TMCnet News

Silver Spring Networks Reports First Quarter 2016 Financial Results
[May 09, 2016]

Silver Spring Networks Reports First Quarter 2016 Financial Results


Silver Spring Networks, Inc. (NYSE: SSNI) today announced financial results for its first quarter ended March 31, 2016.

First Quarter Results (all comparisons made are against the prior year period, unless otherwise stated)

  • Non-GAAP revenue was $68.9 million, up 9%.
  • GAAP revenue was $48.6 million, down 66%.
  • Non-GAAP gross margin was 43.7%, versus 40.3%.
  • GAAP gross margin was 35.0%, versus 49.7%.
  • Non-GAAP net income was $1.0 million versus a net loss of ($5.6) million.
  • GAAP net loss was ($18.5) million versus a net income of $34.9 million.
  • Non-GAAP income per fully-diluted share was $0.02, versus an ($0.11) loss per share.
  • GAAP loss per share was ($0.36) versus a $0.69 net income per share.
  • $125.4 million in cash, cash equivalents and short-term investments at the end of the quarter, versus $111.2 million.

"We are off to a solid start in 2016, with good financial results, some great new wins, and meaningful progress in our smart city and Starfish initiatives," said Mike Bell, President and CEO, Silver Spring Networks. "We had another strong deployment quarter, delivering nearly 700,000 endpoints, bringing our footprint to over 23.6 million homes and businesses. We see significant potential for continued innovation and growth in our core markets, and a great opportunity to leverage Silver Spring's technology and platform into the broader Internet of Things."

Business Highlights (through May 9, 2016, unless otherwise stated):

  • Selected by Pacific Power to deploy our fifth generation network canopy and advanced metering infrastructure to approximately 600,000 homes and businesses in Oregon.
  • Selected by Jamaica Public Service Company for an initial AMI deployment of 21,000 homes and businesses to help ensure revenue realization and drive operational efficiencies.
  • Booked over $12 million of Operations Optimizer analytics software and related services during the first quarter.
  • Selected to deploy a Starfish services network in London's borough of Westminster, for a broad range of IoT applications beginning with lighted signs and traffic poles.
  • Expanded our international channel with the addition of Rongwen and urbancontrol LTD, increasing our market reach throughout China, Southeast Asia, South America and the UK.
  • Entered collaborations with Samsung Electronics and Philips Lighting, a Royal Philips Company, to develop network street lighting solutions.
  • Over 23.6 million cumulative network endpoints delivered from inception through March 31, 2016, up 14% from a year ago.

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 first quarter ended March 31, 2016 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.ssni.com. A dial-in replay of the conference call will be available until June 15, 2016 and can be accessed at 877-660-6853 (domestic) or 201-612-7415 (international) passcode 13635925. An audio webcast replay of the conference call will be available for one year at http://ir.ssni.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 over 23.6 million Silver Spring enabled devices delivered, is connecting utilities to homes and businesses 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, Consolidated 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 and Other 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, recurring non-GAAP revenue, recurring non-GAAP revenue per endpoint, cost of non-GAAP revenue, non-GAAP gross profit (loss), non-GAAP gross margin, non-GAAP operating expense, non-GAAP operating income (loss), non-GAAP operating margin, non-GAAP income tax provision (benefit), non-GAAP net income (loss), non-GAAP income (loss) per share, adjusted EBITDA, and total backlog, in addition to other financial measures presented in accordance with GAAP. Silver Spring believes that these non-GAAP and other financial 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. The 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), gross margin, operating expense, operating loss, net income (loss), net income (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 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 then recognized as revenue when all revenue recognition criteria has 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 non-GAAP revenue by adding revenue to the change in deferred revenue in a given period.

