EX-99.1 2 cmbm-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

img178355216_0.jpg

Cambium Networks Reports Second Quarter 2024 Financial Results

 

Revenues of $45.9 million increased 9% sequentially
Gross margin of 31.4%, non-GAAP(1) gross margin of 33.5%
Operating loss of $12.1 million, non-GAAP(1) operating loss of $7.9 million
Net loss of $9.1 million or a loss of $0.33 per diluted share, non-GAAP(1) net loss of $7.1 million or a loss of $0.25 per diluted share
Net cash provided by operating activities of $2.4 million; $42.6 million cash on the balance sheet
Adjusted EBITDA(1) loss of $6.7 million or (14.5)% of revenues, an improvement of 57% sequentially

 

HOFFMAN ESTATES, Ill., Aug. 8, 2024 — Cambium Networks Corporation (“Cambium Networks”) (NASDAQ: CMBM), a leading provider of wireless and wired networking infrastructure solutions, today announced financial results for the second quarter 2024 ended June 30, 2024.

 

 

GAAP

 

 

Non-GAAP (1)

 

(in millions, except percentages)

 

Q2 2024

 

 

Q1 2024

 

 

Q2 2023

 

 

Q2 2024

 

 

Q1 2024

 

 

Q2 2023

 

Revenues

 

$

45.9

 

 

$

42.3

 

 

$

59.5

 

 

$

45.9

 

 

$

42.3

 

 

$

59.5

 

Gross margin

 

 

31.4

%

 

 

20.5

%

 

 

49.1

%

 

 

33.5

%

 

 

22.7

%

 

 

50.3

%

Operating margin

 

 

(26.3

)%

 

 

(49.6

)%

 

 

(4.5

)%

 

 

(17.3

)%

 

 

(39.5

)%

 

 

2.8

%

Net (loss) income

 

$

(9.1

)

 

$

(26.4

)

 

$

(2.6

)

 

$

(7.1

)

 

$

(12.7

)

 

$

0.9

 

Adjusted EBITDA margin

 

 

 

 

 

 

 

 

 

 

 

(14.5

)%

 

 

(36.7

)%

 

 

4.7

%

1Refer to Supplemental Financial Information accompanying this press release for a reconciliation of GAAP to non-GAAP numbers and for reconciliation of adjusted EBITDA for the second quarter 2024 ended June 30, 2024.

“We delivered 9% sequential growth during the second quarter, margins improved, and we delivered positive cash from operations. Cambium’s product sales out of the distribution channel remain higher than reported revenues, and channel inventories declined, as reported by our distributors. The Enterprise business continued to strengthen, as did our Point-to-Multi-Point business,” said Morgan Kurk, president and CEO.

Kurk continued, “Cambium expects to continue to improve its financial performance for the remainder of calendar 2024 as we control costs and improve our operating efficiency.”

Revenues of $45.9 million for the second quarter 2024 increased by $3.6 million compared to $42.3 million for the first quarter 2024, primarily due to higher Enterprise revenues and higher Point-to-Multi-Point revenues.

GAAP gross margin for the second quarter 2024 was 31.4%, compared to 20.5% for the first quarter 2024. GAAP operating loss for the second quarter 2024 was $12.1 million, compared to an operating loss of $21.0 million for the first quarter 2024. GAAP net loss for the second quarter 2024 was $9.1 million, or a net loss of $0.33 per diluted share, compared to a net loss of $26.4 million, or net loss of $0.95 per diluted share for the first quarter 2024.

Non-GAAP gross margin for the second quarter 2024 was 33.5%, which included $7.0 million in inventory reserve charges and loss on supplier commitments, an improvement from 22.7%, for the first quarter 2024, which also included $7.0 million


in inventory reserve charges and loss on supplier commitments. Non-GAAP operating loss for the second quarter 2024 was $7.9 million, an improvement from a non-GAAP operating loss of $16.7 million for the first quarter 2024. Non-GAAP net loss for the second quarter 2024 was $7.1 million, or a net loss of $0.25 per diluted share, compared to non-GAAP net loss of $12.7 million, or net loss of $0.46 per diluted share for the first quarter 2024. For the second quarter 2024, adjusted EBITDA was a loss of $6.7 million or (14.5)% of revenues, an improvement from an adjusted EBITDA loss of $15.5 million or (36.7)% of revenues for the first quarter 2024. Adjusted EBITDA loss for the second quarter 2024 improved by 57% sequentially.

