EX-99.1 2 d817790dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

Silver Spring Networks Reports Solid Third Quarter Financial Results

11% Sequential Growth in Non-GAAP Revenue,

18% Year-on-Year Growth in New Solutions Non-GAAP Revenue,

Expands Footprint to Nearly 20 Million Connected Devices

Redwood City, CA – November 5, 2014 – Silver Spring Networks, Inc. (NYSE: SSNI) today announced preliminary unaudited financial results for its third quarter of 2014.

Q3 2014 Results

 

    Non-GAAP revenue was $70.9 million.

 

    GAAP revenue was $28.0 million.

 

    Non-GAAP gross margin was 30.8%.

 

    GAAP gross margin was 4.6%.

 

    Non-GAAP net loss was $7.0 million.

 

    GAAP net loss was $37.3 million.

 

    Cash and investments of $110.5 million and no debt.

“I am pleased with our execution this quarter and the terrific progress we made to improve our ongoing performance.” said Scott Lang, Chairman, President, and Chief Executive Officer. “We had some important wins this quarter that expanded our addressable markets, drove record backlog and extended our position as a market leader.”

Business Highlights (through November 5, 2014)

 

  19.7 million cumulative network endpoints delivered through Q3’14, up 13% from a year ago.

 

  New solution non-GAAP revenue (distribution automation, demand side management and street lights) of $9.6 million – up 18% year-over-year.

 

  Recurring managed and SaaS non-GAAP revenue of $10.7 million – up 9% year-over year.

 

  Consumers Energy to deploy the SilverLink platform for their consumer engagement and energy efficiency program to its 2.7 million customers.

 

  City Utilities of Springfield to leverage multi-application network for smart electricity, gas and water system.

 

  Florida Power and Light expands street light deployment with Streetlight.Vision software to manage their networked street lights.

 

  Launched next-generation two-way water solution – provides customers near real-time understanding of their water usage.


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, 2014 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. A dial-in replay of the conference call will be available until November 19, 2014 and can be accessed at 877-660-6853 (domestic) or 201-612-7415 (international) passcode 13592950. An audio webcast replay of the conference call will be available for one year 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 over 19.5 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. 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 per endpoint, cost of non-GAAP revenue, non-GAAP gross profit (loss), non-GAAP operating income (loss), non-GAAP net income (loss), non-GAAP earnings (loss) per share, and 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), 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 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 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 non-GAAP recurring revenue per cumulative endpoints deployed 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 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 and cost of non-GAAP revenue 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 income (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.

Total backlog represents future product and service billings that we expect to generate pursuant to contracts that we have entered into with our 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, 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: timing around customer decisions and deployment pace; 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; 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; 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 November 5, 2014. 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.

For additional information, please contact:

Bonnie Hyun

Investor Relations

650-839-4664

bhyun@silverspringnet.com

Noel Hartzell

Global Communications

650-839-4184

nhartzell@silverspringnet.com


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,
 
     2014     2013     2014     2013  

Revenue:

        

Product revenue

   $ 16,321     $ 56,650     $ 69,299     $ 146,366   

Service revenue

     11,720       15,831       44,578       83,328   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net revenue

     28,041       72,481       113,877       229,694   

Cost of revenue:

        

Product cost of revenue

     10,791       34,844       42,120       100,152   

Service cost of revenue

     15,947       14,411       45,598       47,932   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenue

     26,738       49,255       87,718       148,084   

Gross profit

     1,303       23,226       26,159       81,610   

Operating expenses:

        

Restructuring and other

     2,005       —          1,905       —     

Research and development

     16,986       16,980       52,053       60,851   

Sales and marketing

     10,131       7,424       28,208       26,514   

General and administrative

     9,601       10,937       33,256       35,952   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     38,723       35,341       115,422       123,317   

Operating loss

     (37,420 )     (12,115 )     (89,263 )     (41,707

Other income (expense)

        

