Attached files

file filename
8-K - 8-K - DZS INC.dzsi-8k_20200305.htm

 

EXHIBIT 99.1

 

 

DASAN Zhone Solutions Reports Fourth Quarter and Fiscal Year 2019 Financial Results

 

Oakland, Calif., March 5, 2020 - DASAN Zhone Solutions, Inc. (NASDAQ: DZSI or the "Company" or “DZS”), the leading enabler of the emerging hyper-connected, hyper-broadband world, today reported fourth quarter and fiscal year results for the period ended December 31, 2019.

Fourth Quarter 2019 Financial and Operational Highlights

 

Revenue $77.6 million

 

Selected by Rakuten Mobile to deliver the next generation of mobile cell site aggregation switches to support 4G LTE & 5G ready services as well as Wi-Fi services

 

Appointed Tom Cancro as Chief Financial Officer to improve DZS’s financial, strategic, and executive leadership capabilities

 

Ended the quarter with $28.7 million cash and cash equivalents, up $1.0 million from the year ago period

 

Agreement reached on new term loan to refinance existing credit facility

Management Commentary

“While many of the industry-wide challenges in carrier spending that affected our third quarter further impacted our fourth quarter results, our confidence in the mid-to-long term strategic direction of the business remains intact,” said Yung Kim, CEO of DZS. “However, in the short-term, we, like many of our peers, have been further impacted by the global slowdown related to the coronavirus, and we are therefore approaching the first half of 2020 vigilantly while we continue to monitor the situation. Despite a soft start to the year, we enter 2020 with the strongest backlog of 5G projects in our company’s history, a strong pipeline of new business opportunities, and we are well positioned for growth and profitability over the long term.”

Tom Cancro, CFO of DZS, commented, “To further strengthen our financial position, we recently executed an agreement with Dasan Networks, Inc., a 44% shareholder of the Company, on a new term loan in the amount of approximately $18.5 million, which will provide us with an opportunity to completely refinance our existing U.S. credit facility with PNC and Citi, and on more favorable terms.”  


1

 


 

Selected Financial Information

GAAP

 

 

Non-GAAP

Key Financial Results

Q4 2019

 

 

Q3 2019

 

 

Q4 2018

 

 

Q4 2019

 

 

Q3 2019

 

 

Q4 2018

 

($ in millions)

Net revenue

$

77.6

 

 

$

71.5

 

 

$

74.7

 

 

$

77.6

 

 

$

71.5

 

 

$

74.7

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

1.0

 

 

 

(0.3

)

 

 

3.2

Net income (loss) - (attributable to DZSI)

 

(10.2

)

 

 

(4.0

)

 

 

(0.6

)

 

 

(2.3

)

 

 

(1.3

)

 

 

2.1

Diluted common shares outstanding

 

21.4

 

 

 

21.4

 

 

 

16.6

 

 

 

21.4

 

 

 

21.4

 

 

 

16.6

Cash and cash equivalents as of quarter end

 

28.7

 

 

 

47.9

 

 

 

27.7

 

 

 

28.7

 

 

 

47.9

 

 

 

27.7

Fourth Quarter 2019 Financial Results

Net revenue for the fourth quarter of 2019 was $77.6 million, a 3.9% increase year-over-year from $74.7 million in the prior year period. The increase in revenues were primarily due to the acquisition of Keymile.

GAAP gross margin for the fourth quarter of 2019 was 32.6%, compared to 30.8% in the fourth quarter of 2018.

GAAP net loss attributable to DZS for the fourth quarter of 2019 totaled $(10.2) million, or $(0.48), per diluted share compared to $(554,000), or $(0.03) per diluted share, in the same period last year. Non-GAAP net loss attributable to DZS for the fourth quarter of 2019 totaled $(2.3) million, or $(0.11) per diluted share, compared to $2.1 million, or $0.13 per diluted share, in the year ago quarter.

GAAP operating expenses for the fourth quarter of 2019 were $30.5 million compared to $22.2 million in the same quarter last year. Non-GAAP adjusted operating expenses for the fourth quarter of 2019 were $23.3 million compared to $19.8 million in the comparable year ago period.

Adjusted EBITDA for the fourth quarter of 2019 totaled $1.0 million and Adjusted EBITDA margin was 1.3%. This compares to Adjusted EBITDA of $3.2 million, or 4.2% Adjusted EBITDA margin, in the same year-ago period.  