Recurring non-GAAP revenue is non-GAAP revenue from Managed services and SaaS, as well as customer support and other service offerings. Recurring non-GAAP revenue is primarily recurring in nature and includes managed services, hosting and software maintenance, and support fees, as well as one-time Managed services and SaaS set up fees. Customer support and other services are provided to customers outside of Managed services and SaaS offerings, and are also recurring in nature. Silver Spring reconciles recurring GAAP revenue to recurring non-GAAP revenue by adding revenue to the change in deferred revenue in a given period.

Recurring non-GAAP revenue per endpoint represents a trailing twelve-month recurring non-GAAP revenue per cumulative endpoint shipped from inception to date.

Cost of non-GAAP revenue represents the cost associated with products and services that have been delivered to the customer, excluding stock-based compensation, amortization of intangibles and acquisition-related charges. 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 cost of non-GAAP revenue by adding cost of revenue and the change in deferred cost of revenue, less stock-based compensation, amortization of intangibles and acquisition-related charges, 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 gross margin is non-GAAP gross profit (loss) as a percentage of non-GAAP revenue.

Non-GAAP operating expense consists of research and development, sales and marketing, and general and administrative expenses, excluding amortization of intangible assets, stock-based compensation, acquisition-related charges, restructuring and legal settlements.

Non-GAAP operating income (loss) represents operating income (loss) adjusted for non-GAAP revenue and cost of non-GAAP revenue and excludes expenses related to the amortization of intangible assets, stock-based compensation, acquisition-related charges, restructuring and legal settlements. Non-GAAP operating margin is non-GAAP operating income (loss) as a percentage of non-GAAP revenue.

Non-GAAP income tax provision (benefit) represents income tax provision (benefit) excluding income tax benefit related to acquisitions.

Non-GAAP net income (loss) represents net income (loss) adjusted for changes in deferred revenue and deferred cost of revenue, and excludes expenses related to the amortization of intangible assets, stock-based compensation, acquisition-related charges, income tax benefit related to acquisitions, restructuring and legal settlements.

Non-GAAP income (loss) per share represents non-GAAP net income (loss) divided by weighted average shares outstanding for the period.

Adjusted EBITDA is net income (loss) adjusted for changes in deferred revenue and deferred cost of revenue, other (income) expense, net, (benefit) provision for income taxes, depreciation and amortization, stock-based compensation, acquisition-related charges, restructuring, legal settlements and certain other items management believes affect the comparability of operating results.

Total backlog represents future product and service billings that Silver Spring expects to generate pursuant to contracts entered into with its utility customers and meter manufacturers. Total backlog includes order backlog, which represents future billings for open purchase orders and other firm commitments.

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; customer and industry activity; future deployments; future innovation; future product availability; future growth and market opportunity; 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: timing around customer decisions and deployment pace; receipt by our customers of required regulatory approvals; dependence on a limited number of customers and key suppliers; 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; the expansion of our target markets, including the IoT market; 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 and customer adoption risks related to new product introductions and innovation, including our new fifth generation networking platform and products; 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; competition, particularly from larger companies with more resources than Silver Spring; 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 May 9, 2016. 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.



   
SILVER SPRING NETWORKS, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
 

Three Months Ended

March 31,
2016 2015
Revenue:
Product revenue $ 32,852 $ 105,035
Service revenue   15,768     38,605  
Net revenue 48,620 143,640
 
Cost of revenue:
Product cost of revenue 15,980 56,617
Service cost of revenue   15,643     15,568  
Total cost of revenue 31,623 72,185
Gross profit 16,997 71,455
 
Operating expenses:
Research and development 15,485 15,694
Sales and marketing 9,550 9,297
General and administrative 10,846 12,129
Restructuring   39     194  
Total operating expenses   35,920     37,314  
 
Operating (loss) income (18,923 ) 34,141
Other income, net   441     288  
(Loss) income before income taxes (18,482 ) 34,429
(Provision) benefit for income taxes   (32 )   476  
Net (loss) income $ (18,514 ) $ 34,905  
Net (loss) income per share:
Basic $ (0.36 ) $ 0.71  
Diluted $ (0.36 ) $ 0.69  
Weighted average shares used to compute net (loss) income per share:
Basic   50,760     49,306  
Diluted   50,760     50,899  
 
 
Reconciliation of GAAP to Non-GAAP results (in thousands, except per share data)
The following tables reconcile the Company's net (loss) income and net (loss) income 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 net income (loss) per share.
 