Interest income (expense), net

     7       (54 )     55       (1,290

Conversion of promissory notes and remeasurement of warrants and derivatives

     —          —          —          (23,676
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense), net

     7       (54 )     55       (24,966

Loss before provision for income taxes

     (37,413 )     (12,169 )     (89,208 )     (66,673

(Benefit) provision for income taxes

     (140 )     100       463       492   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

     (37,273 )     (12,269 )     (89,671 )     (67,165

Deemed dividend to convertible preferred stockholders

     —          —          —          (105,000
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to common stockholders

   $ (37,273 )   $ (12,269 )   $ (89,671 )   $ (172,165

Net loss per share

        

Basic net income (loss) per share attributable to common stockholders

   $ (0.77 )   $ (0.26 )   $ (1.86 )   $ (4.96

Diluted net income (loss) per share attributable to common stockholders

   $ (0.77 )   $ (0.26 )   $ (1.86 )   $ (4.96

Weighted average number of shares used in computation

        

Basic

     48,551       46,729       48,189       34,733   

Diluted

     48,551       46,729       48,189       34,733   

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,
 
     2014     2013     2014     2013  

Net loss

   $ (37,273   $ (12,269   $ (89,671   $ (67,165

Change in deferred revenue, net of foreign currency translation

     42,847       21,735       92,465       24,744   

Change in deferred cost of revenue, net of foreign currency translation

     (25,244 )     (6,842 )     (62,302 )     (30,028

Amortization of intangibles in cost of revenue

     299       48       395       144   

Conversion of promissory notes and remeasurement of warrants and derivatives

     —          —          —          23,676   

Convertible notes accretion / interest

     —          —          —          935   

Stock-based compensation

     10,476       6,990       31,470       44,503   

Restructuring and other

     1,905       —          1,905       —     

Legal settlements

     (17     —          (117     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income (loss)

   $ (7,007   $ 9,662     $ (25,855   $ (3,191

Non-GAAP income (loss) per share

        

Basic

   $ (0.14   $ 0.21     $ (0.54   $ (0.09

Diluted

   $ (0.14   $ 0.19     $ (0.54   $ (0.09

Weighted average number of shares used in computation

        

Basic

     48,551       46,729       48,189       34,733   

Diluted

     48,551       49,620       48,189       34,733   


SILVER SPRING NETWORKS, INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except par values)

 

     September 30,
2014
    December 31,
2013 (a)
 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 50,114     $ 82,596   

Short-term investments

     60,352       63,256   

Accounts receivable

     67,929       69,724   

Inventory

     4,511       4,350   

Deferred cost of revenue

     25,700       37,460   

Prepaid expenses and other current assets

     7,372       4,758   
  

 

 

   

 

 

 

Total current assets

     215,978       262,144   

Property and equipment, net

     12,381       12,364   

Deferred cost of revenue, non-current

     312,933       238,663   

Deferred tax assets, non-current

     1,232       1,613   

Other long-term assets

     10,403       1,567   
  

 

 

   

 

 

 

TOTAL ASSETS

   $ 552,927     $ 516,351   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

    

Current liabilities:

    

Accounts payable

   $ 28,412     $ 31,317   

Accrued liabilities

     27,829       21,282   

Deferred revenue

     74,380       111,293   

Current portion of capital lease obligations

     1,399       1,615   

Deferred tax liability

     1,206       1,176   
  

 

 

   

 

 

 

Total current liabilities

     133,226       166,683   

Deferred revenue, non-current

     543,036       413,360   

Other liabilities

     15,709       14,426   

Stockholders’ deficit:

    

Preferred stock, $0.001 par value, 10,000 shares authorized and no shares issued or outstanding as of September 30, 2014 and December 31, 2013

     —          —     

Common stock and additional paid-in capital, $0.001 par value; 1,000,000 shares authorized, 48,734 and 47,384 shares issued and outstanding as of September 30, 2014 and December 31, 2013

     567,824       539,013   

Accumulated other comprehensive income (loss)

