revenue | 8,668 | 8,155 | ||||||
Accrued and other liabilities | (31,065 | ) | (20,982 | ) | ||||
Net cash used in operating activities | (18,404 | ) | (19,655 | ) | ||||
Cash flows from investing activities: | ||||||||
Capital expenditures | (2,216 | ) | (3,350 | ) | ||||
Net cash used in investing activities | (2,216 | ) | (3,350 | ) | ||||
Cash flows from financing activities: | ||||||||
Principal payments on financing arrangement with Dell Financial Services | (1,104 | ) | (800 | ) | ||||
Taxes paid on vested restricted shares | (2,013 | ) | (1,224 | ) | ||||
Payments on financed capital expenditures | (500 | ) | — | |||||
Net cash (used in) provided by financing activities | (3,617 | ) | (2,024 | ) | ||||
Net (decrease) increase in cash and cash equivalents | (24,237 | ) | (25,029 | ) | ||||
Cash and cash equivalents at beginning of the period | 101,539 | 116,595 | ||||||
Cash and cash equivalents at end of the period | $ | 77,302 | $ | 91,566 | ||||
* Certain prior period amounts have been adjusted as a result of the adoption of the accounting standard for revenue recognition set forth in ASC 606.
Non-GAAP Financial Measures
This press release presents information about the Company’s non-GAAP revenue, non-GAAP gross margin, non-GAAP research and development expenses, non-GAAP sales and marketing expenses, non-GAAP general and administrative expenses, non-GAAP operating loss, non-GAAP net loss, non-GAAP net loss per share and adjusted EBITDA, which are non-GAAP financial measures provided as a supplement to the results provided in accordance with GAAP. The Company believes these non-GAAP financial measures provide useful information to help evaluate its operating results by facilitating an enhanced understanding of its operating performance and enabling more meaningful period-to-period comparisons. There are limitations to the use of the non-GAAP financial measures presented in the press release. These non-GAAP financial measures may not be comparable to similarly titled measures of other companies. Other companies, including companies in Secureworks’ industry, may calculate non-GAAP financial measures differently than the Company does, limiting the usefulness of those measures for comparative purposes.
A reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure is provided below for each of the periods indicated. Investors are encouraged to review the reconciliations in conjunction with the presentation of the non-GAAP financial measures for each of the periods presented. In future fiscal periods, the Company may exclude such items and may incur income and expenses similar to these excluded items. Accordingly, the exclusion of these items and other similar items in this non-GAAP presentation should not be interpreted as implying that these items are non-recurring, infrequent or unusual.
The Company excludes the following items from one or more of its non-GAAP financial measures:
Impact of purchase accounting. The impact of purchase accounting consists primarily of purchase accounting adjustments related to a change in the basis of deferred revenue for the acquisition of Dell Inc. (“Dell”) by Dell Technologies Inc. in fiscal 2014.
Amortization of intangible assets. Amortization of intangible assets consists of amortization of customer relationships and acquired technology. In connection with the acquisition of Dell by Dell Technologies Inc. in fiscal 2014, all of the Company’s tangible and intangible assets and liabilities were accounted for and recognized at fair value on the transaction date. Accordingly, amortization of intangible assets consists of amortization associated with intangible assets recognized in connection with this transaction.
Stock-based compensation. Non-cash stock-based compensation relates to awards under both the Dell Technologies Inc. and Secureworks equity plans. We exclude such expenses when assessing the effectiveness of our operating performance since they do not necessarily correlate with the underlying operating performance of the business.
Aggregate adjustment for income taxes. The aggregate adjustment for income taxes is the estimated combined income tax effect for the adjustments mentioned above. The tax effects are determined based on the tax jurisdictions where the above items were incurred.
As the excluded items can have a material impact on earnings, management compensates for this limitation by relying primarily on GAAP results and using non-GAAP financial measures supplementally. The non-GAAP financial measures are not meant to be considered as indicators of performance in isolation from or as a substitute for revenue, gross margin, research and development expenses, sales and marketing expenses, general and administrative expenses, operating loss or net loss prepared in accordance with GAAP, and should be read only in conjunction with financial information presented on a GAAP basis.