Three Months Ended
March 31,
2016 2015
 
Net (loss) income $ (18,514 ) $ 34,905
Change in deferred revenue, net of foreign currency translation 20,294 (80,541 )
Change in deferred cost of revenue, net of foreign currency translation (8,668 ) 32,516
Amortization of intangibles 421 409
Stock-based compensation 6,900 7,023
Acquisition-related charges 516 735
Income tax benefit related to Detectent acquisition - (890 )
Restructuring   39     194  
Non-GAAP net income (loss) $ 988   $ (5,649 )
Non-GAAP net income (loss) per share:
Basic $ 0.02   $ (0.11 )
Diluted $ 0.02   $ (0.11 )
Weighted average shares used to compute Non-GAAP net income (loss) per share:
Basic   50,760     49,306  
Diluted   52,193     49,306  
 
SILVER SPRING NETWORKS, INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
     
 
March 31, December 31,
2016  

2015 (a)

 

ASSETS
Current assets:
Cash and cash equivalents $ 68,411 $ 65,264
Short-term investments 56,958 59,181
Accounts receivable 43,821 47,813
Inventory 4,074 4,545
Deferred cost of revenue 219,158 196,868
Prepaid expenses and other current assets   11,291     10,835  
Total current assets 403,713 384,506
Property and equipment, net 19,475 14,106
Goodwill and intangible assets 13,969 14,390
Deferred cost of revenue, non-current 25,328 38,882
Deferred tax assets, non-current 1,070 1,069
Other long-term assets   2,073     4,772  
Total assets $ 465,628   $ 457,725  
 
LIABILITIES AND STOCKHOLDERS' DEFICIT
Current liabilities:
Accounts payable $ 31,635 $ 30,623
Deferred revenue 352,485 305,471
Accrued and other liabilities   39,603     42,751  
Total current liabilities 423,723 378,845
Deferred revenue, non-current 69,502 96,342
Other liabilities   18,270     16,403  
Total liabilities   511,495     491,590  
Total stockholders' deficit   (45,867 )   (33,865 )
Total liabilities and stockholders' deficit $ 465,628   $ 457,725  
 
(a) Derived from audited consolidated financial statements
 
SILVER SPRING NETWORKS, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(in thousands)
         
Three Months Ended
March 31,
2016 2015
OPERATING ACTIVITIES
Net (loss) income $ (18,514 ) $ 34,905
Adjustments to reconcile net (loss) income
to net cash provided by (used in) operating activities:
Deferred taxes - (890 )
Depreciation and amortization 2,132 1,949
Stock-based compensation 6,900 7,023
Other non-cash adjustments 60 53
Changes in assets and liabilities:
Accounts receivable 3,976 7,301
Inventory 470 (604 )
Prepaid expenses and other assets 2,208 (904 )
Contingent consideration related to
Detectent acquisition held in escrow - (4,000 )
Deferred cost of revenue (8,804 ) 32,516
Accounts payable 669 2,878
Customer deposits (5 ) (200 )
Deferred revenue 20,054 (80,561 )
Accrued and other liabilities   (7,755 )   79  
Net cash provided by (used in) operating activities   1,391     (455 )
 

INVESTING ACTIVITIES

Payments for business acquisition,
net of cash and cash equivalents acquired - (7,098 )
Proceeds from sales of available-for-sale investments 4,833 -
Proceeds from maturities of available-for-sale investments 1,000 4,000
Purchases of available-for-sale investments (3,439 ) (4,056 )
Purchases of property and equipment   (2,146 )   (1,374 )
Net cash provided by (used in) investing activities   248     (8,528 )
 