     64       130   

Accumulated deficit

     (706,932 )     (617,261
  

 

 

   

 

 

 

Total stockholders’ deficit

     (139,044 )     (78,118
  

 

 

   

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT

   $ 552,927     $ 516,351   
  

 

 

   

 

 

 

 

(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,
 
   2014     2013     2014     2013  

OPERATING ACTIVITIES

        

Net loss

   $ (37,273 )   $ (12,269 )   $ (89,671 )   $ (67,165

Adjustments to reconcile net loss to net cash provided (used) in operating activities:

        

Restructuring and other

     1,072       —          1,072       —     

Depreciation and amortization

     1,771       1,624       4,704       4,990   

Stock-based compensation

     10,476       6,990       31,470       44,503   

Conversion of promissory notes and remeasurement of warrants and derivatives

     —          —          —          23,676   

Other non-cash adjustments

     236       113       1,262       1,565   

Changes in assets and liabilities:

        

Accounts receivable

     (9,791 )     10,057       1,795       (3,126

Inventory

     (12 )     5,541       (779 )     534   

Prepaid expenses and other current assets

     504       939       (2,775 )     (2,248

Deferred cost of revenue

     (25,175 )     (6,865 )     (62,510 )     (29,938

Other long-term assets

     420       1,484       185       3,846   

Accounts payable

     237       (9,119 )     (3,165 )     (1,746

Accrued liabilities

     963       2,917       1,333       2,379   

Customer deposits

     (71 )     (1 )     33       (247

Deferred revenue

     42,310       21,824       92,413       24,490   

Other liabilities

     (1,401 )     (2,104 )     2,244       (3,343
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided (used) in operating activities

     (15,734 )     21,131       (22,389 )     (1,830
  

 

 

   

 

 

   

 

 

   

 

 

 

INVESTING ACTIVITIES

        

Acquisition of business, net of cash received, and purchase of intangible assets

     —          —          (8,750 )     —     

Proceeds from sales and maturity of short-term investments

     7,151       —          49,209       —     

Purchase of short-term investments

     (7,120 )     (61,451 )     (46,621 )     (61,451

Purchases of property and equipment

     (524 )     (881 )     (4,222 )     (3,343
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (493 )     (62,332 )     (10,384 )     (64,794
  

 

 

   

 

 

   

 

 

   

 

 

 

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

     (397 )     (541 )     (1,145 )     (1,485

Proceeds from issuance of common stock, net of repurchases

     1,988       388       6,735       578   

Taxes paid related to net share settlement of equity awards

     (36 )     (1,518 )     (5,299 )     (7,722
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     1,555       (1,904 )     291       75,843   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase in cash and cash equivalents

     (14,672 )     (43,105 )     (32,482 )     9,219   

Cash and cash equivalents - beginning of period

     64,786       124,970       82,596       72,646   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents - end of period

   $ 50,114     $ 81,865     $ 50,114     $ 81,865   
  

 

 

   

 

 

   

 

 

   

 

 

 


SILVER SPRING NETWORKS, INC.

UNAUDITED RECONCILIATION OF NET REVENUE BETWEEN GAAP AND NON-GAAP

(in thousands, except percentages)

 

     Q3     Q4     Q1     Q2     Q3     YoY%  
     CY13     CY13     CY14     CY14     CY14     Change  

TYPE

            

GAAP net revenue

            

Product net revenue

   $ 56,650     $ 77,944     $ 28,227     $ 24,751     $ 16,321        -71

Service net revenue

            

Managed services and SaaS

     9,835       8,159       7,797       8,301       7,272        -26

Professional services

     5,996       11,061       8,205       8,555       4,448        -26
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total service net revenue

     15,831       19,220       16,002       16,856       11,720        -26
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total GAAP net revenue

   $ 72,481     $ 97,164     $ 44,229     $ 41,607     $ 28,041        -61
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