Fiscal Year 2019 Financial Results

Net revenue for the fiscal year 2019 was $306.9 million, an 8.7% increase from $282.3 million in fiscal year 2018. The increase in revenues was primarily due to the acquisition of Keymile.

GAAP gross margin for the fiscal year 2019 was 32.6% which compares to 32.3% in fiscal year 2018.

GAAP net loss attributable to DZS for fiscal year 2019 totaled $(13.5) million, or $(0.69) per diluted share, compared to $2.8 million, or $0.17 per diluted share, in fiscal year 2018. Non-GAAP net income attributable to DZS for fiscal year 2019 totaled $2.0 million, or $0.10 per diluted share, compared to $9.0 million, or $0.53 per diluted share, for the fiscal year 2018.

2

 


 

GAAP operating expenses for fiscal year 2019 were $107.1 million compared to $84.2 million in fiscal year 2018. Non-GAAP adjusted operating expenses for fiscal year 2019 were $94.3 million compared to $79.0 million in fiscal year 2018.

Adjusted EBITDA for fiscal year 2019 totaled $9.3 million and Adjusted EBITDA margin was 3.0%. This compares to Adjusted EBITDA of $12.2 million, or 4.3% Adjusted EBITDA margin, in the same year-ago period.  

Total cash and cash equivalents (excluding restricted cash) as of December 31, 2019 were $28.7 million, compared to $27.7 million as of December 31, 2018.

Business Outlook

DZS’s business outlook is based on current expectations.  The following statements are forward-looking, and actual results can differ materially and adversely from those expressed below. Actual results will be impacted by market conditions and those factors described below under “Forward-Looking Statements” and in the sections entitled “Risk Factors” in the Annual Report on Form 10-K for the year ended December 31, 2018, our Quarterly Report on Form 10-Q for the quarter ended September 30, 2019, and subsequent filings with the U.S. Securities and Exchange Commission. Accordingly, undue reliance should not be placed on these projections.

First Quarter 2020 and Full Year 2020 Guidance

 

 

Q1 2020

 

 

Full Year 2020

 

GAAP Financial Guidance

 

 

Low

 

 

High

 

 

Low

 

 

High

 

 

 

 

($ in millions)

 

Net revenue

 

 

$

43.0

 

 

$

48.0

 

 

$

305.0

 

 

$

325.0

 

Gross margin %

 

 

 

30.0

%

 

 

31.0

%

 

 

31.5

%

 

 

32.5

%

Adjusted Operating expenses

 

 

 

23.0

 

 

 

22.0

 

 

 

94.0

 

 

 

90.0

 

Adjusted EBITDA

 

 

 

(9.5

)

 

 

(6.5

)

 

 

4.0

 

 

 

17.0

 

Adjusted EBITDA margin %

 

 

 

(22.1)

%

 

 

(13.5)

%

 

 

1.3

%

 

 

5.2

%

See “Non-GAAP Financial Measures” and “GAAP to Non-GAAP Financial Guidance Reconciliation” below.

Non-GAAP Financial Measures

To supplement DZS's consolidated financial statements presented in accordance with GAAP, DZS uses Adjusted Operating expenses, EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin, which are non-GAAP measures DZS believes are appropriate to provide meaningful comparison with, and to enhance an overall understanding of, DZS's past financial performance and prospects for the future. DZS believes these non-GAAP financial measures provide useful information to both management and investors by excluding specific expenses and gains that DZS believes are not indicative of core operating results. Further, Adjusted Operating expense and Adjusted EBITDA are measures of operating performance used by management, as well as industry analysts, to evaluate operations and operating performance and is widely used in the telecommunications and manufacturing industries. Other companies in the telecommunications and manufacturing industries may calculate Adjusted EBITDA differently than DZS

3

 


 

does. The presentation of this additional information is not meant to be considered in isolation or as a substitute for measures of financial performance prepared in accordance with GAAP.

DZS defines Adjusted Operating expenses as GAAP operating expenses less (i) depreciation and amortization, (ii) stock based compensation, and (iii) the impact of material transactions or events that we believe are not indicative of our core operating performance, such as restructuring and other charges, goodwill impairment, purchase price adjustment, any of which may or may not be recurring in nature.