(Tables Follow)
SECUREWORKS CORP. | ||||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures | ||||||||||
(in thousands, except per share data) | ||||||||||
(unaudited) | ||||||||||
Three Months Ended | ||||||||||
May 4, 2018 | May 5, 2017* | |||||||||
GAAP revenue | $ | 126,161 | $ | 113,678 | ||||||
Impact of purchase accounting | — | 146 | ||||||||
Non-GAAP revenue | $ | 126,161 | $ | 113,824 | ||||||
GAAP gross margin | $ | 65,631 | $ | 60,065 | ||||||
Amortization of intangibles | 3,410 | 3,410 | ||||||||
Impact of purchase accounting | — | 156 | ||||||||
Stock-based compensation expense | 269 | 224 | ||||||||
Non-GAAP gross margin | $ | 69,310 | $ | 63,855 | ||||||
GAAP research and development expenses | $ | 22,354 | $ | 19,479 | ||||||
Stock-based compensation expense | (1,031 | ) | (814 | ) | ||||||
Non-GAAP research and development expenses | $ | 21,323 | $ | 18,665 | ||||||
GAAP sales and marketing expenses | $ | 35,670 | $ | 36,178 | ||||||
Stock-based compensation expense | (621 | ) | (214 | ) | ||||||
Non-GAAP sales and marketing expenses | $ | 35,049 | $ | 35,964 | ||||||
GAAP general and administrative expenses | $ | 25,197 | $ | 23,404 | ||||||
Amortization of intangibles | (3,524 | ) | (3,524 | ) | ||||||
Impact of purchase accounting | — | (256 | ) | |||||||
Stock-based compensation expense | (2,809 | ) | (2,376 | ) | ||||||
Non-GAAP general and administrative expenses | $ | 18,864 | $ | 17,248 | ||||||
GAAP operating loss | $ | (17,590 | ) | $ | (18,996 | ) | ||||
Amortization of intangibles | 6,934 | 6,934 | ||||||||
Impact of purchase accounting | — | 412 | ||||||||
Stock-based compensation expense | 4,730 | 3,628 | ||||||||
Non-GAAP operating loss | $ | (5,926 | ) | $ | (8,022 | ) | ||||
GAAP net loss | $ | (13,819 | ) | $ | (13,277 | ) | ||||
Amortization of intangibles | 6,934 | 6,934 | ||||||||
Impact of purchase accounting | — | 412 | ||||||||
Stock-based compensation expense | 4,730 | 3,628 | ||||||||
Aggregate adjustment for income taxes | (2,391 | ) | (3,234 | ) | ||||||
Non-GAAP net loss | $ | (4,546 | ) | $ | (5,537 | ) | ||||
GAAP net loss per share | $ | (0.17 | ) | $ | (0.17 | ) | ||||
Amortization of intangibles | 0.09 | 0.09 | ||||||||
Impact of purchase accounting | — | 0.01 | ||||||||
Stock-based compensation expense | 0.06 | 0.05 | ||||||||
Aggregate adjustment for income taxes | (0.03 | ) | (0.04 | ) | ||||||
Non-GAAP net loss per share * | $ | (0.06 | ) | $ | (0.07 | ) | ||||
* Sum of reconciling items may differ from total due to rounding of individual components | ||||||||||
GAAP net loss | $ | (13,819 | ) | $ | (13,277 | ) | ||||
Interest and other, net | (505 | ) | 649 | |||||||
Income tax benefit | (3,266 | ) | (6,368 | ) | ||||||
Depreciation and amortization | 10,287 | 10,261 | ||||||||
Stock-based compensation expense | 4,730 | 3,628 | ||||||||
Impact of purchase accounting | — | 146 | ||||||||
Adjusted EBITDA | $ | (2,573 | ) | $ | (4,961 | ) | ||||
* Certain prior period amounts have been adjusted as a result of the adoption of the accounting standard for revenue recognition set forth in ASC 606.