% Product

     78 %     80 %     64 %     59 %     58  

% Service

     22 %     20 %     36 %     41 %     42  

Change in deferred net revenue

            

Change in deferred product revenue

   $ 16,017     $ (7,054 )   $ 24,006     $ 17,438     $ 33,238     

Change in deferred service revenue

            

Managed services and SaaS

     16       1,000       2,219       2,079       3,418     

Professional services

     5,702       (1,462 )     1,396       2,480       6,191     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total change in deferred service revenue

     5,718       (462 )     3,615       4,559       9,609     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total change in deferred revenue

   $ 21,735     $ (7,516 )   $ 27,621     $ 21,997     $ 42,847     

Non-GAAP revenue

            

Product net revenue

   $ 72,667     $ 70,890     $ 52,233     $ 42,189     $ 49,559       -32

Service net revenue

            

Managed services and SaaS

     9,851       9,159       10,016       10,380       10,690       9

Professional services

     11,698       9,599       9,601       11,035       10,639       -9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total service net revenue

     21,549       18,758       19,617       21,415       21,329       -1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total non-GAAP net revenue

   $ 94,216     $ 89,648     $ 71,850     $ 63,604     $ 70,888       -25
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

% Product

     77 %     79 %     73 %     66 %     70 %  

% Service

     23 %     21 %     27 %     34 %     30 %  

SOLUTION

            

GAAP net revenue

            

Advanced metering infrastructure

   $ 66,774     $ 91,842     $ 40,023     $ 33,729     $ 21,710       -67

New solutions

     5,707       5,322       4,206       7,878       6,331       11
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total GAAP net revenue

   $ 72,481     $ 97,164     $ 44,229     $ 41,607     $ 28,041       -61
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

% Advanced metering infrastructure

     92 %     95 %     90 %     81 %     77 %  

% New solutions

     8 %     5 %     10 %     19 %     23 %  

Change in deferred net revenue

            

Advanced metering infrastructure

   $ 19,244     $ (9,532 )   $ 22,422     $ 17,994     $ 39,535    

New solutions

     2,491       2,016       5,199       4,003       3,312    

Total change in deferred net revenue

   $ 21,735     $ (7,516 )   $ 27,621     $ 21,997     $ 42,847    

Non-GAAP net revenue

            

Advanced metering infrastructure

   $ 86,018     $ 82,310     $ 62,445     $ 51,723     $ 61,245       -29

New solutions

     8,198       7,338       9,405       11,881       9,643       18
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total Non-GAAP net revenue

   $ 94,216     $ 89,648     $ 71,850     $ 63,604     $ 70,888       -25
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

% Advanced metering infrastructure

     91 %     92 %     87 %     81 %     86 %  

% New solutions

     9 %     8 %     13 %     19 %     14 %  

GEOGRAPHY

            

GAAP net revenue

            

United States

   $ 68,562     $ 71,602     $ 21,843     $ 34,251     $ 15,700       -77

International

     3,919       25,562       22,386       7,356       12,341       215
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total GAAP net revenue

   $ 72,481     $ 97,164     $ 44,229     $ 41,607     $ 28,041       -61
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

% United States

     95 %     74 %     49 %     82 %     56 %  

% International

     5 %     26 %     51 %     18 %     44 %  

Change in deferred net revenue

            

United States

   $ 15,289     $ 1,369     $ 41,256     $ 22,799     $ 48,248    

International

     6,446       (8,885 )     (13,635 )     (802 )     (5,401 )  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total change in deferred net revenue

   $ 21,735     $ (7,516 )   $ 27,621     $ 21,997     $ 42,847    

Non-GAAP net revenue

            

United States

   $ 83,851     $ 72,971     $ 63,099     $ 57,050     $ 63,948       -24

International

     10,365       16,677       8,751       6,554       6,940       -33
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total non-GAAP net revenue

   $ 94,216     $ 89,648     $ 71,850     $ 63,604     $ 70,888       -25
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

% United States

     89 %     81 %     88 %     90 %     90 %  

% International

     11 %     19 %     12 %     10 %     10 %  


SILVER SPRING NETWORKS, INC.