Net cash provided by operating activities was $2.4 million for the second quarter 2024, compared to net cash used in operating activities of $15.6 million for the first quarter 2024. Cash totaled $42.6 million as of June 30, 2024.

Cambium Networks’ financial outlook does not include the potential impact of any possible future financial transactions, acquisitions, pending legal matters, or other transactions. Accordingly, Cambium Networks only includes such items in the company’s financial outlook to the extent they are reasonably foreseeable; however, actual results may differ materially from the outlook.

Third Quarter 2024 Financial Outlook

Taking into account our current visibility, the financial outlook as of August 8, 2024, for the third quarter ending September 30, 2024, is as follows:

Revenues between $43.0-$48.0 million
GAAP gross margin between 39.5%-41.5%; and non-GAAP gross margin between 41.5%-43.5%
GAAP operating expenses between $26.6-$27.6 million; and non-GAAP operating expenses between $23.4-$24.4 million
GAAP operating loss between $7.7-$9.7 million; and non-GAAP operating loss between $3.6-$5.6 million
Interest expense, net, of approximately $1.6 million
GAAP net loss between $8.0-$9.7 million or a net loss between $0.28 and $0.34 per diluted share; and non-GAAP net loss between $3.8-$5.4 million or a net loss between $0.14 and $0.19 per diluted share
Adjusted EBITDA loss between $2.4-$4.4 million; and adjusted EBITDA margin between (4.9)%-(10.2%)
GAAP effective tax rate not meaningful; and a non-GAAP effective tax benefit of approximately 25%
Approximately 28.2 million weighted average diluted shares outstanding

Cash requirements are expected to be as follows:

Paydown of debt: $0.7 million; Cash interest expense: approximately $1.5 million
Capital expenditures: $2.0-$3.0 million

Full Year 2024 Financial Outlook

Revenues between $180.0-$190.0 million
GAAP gross margin approximately 35.0%; and non-GAAP gross margin approximately 37.0%
GAAP net loss between $49.1-$55.3 million or a net loss between $1.74 and $1.96 per diluted share; and non-GAAP net loss between $24.6-$29.4 million or between a net loss between $0.87 and $1.04 per diluted share

Adjusted EBITDA margin between (12.0)%-(16.2)%

 

Conference Call and Webcast

Cambium Networks will host a live webcast and conference call to discuss its financial results at 4:30 p.m. ET today, August 8, 2024. To join the financial results live webcast and view additional materials which will be posted to the investor website, listeners should access the investor page of Cambium Networks website https://investors.cambiumnetworks.com/. Following the live webcast, a replay will be available in the event archives at the same web address for a period of one year.

To access the live conference call by phone, listeners should register in advance at https://register.vevent.com/register/BI7601d604141f430eb155a19fa0f819cd. Upon registration, telephone participants will receive a confirmation email detailing how to join the conference call, including the dial-in number and a unique passcode.

In addition, Cambium Networks president & CEO, Morgan Kurk, and CFO, Jacob Sayer, will hold one-on-one meetings with investors on Tuesday, August 27, 2024, at the Jefferies Technology, Media, & Consumer Conference in Chicago.

About Cambium Networks

Cambium Networks enables service providers, enterprises, industrial organizations, and governments to deliver exceptional digital experiences and device connectivity with compelling economics. Our ONE Network platform simplifies management of Cambium's wired and wireless broadband and network edge technologies, allowing customers to focus more on managing their business rather than the network. We make connectivity that just works.

Cautionary Note Regarding Forward-Looking Statements

This release contains certain forward-looking statements within the meaning of the federal securities laws, including statements concerning our expected next quarter revenues, net income and cash. All statements other than statements of historical fact contained in this document, including statements regarding our future results of operations and financial position, business strategy and plans and objectives of management for future operations, are forward-looking statements. These statements involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance, or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements.