DZS defines EBITDA as net income (loss) plus (i) interest expense, net, (ii) income tax provision (benefit), and (iii) depreciation and amortization expense. DZS defines Adjusted EBITDA as EBITDA plus (i) stock-based compensation expenses, and (ii) the impact of material transactions or events that we believe are not indicative of our core operating performance, such as merger and acquisition transaction costs, inventory valuation step-up amortization, purchase price adjustment, goodwill impairment, gain or (loss) on sale of assets or impairment of long-lived assets, any of which may or may not be recurring in nature.

DZS defines Adjusted EBITDA margin as Adjusted EBITDA divided by net revenue.

A reconciliation of EBITDA and Adjusted EBITDA to each of their respective GAAP counterparts for the three months and year ended December 31, 2019 and 2018 is included at the end of the Unaudited Condensed Consolidated Statements of Comprehensive Income (Loss) below.

GAAP to Non-GAAP Financial Guidance Reconciliation

A reconciliation of EBITDA and Adjusted EBITDA guidance follows:

Q1 2020

 

 

Full Year 2020

 

Low

 

 

High

 

 

Low

 

 

High

 

($ in millions)

Reconciliation of net income (loss) to Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

(12.2

)

 

$

(9.2

)

 

$

(8.6

)

 

$

0.1

Interest expense, net

 

0.6

 

 

 

0.6

 

 

 

2.5

 

 

 

2.5

Income tax expense

 

(0.0

)

 

 

(0.0

)

 

 

1.6

 

 

 

5.9

Depreciation and amortization

 

1.3

 

 

 

1.3

 

 

 

5.4

 

 

 

5.4

EBITDA

 

(10.3

)

 

 

(7.3

)

 

 

0.9

 

 

 

13.9

Stock-based compensation

 

0.8

 

 

 

0.8

 

 

 

3.1

 

 

 

3.1

Adjusted EBITDA

$

(9.5)

 

 

$

(6.5

)

 

$

4.0

 

 

$

17.0

Conference Call

DZS management will hold a conference call today (March 5, 2020) at 5:00 p.m. Eastern time (2:00 p.m. Pacific time) to discuss these results. A question and answer session will follow management’s presentation.

U.S. dial-in number: 877-742-9182

International number: 602-563-8857

Conference ID: 5446368

4

 


 

Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Gateway Investor Relations at 949-574-3860.   

The conference call will be broadcast live and available for replay here and via the investor relations section of the company’s website.

A replay of the conference call will be available after 8:00 p.m. Eastern time on the same day through March 13, 2020.

Toll-free replay number: 855-859-2056

International replay number: 404-537-3406

Replay ID: 5446368

Forward-Looking Statements

This press release contains forward-looking statements regarding future events and our future results that are subject to the safe harbors created under the Securities Act of 1933 and the Securities Exchange Act of 1934.  These statements are based on current expectations, estimates, forecasts and projections about the industries in which the Company operates and reflect the beliefs and assumptions of the Company’s management as of the date hereof.  Words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “forecast,” “goal,” “intend,” “may,” “plan,” “project,” “seek,” “should,” “target,” “will,” “would,” variations of such words, and similar expressions are intended to identify forward-looking statements. In addition, statements that refer to projections of earnings, revenue, operating expenses, gross margin, costs or other financial items (including Adjusted EBITDA) in future periods and to anticipated growth and trends in our business or key markets are forward-looking statements.  Readers are cautioned that these forward-looking statements are only predictions and are subject to risks, uncertainties and assumptions that are difficult to predict.  The Company’s actual results could differ materially and adversely from those expressed in or contemplated by the forward-looking statements. Factors that could cause actual results to differ include, but are not limited to, the Company’s ability to realize the anticipated cost savings, synergies and other benefits of its acquisitions, including the KEYMILE acquisition and any integration risks relating thereto; the ability to generate sufficient revenue to achieve or sustain profitability; the Company’s ability to raise additional capital to fund existing and future operations or to refinance or repay its existing indebtedness; the effects that the COVID-19, or coronavirus, may have on our business, including as a result of travel bans related thereto, disruption of our supply chain and production capabilities; defects or other performance problems in the Company’s products; any economic slowdown in the telecommunications industry that restricts or delays the purchase of the Company’s products by its customers; the loss of any of our large customers, significant reductions or delays in their spending, or a material change in their networking or procurement strategies; commercial acceptance of the Company’s products; intense competition in the communications equipment market; higher than anticipated expenses that the Company may incur; any failure to comply with the periodic filing and other requirements of The