FINANCING ACTIVITIES
Payments on capital lease obligations (144 ) (410 )
Proceeds from issuance of common stock 1,888 1,905
Taxes paid related to net share settlement of equity awards   (334 )   (2,057 )
Net cash provided by (used in) financing activities   1,410     (562 )
Effect of exchange rate changes on cash and cash equivalents 98 (217 )
 
Net increase (decrease) in cash and cash equivalents 3,147 (9,762 )
Cash and cash equivalents - beginning of period   65,264     60,457  
Cash and cash equivalents - end of period $ 68,411   $ 50,695  
 
SILVER SPRING NETWORKS, INC.
UNAUDITED RECONCILIATION OF NET REVENUE BETWEEN GAAP AND NON-GAAP

(in thousands, except percentages)

 
                     
Q1 Q2 Q3 Q4 Q1 YoY%

TYPE

2015 2015 2015 2015 2016 Change
GAAP net revenue:
Product net revenue $ 105,035 $ 54,711 $ 50,093

$

143,202 $ 32,852 -69 %
Service net revenue
Managed services and SaaS 12,974 10,608 11,223 37,142 11,068 -15 %
Professional services   25,631     11,848     8,189     18,903     4,700   -82 %
Total service net revenue   38,605     22,456     19,412     56,045     15,768   -59 %
Total GAAP net revenue $ 143,640   $ 77,167   $ 69,505   $ 199,247  

$

48,620   -66 %
% Product 73 % 71 % 72 % 72 % 68 %
% Service 27 % 29 % 28 % 28 % 32 %
Change in deferred net revenue:
Change in deferred product revenue $ (64,034 ) $ (10,015 ) $ 1,785 $ (95,194 ) $ 12,883
Change in deferred service revenue:
Managed services and SaaS (419 ) 2,387 1,397 (22,896 ) 1,820
Professional services   (16,088 )   (399 )   2,010     (6,169 )   5,591  
Total change in deferred service revenue (16,507 )   1,988     3,407     (29,065 )   7,411  
Total change in deferred revenue $ (80,541 ) $ (8,027 ) $ 5,192 $ (124,259 ) $ 20,294
Non-GAAP revenue:
Product net revenue 41,001 44,696 51,878 48,008 45,735 12 %
Service net revenue:
Managed services and SaaS 12,555 12,995 12,620 14,246 12,888 3 %
Professional services   9,543     11,449     10,199     12,734     10,291   8 %
Total service net revenue   22,098     24,444     22,819     26,980     23,179   5 %
Total non-GAAP net revenue $ 63,099   $ 69,140   $ 74,697   $ 74,988   $ 68,914   9 %
% Product 65 % 65 % 69 % 64 % 66 %
% Service 35 % 35 % 31 % 36 % 34 %

RECURRING REVENUE PER ENDPOINT

Recurring GAAP revenue (TTM) $ 39,673 $ 41,697 $ 45,374 $ 71,947 $ 70,041
Changes in deferred revenue, net of foreign currency translations   6,851     6,912     4,349     (19,531 )   (17,292 )
Recurring non-GAAP revenue (TTM) $ 46,524   $ 48,609   $ 49,723   $ 52,416   $ 52,749  
Cumulative network endpoints delivered 20,814 21,506 22,321 22,954 23,652
Recurring GAAP revenue per endpoint delivered $ 1.91 $ 1.94 $ 2.03 $ 3.13 $ 2.96 55 %
Recurring non-GAAP revenue per endpoint delivered $ 2.24 $ 2.26 $ 2.23 $ 2.28 $ 2.23 0 %
 