UNAUDITED SUPPLEMENTAL FINANCIAL INFORMATION

(in thousands, except percentages and headcount)

 

     Q3     Q4     Q1     Q2     Q3     YoY%  
     CY13     CY13     CY14     CY14     CY14     Change  

CASH FLOW DATA

            

Operating cash flow

   $ 21,131     $ 1,844     $ (3,260 )   $ (3,395 )   $ (15,734     -174

Operating cash flow - TTM

     12,172       14       5,667       16,320       (20,545     -269

BALANCE SHEET DATA

            

Cash, cash equivalents and short-term investments

   $ 143,431     $ 145,852     $ 140,495     $ 125,321     $ 110,466        -23

Deferred net revenue

            

End of quarter

     532,546       524,653       552,328       575,106       617,416     

Less: Beginning of quarter

     (510,722 )     (532,546 )     (524,653 )     (552,328 )     (575,106  

Foreign currency translation adjustment and other

     (89 )     377       (54 )     (781 )     537     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Change in deferred net revenue, net of foreign currency translation

   $ 21,735     $ (7,516 )   $ 27,621     $ 21,997     $ 42,847     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Deferred cost of revenue

            

End of quarter

     275,101       276,123     $ 296,489     $ 313,458     $ 338,633     

Less: Beginning of quarter

     (268,236 )     (275,101 )     (276,123 )     (296,489 )     (313,458  

Foreign currency translation adjustment

     (23 )     (11 )     (109 )     (168 )     69     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Change in deferred cost of revenue, net of foreign currency translation

   $ 6,842     $ 1,011     $ 20,257     $ 16,801     $ 25,244     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

STOCK-BASED COMPENSATION

            

Cost of goods sold

   $ 1,376     $ 1,644     $ 2,692     $ 1,930     $ 2,770        101

Research and development

     1,905       2,277       3,155       2,695       3,042        60

Sales and marketing

     950       1,238       2,045       1,754       1,783        88

General and administrative

     2,759       2,842       3,540       3,183       2,881        4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   
   $ 6,990     $ 8,001     $ 11,432     $ 9,562     $ 10,476        50
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

EMPLOYEES

     608       602       617       639       589        -3

HOMES & BUSINESSES

            

Cumulative network endpoints delivered*

     17,509       18,184       18,710       19,081       19,714        13

 

* 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     Q4     Q1     Q2     Q3     YOY %  
     CY13     CY13     CY14     CY14     CY14     Change  

QUARTERLY RECONCILIATION OF RESULTS

            

Net revenue

            

GAAP net revenue

   $ 72,481     $ 97,164     $ 44,229     $ 41,607     $ 28,041        -61

Change in deferred revenue, net of foreign currency translation

     21,735       (7,516 )     27,621       21,997       42,847     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Non-GAAP net revenue

   $ 94,216     $ 89,648     $ 71,850     $ 63,604     $ 70,888        -25
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Gross profit

            

GAAP gross profit

   $ 23,226     $ 33,744     $ 11,444     $ 13,412     $ 1,303        -94

Change in deferred revenue, net of foreign currency translation

     21,735       (7,516 )     27,621       21,997       42,847     

Change in deferred cost of revenue, net of foreign currency translation

     (6,842 )     (1,011 )     (20,257 )     (16,801 )     (25,244  

Amortization of intangibles in cost of revenue

     48       48       48       48       182     

Stock-based compensation

     1,376       1,644       2,692       1,930       2,770     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Non-GAAP gross profit

   $ 39,543     $ 26,909     $ 21,548     $ 20,586     $ 21,858        -45
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

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

     32 %     35 %     26 %     32 %     5  

Non-GAAP gross margin % (as a % of non-GAAP net revenue)

     42 %     30 %     30 %     32 %     31  

Operating income (loss)