5

 


 

Nasdaq Stock Market for continued listing; fluctuations in foreign currency exchange rates; the Company’s ability to enforce its intellectual property rights; the Company’s ability to execute on its strategy and operating plans; and general economic conditions. In addition, please refer to the risk factors contained in the Company’s SEC filings available at www.sec.gov, including without limitation, the Company’s annual report on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K. Readers are cautioned not to place undue reliance on any forward-looking statements, which speak only as of the date on which they are made. The Company undertakes no obligation to update or revise any forward-looking statements for any reason.

About DASAN Zhone Solutions, Inc.

DASAN Zhone Solutions, Inc. (NASDAQ: DZSI) is a global leader in network access solutions for service providers and enterprise networks. The Company provides a wide array of reliable, value-add networking technologies—including broadband access, mobile backhaul, Ethernet switching, Passive Optical LAN, and software-defined networks—to a wide range of the world’s most innovative network operators. DASAN Zhone Solutions is headquartered in Oakland, California, USA, with solutions deployed by over 900 customers in more than 80 countries worldwide.

DASAN Zhone Solutions, the DASAN Zhone Solutions logo, and all DASAN Zhone Solutions product names are trademarks of DASAN Zhone Solutions, Inc. Other brand and product names are trademarks of their respective holders. Specifications, products, and product names are all subject to change without notice.

Contacts

DASAN Zhone Solutions
Blair King, Vice President Finance
Tel: 510-777-7386
E: 
ir@dasanzhone.com

DZSI Strategic Communications
Matt Glover or Charlie Schumacher
Tel: 949-574-3860
E: 
dzsi@gatewayir.com

 

6

 


 

DASAN ZHONE SOLUTIONS INC. AND SUBSIDIARIES

Unaudited Condensed Consolidated Statements of Comprehensive Income (Loss)

(In thousands, expect per share data)

 

 

For the Quarters Ended

 

 

For the Years Ended

 

 

December 31,

2019

 

 

September 30,

2019

 

 

December 31,

2018

 

 

December 31,

2019

 

 

December 31,

2018

Net revenue

 

$

77,605

 

 

$

71,524

 

 

$

74,673

 

 

$

306,882

 

 

$

282,348

Cost of revenue

 

 

52,323

 

 

 

49,347

 

 

 

51,673

 

 

 

206,771

 

 

 

191,017

Gross profit

 

 

25,282

 

 

 

22,177

 

 

 

23,000

 

 

 

100,111

 

 

 

91,331

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and product development

 

 

9,004

 

 

 

9,898

 

 

 

8,960

 

 

 

38,516

 

 

 

35,306

Selling, general and administrative

 

 

15,522

 

 

 

15,716

 

 

 

13,109

 

 

 

61,206

 

 

 

48,321

Restructuring and other charges

 

 

4,908

 

 

 

 

 

 

 

 

 

4,908

 

 

 

Amortization of intangible assets

 

 

101

 

 

 

464

 

 

 

131

 

 

 

1,507

 

 

 

524

Goodwill impairment charge

 

 

1,003

 

 

 

 

 

 

 

 

 

1,003

 

 

 

Total operating expenses

 

 

30,538

 

 

 

26,078

 

 

 

22,200

 

 

 

107,140

 

 

 

84,151

Operating income

 

 

(5,256

)

 

 

(3,901

)

 

 

800

 

 

 

(7,029

)

 

 

7,180

Interest income

 

 

(68

)

 

 

374

 

 

 

61

 

 

 

456

 

 

 

264

Interest expense

 

 

(742

)

 

 

(1,124

)

 

 

(408

)

 

 

(3,981

)

 

 

(1,738)

Other expenses, net

 

 

(1,641

)

 

 

944

 

 

 

(287

)

 

 

876

 

 

 

(1,146)

Income (loss) before income taxes

 

 

(7,707

)

 

 

(3,707

)

 

 

166

 

 

 

(9,678

)

 

 

4,560

Income tax (benefit) provision

 

 

2,487

 

 

 

289

 

 

 

653

 

 

 

3,585

 

 

 

1,724

Net income (loss)

 

 

(10,194

)

 

 

(3,996

)

 

 

(487

)

 

 

(13,263

)

 

 

2,836

Net income (loss) attributable to non-controlling interest

 

 

 

 

 

37

 

 

 

67

 

 

 

194

 

 

 

69

Net income (loss) attributable to DASAN Zhone

   Solutions, Inc.