SOLUTION

GAAP net revenue
Advanced metering infrastructure $ 112,865 $ 66,907 $ 60,149 $ 181,892 $ 40,514 -64 %
New solutions   30,775     10,260     9,356     17,355     8,106   -74 %
Total GAAP net revenue $ 143,640   $ 77,167   $ 69,505   $ 199,247   $ 48,620   -66 %
% Advanced metering infrastructure 79 % 87 % 87 % 91 % 83 %
% New solutions 21 % 13 % 13 % 9 % 17 %
Change in deferred net revenue
Advanced metering infrastructure $ (64,828 ) $ (10,976 ) $ 3,586 $ (123,525 ) $ 16,957
New solutions   (15,713 )   2,949     1,606     (734 )   3,337  
Total change in deferred net revenue $ (80,541 ) $ (8,027 ) $ 5,192 $ (124,259 ) $ 20,294
Non-GAAP net revenue
Advanced metering infrastructure $ 48,037 $ 55,931 $ 63,735 $ 58,367 $ 57,471 20 %
New solutions   15,062     13,209     10,962     16,621     11,443   -24 %
Total Non-GAAP net revenue $ 63,099   $ 69,140   $ 74,697   $ 74,988   $ 68,914   9 %
% Advanced metering infrastructure 76 % 81 % 85 % 78 % 83 %
% New solutions 24 % 19 % 15 % 22 % 17 %
 

GEOGRAPHY

GAAP net revenue
United States $ 122,582 $ 72,360 $ 53,113 $ 177,896 $ 45,222 -63 %
International   21,058     4,807     16,392     21,351     3,398   -84 %
Total GAAP net revenue $ 143,640   $ 77,167   $ 69,505   $ 199,247   $ 48,620   -66 %
% United States 85 % 94 % 76 % 89 % 93 %
% International 15 % 6 % 24 % 11 % 7 %
Change in deferred net revenue
United States $ (66,533 ) $ (17,955 ) $ 12,467 $ (116,859 ) $ 8,468
International   (14,008 )   9,928     (7,275 )   (7,400 )   11,826  
Total change in deferred net revenue $ (80,541 ) $ (8,027 ) $ 5,192 $ (124,259 ) $ 20,294
Non-GAAP net revenue
United States $ 56,049 $ 54,405 $ 65,580 $ 61,037 $ 53,690 -4 %
International   7,050     14,735     9,117     13,951     15,224   116 %
Total non-GAAP net revenue $ 63,099   $ 69,140   $ 74,697   $ 74,988   $ 68,914   9 %
% United States 89 % 79 % 88 % 81 % 78 %
% International 11 % 21 % 12 % 19 % 22 %
 
SILVER SPRING NETWORKS, INC.
UNAUDITED SUPPLEMENTAL FINANCIAL INFORMATION

(in thousands, except percentages and headcount)

                   
 
Q1 Q2 Q3 Q4 Q1 YoY%
CASH FLOW DATA 2015 2015 2015 2015 2016 Change
Operating cash flow $ (455 ) $ 9,613 $ 4,272 $ 6,257 $ 1,391 406 %
Operating cash flow - TTM (5,960 ) 7,048 27,054 19,687 21,533 461 %
 
BALANCE SHEET DATA
Cash, cash equivalents and short-term investments $ 111,215 $ 118,555 $ 121,915 $ 124,445 $ 125,369 13 %
Deferred net revenue
End of quarter 529,984 521,176 526,000 401,813 421,987
Less: Beginning of quarter (609,593 ) (529,984 ) (521,176 ) (526,000 ) (401,813 )
Foreign currency translation adjustment and other   (932 )   781     368     (72 )   120  
Change in deferred net revenue, net of foreign currency translation and other $ (80,541 ) $ (8,027 ) $ 5,192   $ (124,259 ) $ 20,294  
Deferred cost of revenue
End of quarter $ 300,524 $ 286,044 $ 292,730 $ 235,750 $ 244,486
Less: Beginning of quarter (333,030 ) (300,524 ) (286,044 ) (292,730 ) (235,750 )
Foreign currency translation adjustment   (10 )   (8 )   26     (2 )   (68 )
Change in deferred cost of revenue, net of foreign currency translation $ (32,516 ) $ (14,488 ) $ 6,712   $ (56,982 ) $ 8,668  
 