            

GAAP operating loss

   $ (12,115 )   $ (48 )   $ (27,171 )   $ (24,672 )   $ (37,420     -209

Change in deferred revenue, net of foreign currency translation

     21,735       (7,516 )     27,621       21,997       42,847     

Change in deferred cost of revenue, net of foreign currency translation

     (6,842 )     (1,011 )     (20,257 )     (16,801 )     (25,244  

Amortization of intangibles in cost of revenue

     48       48       48       48       299     

Stock-based compensation

     6,990       8,001       11,432       9,562       10,476     

Restructuring and other

     —          —          —          —          1,905     

Legal settlements

     —          250       —          (100 )     (17  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Non-GAAP operating income (loss)

   $ 9,816     $ (276 )   $ (8,327 )   $ (9,966   $ (7,154     -173
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

GAAP operating margin % (as a % of GAAP revenue)

     -17     0 %     -61     -59     -133  

Non-GAAP operating margin % (as a % of non-GAAP net revenue)

     10 %     0 %     -12     -16     -10  

Adjusted EBITDA

            

GAAP net income (loss)

   $ (12,269 )   $ 358     $ (27,807 )   $ (24,591 )   $ (37,273     -204

Change in deferred revenue, net of foreign currency translation

     21,735       (7,516 )     27,621        21,997        42,847     

Change in deferred cost of revenue, net of foreign currency translation

     (6,842 )     (1,011 )     (20,257 )     (16,801 )     (25,244  

Other (income) expense, net

     54       (138 )     37       (85 )     (7  

Provision (benefit) for income taxes

     100       (268 )     599       4       (140  

Depreciation and amortization

     1,624       1,656       1,466       1,467       1,771     

Stock-based compensation

     6,990       8,001       11,432       9,562       10,476     

Restructuring and other

     —          —          —          —          1,905     

Legal settlements

     —          250       —          (100 )     (17  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Adjusted EBITDA

   $ 11,392     $ 1,332     $ (6,909 )   $ (8,547 )   $ (5,682     -150
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Net income (loss)

            

GAAP net income (loss)

   $ (12,269 )   $ 358     $ (27,807 )   $ (24,591 )   $ (37,273     -204

Change in deferred revenue, net of foreign currency translation

     21,735       (7,516 )     27,621       21,997       42,847     

Change in deferred cost of revenue, net of foreign currency translation

     (6,842 )     (1,011 )     (20,257 )     (16,801 )     (25,244  

Amortization of intangibles in cost of revenue

     48       48       48       48       299     

Stock-based compensation

     6,990       8,001       11,432       9,562       10,476     

Restructuring and other

     —          —          —          —          1,905     

Legal settlements

     —          250       —          (100 )     (17  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Non-GAAP net income (loss)

   $ 9,662     $ 130     $ (8,963 )   $ (9,885 )   $ (7,007     -173
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

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

     -17     0 %     -63     -59     -133  

Non-GAAP net margin % (as a % of non-GAAP net revenue)

     10 %     0 %     -12     -16     -10  

GAAP income (loss) per share

            

Basic

   $ (0.26 )   $ 0.01     $ (0.58 )   $ (0.51 )   $ (0.77  

Diluted

   $ (0.26 )   $ 0.01     $ (0.58 )   $ (0.51 )   $ (0.77  

Weighted average number of shares used in computation

            

Basic

     46,729       47,198       47,693       48,315       48,551     

Diluted

     46,729       49,603       47,693       48,315       48,551     

Non-GAAP income (loss) per share

            

Basic

   $ 0.21     $ 0.00     $ (0.19 )   $ (0.20 )   $ (0.14  

Diluted

   $ 0.19     $ 0.00     $ (0.19 )   $ (0.20 )   $ (0.14  

Weighted average number of shares used in computation

            

Basic

     46,729       47,198       47,693       48,315       48,551     

Diluted

     49,620       49,603       47,693       48,315       48,551