SECUREWORKS CORP. | ||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures | ||||||||
(in thousands) | ||||||||
(unaudited) | ||||||||
Three Months Ended | ||||||||
Percentage of Total Net Revenue | May 4, 2018 | May 5, 2017* | ||||||
GAAP gross margin | 52.0 | % | 52.8 | % | ||||
Non-GAAP adjustment | 2.9 | % | 3.3 | % | ||||
Non-GAAP gross margin | 54.9 | % | 56.1 | % | ||||
GAAP research and development expenses | 17.7 | % | 17.1 | % | ||||
Non-GAAP adjustment | (0.8 | )% | (0.7 | )% | ||||
Non-GAAP research and development expenses | 16.9 | % | 16.4 | % | ||||
GAAP sales and marketing expenses | 28.3 | % | 31.8 | % | ||||
Non-GAAP adjustment | (0.5 | )% | (0.2 | )% | ||||
Non-GAAP sales and marketing expenses | 27.8 | % | 31.6 | % | ||||
GAAP general and administrative expenses | 20.0 | % | 20.6 | % | ||||
Non-GAAP adjustment | (5.0 | )% | (5.4 | )% | ||||
Non-GAAP general and administrative expenses | 15.0 | % | 15.2 | % | ||||
GAAP operating loss | (13.9 | )% | (16.7 | )% | ||||
Non-GAAP adjustment | 9.2 | % | 9.7 | % | ||||
Non-GAAP operating loss | (4.7 | )% | (7.0 | )% | ||||
GAAP net loss | (11.0 | )% | (11.7 | )% | ||||
Non-GAAP adjustment | 7.4 | % | 6.8 | % | ||||
Non-GAAP net loss | (3.6 | )% | (4.9 | )% | ||||
* Certain prior period amounts have been adjusted as a result of the adoption of the accounting standard for revenue recognition set forth in ASC 606.
SECUREWORKS CORP. | ||||||||||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures | ||||||||||||||||
(in millions, except per share data) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ending August 3, 2018 | Fiscal Year Ending February 1, 2019 | |||||||||||||||
Low End of Guidance | High End of Guidance | Low End of Guidance | High End of Guidance | |||||||||||||
GAAP revenue | $ | 127 | $ | 128 | $ | 515 | $ | 518 | ||||||||
Impact of purchase accounting | — | — | — | — | ||||||||||||
Non-GAAP revenue | $ | 127 | $ | 128 | $ | 515 | $ | 518 | ||||||||
GAAP net loss per share | $ | (0.17 | ) | $ | (0.16 | ) | $ | (0.63 | ) | $ | (0.59 | ) | ||||
Amortization of intangibles | 0.09 | 0.09 | 0.34 | 0.34 | ||||||||||||
Stock-based compensation expense | 0.06 | 0.06 | 0.23 | 0.23 | ||||||||||||
Aggregate adjustment for income taxes | (0.03 | ) | (0.03 | ) | (0.13 | ) | (0.13 | ) | ||||||||
Non-GAAP net loss per share* | $ | (0.06 | ) | $ | (0.05 | ) | $ | (0.19 | ) | $ | (0.15 | ) | ||||
GAAP net loss | $ | (51 | ) | $ | (48 | ) | ||||||||||
Interest and other, net | — | — | ||||||||||||||
Income tax benefit | (14 | ) | (14 | ) | ||||||||||||
Depreciation and amortization | 40 | 40 | ||||||||||||||
Stock-based compensation expense | 18 | 18 | ||||||||||||||
Adjusted EBITDA* | $ | (7 | ) | $ | (3 | ) | ||||||||||
Other Items | ||||||||||||||||
Effective tax rate | 22 | % | ||||||||||||||
Weighted average shares outstanding (in millions) | 80.8 | |||||||||||||||
Cash flow from operations | $15-$20 | |||||||||||||||
Capital expenditures | $16-$17 | |||||||||||||||
Monthly recurring revenue (MRR) | $38-$39 | |||||||||||||||
* Sum of reconciling items may differ from total due to rounding of individual components
Sum of quarterly guidance may differ from full year guidance due to rounding