 

$

(10,194

)

 

$

(4,033

)

 

$

(554

)

 

$

(13,457

)

 

$

2,767

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share attributable to DASAN Zhone Solutions, Inc.:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.48

)

 

$

(0.19

)

 

$

(0.03

)

 

$

(0.69

)

 

$

0.17

Diluted

 

$

(0.48

)

 

$

(0.19

)

 

$

(0.03

)

 

$

(0.69

)

 

$

0.17

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

21,392

 

 

 

21,384

 

 

 

16,575

 

 

 

19,403

 

 

 

16,482

Diluted

 

 

21,392

 

 

 

21,384

 

 

 

16,575

 

 

 

19,403

 

 

 

16,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of net income (loss) to Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(10,194

)

 

$

(3,996

)

 

$

(487

)

 

$

(13,263

)

 

$

2,836

Interest expense, net

 

 

810

 

 

 

750

 

 

 

347

 

 

 

3,525

 

 

 

1,474

Income tax (benefit) provision

 

 

2,487

 

 

 

289

 

 

 

653

 

 

 

3,585

 

 

 

1,724

Depreciation and amortization

 

 

1,005

 

 

 

1,343

 

 

 

669

 

 

 

5,115

 

 

 

2,702

EBITDA

 

$

(5,892

)

 

$

(1,614

)

 

$

1,182

 

 

$

(1,038

)

 

$

8,736

Stock-based compensation

 

 

690

 

 

 

1,182

 

 

 

723

 

 

 

3,508

 

 

 

2,080

Merger and acquisition costs

 

 

 

 

 

 

 

 

1,265

 

 

 

337

 

 

 

1,404

Inventory step-up amortization

 

 

 

 

 

175

 

 

 

 

 

 

577

 

 

 

Purchase price adjustment

 

 

334

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring and other charges

 

 

4,908

 

 

 

 

 

 

 

 

 

4,908

 

 

 

Goodwill impairment charge

 

 

1,003

 

 

 

 

 

 

 

 

 

1,003

 

 

 

Adjusted EBITDA

 

$

1,043

 

 

$

(257

)

 

$

3,170

 

 

$

9,295

 

 

$

12,220

 

 

 

7


 

 

 

 

DASAN ZHONE SOLUTIONS INC. AND SUBSIDIARIES

Unaudited Condensed Consolidated Balance Sheets

(In thousands)

 

 

 

December 31,

Assets

 

2019

 

 

2018

Current Assets

 

 

 

 

 

 

 

Cash and cash equivalents and restricted cash

 

$

33,393

 

 

$

34,712

Accounts receivable, net

 

 

96,865

 

 

 

71,617

Other receivables

 

 

8,124

 

 

 

12,988

Inventories

 

 

35,439

 

 

 

33,868

Contract assets

 

 

16,680

 

 

 

11,381

Prepaid expenses and other current assets

 

 

4,185

 

 

 

4,185

Total current assets

 

 

194,686

 

 

 

168,751

Property, plant and equipment, net

 

 

6,769

 

 

 

5,518

Right-of-use assets from operating leases

 

 

21,169

 

 

 

Goodwill

 

 

3,977

 

 

 

3,977

Intangible assets, net

 

 

12,381

 

 

 

5,649

Non-current deferred tax assets

 

 

1,622

 

 

 

2,752

Long-term restricted cash

 

 

242

 

 

 

936

Other assets

 

 

2,727

 

 

 

2,424

Total assets

 

$

243,573

 

 

$

190,007

Liabilities, Stockholders' Equity and Non-controlling Interest

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

 

$

38,427

 

 

$

38,608

Short-term debt

 

 

17,484

 

 

 

31,762

Other payables

 

 

3,278

 

 

 

3,073

Contract liabilities - current

 

 

3,567

 

 

 

8,511

Operating lease liabilities - current

 

 

4,201

 

 

 

Accrued and other liabilities

 

 