STOCK-BASED COMPENSATION
Cost of goods sold $ 1,723 $ 2,209 $ 1,197 $ 1,006 $ 1,328 -23 %
Research and development 2,180 2,832 1,771 1,277 2,025 -7 %
Sales and marketing 1,238 1,287 914 665 831 -33 %
General and administrative   1,882     2,333     1,971     1,994     2,716   44 %
$ 7,023   $ 8,661   $ 5,853   $ 4,942   $ 6,900   -2 %
EMPLOYEES 623 640 645 652 673 8 %
HOMES & BUSINESSES
Cumulative network endpoints delivered* 20,814 21,506 22,321 22,954 23,652 14 %

*Endpoints refer to communication modules in electric meters

 
SILVER SPRING NETWORKS, INC.
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(in thousands, except per share data and percentages)
                     
Q1 Q2 Q3 Q4 Q1

YoY%

QUARTERLY RECONCILIATION OF RESULTS 2015 2015 2015 2015 2016 Change
Net revenue
GAAP net revenue $ 143,640 $ 77,167 $ 69,505 $ 199,247 $ 48,620 -66 %
Change in deferred revenue, net of foreign currency translation   (80,541 )   (8,027 )   5,192     (124,259 )   20,294  
Non-GAAP net revenue $ 63,099   $ 69,140   $ 74,697   $ 74,988   $ 68,914   9 %
 
Gross profit
GAAP gross profit $ 71,455 $ 19,956 $ 32,987 $ 101,345 $ 16,997 -76 %
Change in deferred revenue, net of foreign currency translation (80,541 ) (8,027 ) 5,192 (124,259 ) 20,294
Change in deferred cost of revenue, net of foreign currency translation 32,516 14,488 (6,712 ) 56,982 (8,668 )
Amortization of intangible assets 262 260 260 259 169
Stock-based compensation 1,723 2,209 1,197 1,006 1,328
Acquisition-related charges   11     60     14     15     15  
Non-GAAP gross profit $ 25,426   $ 28,946   $ 32,938   $ 35,348   $ 30,135   19 %

GAAP gross margin % (as a % of GAAP net revenue)

50 % 26 % 47 % 51 % 35 %
Non-GAAP gross margin % (as a % of non-GAAP net revenue) 40 % 42 % 44 % 47 % 44 %
 
Operating expenses
GAAP operating expenses $ 37,314 $ 36,495 $ 33,381 $ 35,600 $ 35,920 -4 %
Amortization of intangible assets (147 ) (162 ) (161 ) (163 ) (252 )
Stock-based compensation (5,300 ) (6,452 ) (4,656 ) (3,936 ) (5,572 )
Acquisition-related charges (724 ) (691 ) (545 ) (491 ) (501 )
Restructuring (194 ) (1,078 ) (339 ) (60 ) (39 )
Legal settlements   -     -     -     (3,595 )   -  
Non-GAAP operating expenses $ 30,949   $ 28,112   $ 27,680   $ 27,355   $ 29,556   -5 %
GAAP operating expense % (as a % of GAAP net revenue) 26 % 47 % 48 % 18 % 74 %
Non-GAAP operating expense % (as a % of non-GAAP net revenue) 49 % 41 % 37 % 36 % 43 %
 
Operating income (loss)
GAAP operating income (loss) $ 34,141 $ (16,539 ) $ (394 ) $ 65,745 $ (18,923 ) -155 %
Change in deferred revenue, net of foreign currency translation (80,541 ) (8,027 ) 5,192 (124,259 ) 20,294
Change in deferred cost of revenue, net of foreign currency translation 32,516 14,488 (6,712 ) 56,982 (8,668 )
Amortization of intangible assets 409 422 421 422 421
Stock-based compensation 7,023 8,661 5,853 4,942 6,900
Acquisition-related charges 735 751 559 506 516
Restructuring 194 1,078 339 60 39
Legal settlements   -     -     -     3,595     -  
Non-GAAP operating (loss) income $ (5,523 ) $ 834   $ 5,258   $ 7,993   $ 579   110 %
GAAP operating margin % (as a % of GAAP net revenue) 24 % -21 % -1 % 33 % -39 %
Non-GAAP operating margin % (as a % of non-GAAP net revenue) -9 % 1 % 7 % 11 % 1 %
 