 

We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our business, financial condition and results of operations. These forward-looking statements speak only as of the date of this document and are subject to a number of risks, uncertainties and assumptions including those described in the “Risk factors” section of our 2023 Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 15, 2024, and Form 10-Q filed on May 10, 2024. Because forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified, you should not rely on these forward-looking statements as predictions of future events. The events and circumstances reflected in our forward-looking statements may not be achieved or occur and actual results could differ materially from those projected in the forward-looking statements. Some of the key factors that could cause actual results to differ from our expectations include: the unpredictability of our operating results; our ability to meet the financial and other covenants under our secured credit facilities; our ability to predict and respond to emerging technological trends and network operators' changing needs; our ability to successfully comply with or obtain a waiver of compliance with the financial covenants under our credit facilities and therefore continue as a going concern; the sufficiency of our cash resources and needs for additional financing; our ability to forecast future demand or the level of inventory in our; our ability to manage inventory and the risk of excess or obsolete inventory in our channel; the impact of competitive pressures on the development of new products and our success against competitors in our markets; risks caused by political tensions around the world; the strength of the United States dollar and the impact on the cost of our products globally; current or future unfavorable economic conditions, both domestically and in our foreign markets, including the risk of a global or localized recessions; our reliance on limited or sole source suppliers; our reliance on third-party manufacturers, which subjects us to risks of product delivery delays and reduced control over product costs and quality; our reliance on distributors and value-added resellers for the substantial majority of our sales; the ability of our third-party logistics and warehousing providers to deliver products to our channel partners and network operators in a timely manner; the technological complexity of our products, which may contain


undetected hardware defects or software bugs or subject our products to the risks of ransomware or malware or other cyber-attacks; the impact of any material weaknesses in and our ability to maintain an effective system of internal controls, produce timely and accurate financial statements or comply with applicable regulations; the impact of actual or threatened health epidemics and other outbreaks; our reliance on the availability of third-party licenses; and our inability to obtain intellectual property protections for our products. Except as required by applicable law, we do not plan to publicly update or revise any forward-looking statements contained herein, whether as a result of any new information, future events or otherwise.

 

CAMBIUM NETWORKS CORPORATION

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

(In thousands, except share and per share amounts)

 

(Unaudited)

 

 

 

Three months ended

 

 

 

June 30, 2024

 

 

March 31, 2024

 

 

June 30, 2023

 

 

 

 

 

 

 

 

Revenues

 

$

45,946

 

 

$

42,337

 

 

$

59,542

 

Cost of revenues

 

 

31,536

 

 

33,652

 

 

 

30,300

 

Gross profit

 

 

14,410

 

 

8,685

 

 

 

29,242

 

Gross margin

 

 

31.4

%

 

 

20.5

%

 

 

49.1

%

Operating expenses

 

 

 

 

 

 

 

 

 

Research and development

 

 

9,149

 

 

10,799

 

 

 

13,008

 

Sales and marketing

 

 

9,706

 

 

 

9,721

 

 

 

11,528

 

General and administrative

 

 

5,988

 

 

 

7,510

 

 

 

5,836

 

Depreciation and amortization

 

 

1,669

 

 

 

1,633

 

 

 

1,573

 

Total operating expenses

 

 

26,512

 

 

29,663

 

 

 

31,945

 

Operating loss

 

 

(12,102

)

 

(20,978

)

 

 

(2,703

)

Operating margin

 

 

(26.3

)%

 

 

(49.6

)%

 

 

(4.5

)%

Interest expense, net

 

 

1,304

 

 

 

881

 

 

 

579

 

Other expense, net

 

 

3

 

 

 

59

 

 

 

64

 

Loss before income taxes

 

 

(13,409

)

 

(21,918

)

 

 

(3,346

)

Provision (benefit) for income taxes

 

 

(4,266

)

 

4,529

 

 

 

(704

)

Net loss

 

$

(9,143

)

 

$

(26,447

)

 

$

(2,642

)

 

 

 

 

 

 

 

 

 

 

Loss per share

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.33

)

 

$

(0.95

)

 

$

(0.10

)

Diluted

 

$

(0.33

)

 

$

(0.95

)

 

$

(0.10

)

Weighted-average number of shares outstanding to compute loss per share

 

 

 

 

 

 

 

 

 

Basic

 

 

27,902,956

 

 

 

27,849,604

 

 

 

27,432,705

 

Diluted

 

 

27,902,956

 

 

 

27,849,604

 

 

 

27,432,705

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation included in costs and expenses:

 

 

 

 

 

 

 

 

 

Cost of revenues

 

$

51

 

 

$

33

 

 

$

59

 

Research and development

 

 

920

 

 

 

945

 

 

 

1,388

 

Sales and marketing

 

 

486

 

 

 

508

 

 

 

728

 

General and administrative

 

 

1,104

 

 

 

1,100

 

 

 

887

 

Total share-based compensation expense

 

$

2,561

 

 