13,544

 

 

 

11,517

Total current liabilities

 

 

80,501

 

 

 

93,471

Long-term debt

 

 

19,033

 

 

 

14,142

Contract Liabilities - non-current

 

 

3,230

 

 

 

1,801

Deferred tax liabilities

 

 

 

 

 

Operating lease liabilities - non-current

 

 

18,154

 

 

 

Pension liabilities

 

 

14,397

 

 

 

Other long-term liabilities

 

 

1,710

 

 

 

2,739

Total liabilities

 

 

137,025

 

 

 

112,153

Stockholders’ equity and non-controlling interest:

 

 

 

 

 

 

 

Common stock

 

 

21

 

 

 

16

Additional paid-in capital

 

 

139,700

 

 

 

93,192

Accumulated other comprehensive income

 

 

(3,939

)

 

 

(192)

Accumulated deficit

 

 

(29,234

)

 

 

(15,777)

Total stockholders’ equity

 

 

106,548

 

 

 

77,239

Non-controlling interest

 

 

 

 

 

615

Total stockholders’ equity and non-controlling interest

 

 

106,548

 

 

 

77,854

Total liabilities, stockholders’ equity and non-controlling

   interest

 

$

243,573

 

 

$

190,007

 

 

 

 

 

 

8


 

DASAN ZHONE SOLUTIONS INC. AND SUBSIDIARIES

Reconciliation of GAAP to Non-GAAP Results

(Unaudited, in thousands, except per share data)

The reconciliation of Adjusted EBITDA to net income is included above in the Unaudited Condensed Consolidated Statements of Comprehensive Income (Loss).  Set forth below are reconciliations of Non-GAAP cost of revenue, Non-GAAP gross profit, Non-GAAP operating expenses, Non-GAAP operating income, Non-GAAP net income attributable to DZSI and Non-GAAP net income per share attributable to DZSI to cost of revenue, gross profit, operating expenses, operating income, net income attributable to DZSI and net income per share attributable to DZSI, respectively, which the Company considers to be the most directly comparable U.S. GAAP financial measures to Non-GAAP measures:

 

 

Three Months Ended December 31, 2019

 

 

 

Cost of Revenue

 

 

Gross Profit

 

 

Operating Expenses

 

 

Operating Income (Loss)

 

 

Net Income (Loss) Attributable to DZSI

 

 

Net Income (Loss) per Diluted Share Attributable to DZSI

 

GAAP amount

 

$

52,323

 

 

$

25,282

 

 

$

30,538

 

 

$

(5,256

)

 

$

(10,194

)

 

$

(0.48

)

Adjustments to GAAP amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(399

)

 

 

399

 

 

 

(606

)

 

 

1,005

 

 

 

1,005

 

 

 

0.05

 

Stock-based compensation

 

 

(10

)

 

 

10

 

 

 

(680

)

 

 

690

 

 

 

690

 

 

 

0.03

 

Restructuring and other charges

 

 

 

 

 

 

 

 

(4,908

)

 

 

4,908

 

 

 

4,908

 

 

 

0.23

 

Goodwill impairment charge

 

 

 

 

 

 

 

 

(1,003

)

 

 

1,003

 

 

 

1,003

 

 

 

0.05

 

Purchase price adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

334

 

 

 

0.02

 

Non-GAAP amount

 

$

51,914

 

 

$

25,691

 

 

$

23,341

 

 

$

2,350

 

 

$

(2,254

)

 

$

(0.11

)

 

 

Three Months Ended September 30, 2019

 

 

 

Cost of Revenue

 

 

Gross Profit

 

 

Operating Expenses

 

 

Operating Income (Loss)

 

 

Net Income (Loss) Attributable to DZSI

 

 

Net Income (Loss) per Diluted Share Attributable to DZSI

 

GAAP amount

 

$

49,347

 

 

$

22,177

 

 

$

26,078

 

 

$

(3,901

)

 

$

(4,033

)

 

$

(0.19

)

Adjustments to GAAP amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(502

)

 

 

502

 

 

 

(841

)

 

 

1,343

 

 

 

1,343

 

 

 

0.06

 

Stock-based compensation

 

 

(11

)

 

 

11

 

 

 

(1,171

)

 

 

1,182

 

 

 

1,182

 

 

 

0.06

 

Inventory step-up amortization

 