Income tax provision (benefit)
GAAP income tax provision (benefit) $ (476 ) $ (290 ) $ 129 $ 3,708 $ 32 107 %
Income tax benefit related to Detectent acquisition   890     124     114     -     -  
Non-GAAP income tax provision (benefit) $ 414   $ (166 ) $ 243   $ 3,708   $ 32   -92 %
GAAP income tax provision % (as a % of GAAP net revenue) 0 % 0 % 0 % 2 % 0 %
Non-GAAP income tax provision % (as a % of non-GAAP net revenue) 1 % 0 % 0 % 5 % 0 %
 
Adjusted EBITDA
GAAP net income (loss) $ 34,905 $ (16,175 ) $ (622 ) $ 61,878 $ (18,514 ) -153 %
Change in deferred revenue, net of foreign currency translation (80,541 ) (8,027 ) 5,192 (124,259 ) 20,294
Change in deferred cost of revenue, net of foreign currency translation 32,516 14,488 (6,712 ) 56,982 (8,668 )
Other (income) expense, net (288 ) (74 ) 99 159 (441 )
Provision (benefit) for income taxes (476 ) (290 ) 129 3,708 32
Depreciation and amortization 1,949 1,953 1,990 1,930 2,132
Stock-based compensation 7,023 8,661 5,853 4,942 6,900
Acquisition-related charges 735 751 559 506 516
Restructuring 194 1,078 339 60 39
Legal settlements   -     -     -     3,595     -  
Adjusted EBITDA $ (3,983 ) $ 2,365   $ 6,827   $ 9,501   $ 2,290   157 %
 
Net income (loss)
GAAP net income (loss) $ 34,905 $ (16,175 ) $ (622 ) $ 61,878 $ (18,514 ) -153 %
Change in deferred revenue, net of foreign currency translation (80,541 ) (8,027 ) 5,192 (124,259 ) 20,294
Change in deferred cost of revenue, net of foreign currency translation 32,516 14,488 (6,712 ) 56,982 (8,668 )
Amortization of intangible assets 409 422 421 422 421
Stock-based compensation 7,023 8,661 5,853 4,942 6,900
Acquisition-related charges 735 751 559 506 516
Income tax benefit related to Detectent acquisition (890 ) (124 ) (114 ) - -
Restructuring 194 1,078 339 60 39
Legal settlements   -     -     -     3,595     -  
Non-GAAP net (loss) income $ (5,649 ) $ 1,074   $ 4,916   $ 4,126   $ 988   117 %
GAAP net margin % (as a % of GAAP net revenue) 24 % -21 % -1 % 31 % -38 %
Non-GAAP net margin % (as a % of non-GAAP net revenue) -9 % 2 % 7 % 6 % 1 %
 
GAAP net income (loss) per share
Basic $ 0.71 $ (0.32 ) $ (0.01 ) $ 1.23 $ (0.36 )
Diluted $ 0.69 $ (0.32 ) $ (0.01 ) $ 1.19 $ (0.36 )
Weighted average number of shares used in computation
Basic 49,306 49,862 50,188 50,481 50,760
Diluted 50,899 49,862 50,188 52,167 50,760
 
Non-GAAP net (loss) income per share
Basic $ (0.11 ) $ 0.02 $ 0.10 $ 0.08 $ 0.02
Diluted $ (0.11 ) $ 0.02 $ 0.10 $ 0.08 $ 0.02
Weighted average number of shares used in computation
Basic 49,306 49,862 50,188 50,481 50,760
Diluted 49,306 51,390 51,713 52,167 52,193
 
SILVER SPRING NETWORKS, INC.
RECONCILIATION OF GAAP TO NON-GAAP MEASURES
(in thousands, except percentages)
                     