 

(175

)

 

 

175

 

 

 

 

 

 

175

 

 

 

175

 

 

 

0.01

 

Non-GAAP amount

 

$

48,659

 

 

$

22,865

 

 

$

24,066

 

 

$

(1,201

)

 

$

(1,333

)

 

$

(0.06

)

9


 

 

 

 

Three Months Ended December 31, 2018

 

 

 

Cost of Revenue

 

 

Gross Profit

 

 

Operating Expenses

 

 

Operating Income (Loss)

 

 

Net Income (Loss) Attributable to DZSI

 

 

Net Income (Loss) per Diluted Share Attributable to DZSI

 

GAAP amount

 

$

51,673

 

 

$

23,000

 

 

$

22,200

 

 

$

800

 

 

$

(554

)

 

$

(0.03

)

Adjustments to GAAP amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(235

)

 

 

235

 

 

 

(434

)

 

 

669

 

 

 

669

 

 

 

0.04

 

Stock-based compensation

 

 

(11

)

 

 

11

 

 

 

(712

)

 

 

723

 

 

 

723

 

 

 

0.04

 

Merger and acquisition costs

 

 

 

 

 

 

 

 

(1,265

)

 

 

1,265

 

 

 

1,265

 

 

 

0.08

 

Non-GAAP amount

 

$

51,427

 

 

$

23,246

 

 

$

19,789

 

 

$

3,457

 

 

$

2,103

 

 

$

0.13

 

 

 

 

 

Year Ended December 31, 2019

 

 

 

Cost of Revenue

 

 

Gross Profit

 

 

Operating Expenses

 

 

Operating Income (Loss)

 

 

Net Income (Loss) Attributable to DZSI

 

 

Net Income (Loss) per Diluted Share Attributable to DZSI

 

GAAP amount

 

$

206,771

 

 

$

100,111

 

 

$

107,140

 

 

$

(7,029

)

 

$

(13,457

)

 

$

(0.69

)

Adjustments to GAAP amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(2,012

)

 

 

2,012

 

 

 

(3,103

)

 

 

5,115

 

 

 

5,115

 

 

 

0.26

 

Stock-based compensation

 

 

(41

)

 

 

41

 

 

 

(3,467

)

 

 

3,508

 

 

 

3,508

 

 

 

0.18

 

Restructuring and other charges

 

 

 

 

 

 

 

 

(4,908

)

 

 

4,908

 

 

 

4,908

 

 

 

0.25

 

Goodwill impairment charge

 

 

 

 

 

 

 

 

(1,003

)

 

 

1,003

 

 

 

1,003

 

 

 

0.05

 

Merger and acquisition costs

 

 

 

 

 

 

 

 

(337

)

 

 

337

 

 

 

337

 

 

 

0.02

 

Inventory step-up amortization

 

 

(577

)

 

 

577

 

 

 

 

 

 

577

 

 

 

577

 

 

 

0.03

 

Non-GAAP amount

 

$

204,141

 

 

$

102,741

 

 

$

94,322

 

 

$

8,419

 

 

$

1,991

 

 

$

0.10

 

 

 

 

 

Year Ended December 31, 2018

 

 

 

Cost of Revenue

 

 

Gross Profit

 

 

Operating Expenses

 

 

Operating Income (Loss)

 

 

Net Income (Loss) Attributable to DZSI

 

 

Net Income (Loss) per Diluted Share Attributable to DZSI

 

GAAP amount

 

$

191,017

 

 

$

91,331

 

 

$

84,151

 

 

$

7,180

 

 

$

2,767

 

 

$

0.17

 

Adjustments to GAAP amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(977

)

 

 

977

 

 

 

(1,725

)

 

 

2,702

 

 

 

2,702

 

 

 

0.16

 

Stock-based compensation

 

 

(16

)

 

 

16

 

 

 

(2,064

)

 

 

2,080

 

 

 

2,080

 

 

 

0.12

 

Merger and acquisition costs

 

 

 

 

 

 

 

 

(1,404

)

 

 

1,404

 

 

 

1,404

 

 

 

0.08

 

Non-GAAP amount

 

$

190,024

 

 

$

92,324

 

 

$

78,958

 

 

$

13,366

 

 

$

8,953

 

 

$

0.53

 

 

 

 

 

 

 

10