 

Three Months Ended March 31, 2016

GAAP

Change in
Deferred Revenue
and Deferred Cost
of Revenue (a)

Stock-based
Compensation

Amortization of
Intangible Assets

Acquisition-
Related Costs

Non-GAAP
Product revenue $ 32,852 $ 12,883 $ - $ - $ - $ 45,735
Service revenue
Managed services and SaaS 11,068 1,820 - - - 12,888
Professional services   4,700     5,591     -     -     -     10,291  
Total service net revenue $ 15,768   $ 7,411   $ -   $ -   $ -   $ 23,179  
Net revenue $ 48,620   $ 20,294   $ -   $ -   $ -   $ 68,914  
 
Product cost of revenue $ 15,980 $ 8,668 $ (351 ) $ (169 ) $ - $ 24,128
Service cost of revenue
Managed services and SaaS 8,632 - (381 ) - (15 ) 8,236
Professional services   7,011     -     (596 )   -     -     6,415  
Total service cost of revenue $ 15,643   $ -   $ (977 ) $ -   $ (15 ) $ 14,651  
Total cost of revenue $ 31,623   $ 8,668   $ (1,328 ) $ (169 ) $ (15 ) $ 38,779  
 
Gross profit $ 16,997 $ 11,626 $ 1,328 $ 169 $ 15 $ 30,135
Product gross margin % 51.4 % -5.3 % 0.8 % 0.4 % 0.0 % 47.2 %
Service gross margin %
Managed service and SaaS gross margin % 22.0 % 11.0 % 3.0 % - 0.1 % 36.1 %
Professional services gross margin % -49.2 % 81.0 % 5.8 % - - 37.7 %
Total service gross margin % 0.8 % 31.7 % 4.2 % - 0.1 % 36.8 %
Total gross margin % 35.0 % 6.6 % 1.9 % 0.2 % 0.0 % 43.7 %
 

 

Three Months Ended March 31, 2015

GAAP

Change in
Deferred Revenue
and Deferred Cost
of Revenue (a)

Stock-based
Compensation

Amortization of
Intangible Assets

Acquisition-
Related Costs

Non-GAAP
Product revenue $ 105,035 $ (64,034 ) $ - $ - $ - $ 41,001
Service revenue
Managed services and SaaS 12,974 (419 ) - - - 12,555
Professional services   25,631     (16,088 )   -     -     -     9,543  
Total service net revenue $ 38,605   $ (16,507 ) $ -   $ -   $ -   $ 22,098  
Net revenue $ 143,640   $ (80,541 ) $ -   $ -   $ -   $ 63,099  
 
Product cost of revenue $ 56,617 $ (32,516 ) $ (228 ) $ (262 ) $ - $ 23,611
Service cost of revenue
Managed services and SaaS 7,893 - (601 ) - - 7,292
Professional services   7,675     -     (894 )   -     (11 )   6,770  
Total service cost of revenue $ 15,568   $ -   $ (1,495 ) $ -   $ (11 ) $ 14,062  
Total cost of revenue $ 72,185   $ (32,516 ) $ (1,723 ) $ (262 ) $ (11 ) $ 37,673  
 
Gross profit $ 71,455 $ (48,025 ) $ 1,723 $ 262 $ 11 $ 25,426
Product gross margin % 46.1 % -4.9 % 0.6 % 0.6 % - 42.4 %
Service gross margin %
Managed service and SaaS gross margin % 39.2 % -2.0 % 4.8 % - 0.0 % 41.9 %
Professional services gross margin % 70.1 % -50.5 % 9.4 % - 0.1 % 29.1 %
Total service gross margin % 59.7 % -30.1 % 6.8 % - 0.0 % 36.4 %
Total gross margin % 49.7 % -12.6 % 2.7 % 0.4 % 0.0 % 40.3 %
 
(a) Amounts presented net of foreign currency translation.


[ Back To TMCnet.com's Homepage ]