$

2,586

 

 

$

3,062

 

 

 

 

 

 

 

 

 

 

 

 

 

 


CAMBIUM NETWORKS CORPORATION

 

CONDENSED CONSOLIDATED BALANCE SHEETS

 

(In thousands, except share information)

 

(Unaudited)

 

 

 

June 30, 2024

 

 

December 31, 2023

 

ASSETS

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash

 

$

42,574

 

 

$

18,710

 

Accounts receivable, net of credit losses of $564 and $283

 

 

56,680

 

 

 

64,103

 

Inventories, net

 

 

49,969

 

 

 

66,878

 

Income taxes receivable

 

 

4,651

 

 

 

222

 

Prepaid expenses

 

 

12,057

 

 

 

6,589

 

Other current assets

 

 

6,236

 

 

 

6,069

 

Total current assets

 

 

172,167

 

 

 

162,571

 

 

 

 

 

 

 

 

Noncurrent assets

 

 

 

 

 

 

Property and equipment, net

 

 

14,978

 

 

 

12,879

 

Software, net

 

 

12,989

 

 

 

11,985

 

Operating lease assets

 

 

6,931

 

 

 

7,894

 

Intangible assets, net

 

 

6,926

 

 

 

7,675

 

Goodwill

 

 

9,842

 

 

 

9,842

 

Deferred tax assets, net

 

 

 

 

 

3,694

 

Other noncurrent assets

 

 

1,258

 

 

 

1,335

 

TOTAL ASSETS

 

$

225,091

 

 

$

217,875

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

16,986

 

 

$

19,120

 

Accrued liabilities

 

 

46,455

 

 

 

47,069

 

Employee compensation

 

 

4,303

 

 

 

5,071

 

Current portion of long-term debt, net

 

 

3,173

 

 

 

3,186

 

Deferred revenues

 

 

8,261

 

 

 

8,765

 

Other current liabilities

 

 

10,114

 

 

 

13,117

 

Total current liabilities

 

 

89,292

 

 

 

96,328

 

Noncurrent liabilities

 

 

 

 

 

 

Long-term debt, net

 

 

65,685

 

 

 

21,926

 

Deferred revenues

 

 

10,338

 

 

 

10,473

 

Noncurrent operating lease liabilities

 

 

7,046

 

 

 

6,595

 

Other noncurrent liabilities

 

 

1,766

 

 

 

1,619

 

Total liabilities

 

 

174,127

 

 

 

136,941

 

Shareholders' equity

 

 

 

 

 

 

Share capital; $0.0001 par value; 500,000,000 shares authorized at June 30, 2024 and December 31, 2023; 28,208,596 outstanding at June 30, 2024 and 27,834,908 outstanding at December 31, 2023

 

 

3

 

 

 

3

 

Additional paid in capital

 

 

158,578

 

 

 

152,768

 

Treasury shares, at cost, 269,613 shares at June 30, 2024 and 260,236 shares at December 31, 2023

 

 

(5,660

)

 

 

(5,624

)

Accumulated deficit

 

 

(100,188

)

 

 

(64,598

)

Accumulated other comprehensive loss

 

 

(1,769

)

 

 

(1,615

)

Total shareholders’ equity

 

 

50,964

 

 

 

80,934

 

TOTAL LIABILITIES AND EQUITY

 

$

225,091

 

 

$

217,875

 

 

 

 

 

 

 

 

 

 

 


CAMBIUM NETWORKS CORPORATION

 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

(In thousands)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

June 30, 2024

 

 

March 31, 2024

 

 

June 30, 2023

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Net loss

 

$

(9,143

)

 

$

(26,447

)

 

$

(2,642

)

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

 

 

 

 

 

 

 

 

 

Depreciation and amortization of software and intangible assets

 

 

2,584

 

 

 

2,536

 

 

 

2,222

 

Amortization of debt issuance costs

 

 

78

 

 

 

77

 

 

 

79

 

Share-based compensation

 

 

2,561

 

 

 

2,586

 

 

 

3,062

 

Deferred income taxes

 

 

 

 

 

3,694

 

 

 

(1,805

)

Provision for inventory excess and obsolescence

 

 

2,384

 

 

 

6,175

 

 

 

(276

)

Other

 

 

(243

)

 

 

687

 

 

 

69

 

Change in assets and liabilities:

 

 

 

 

 

 

 

 

 

Receivables

 

 

1,674

 

 

 

2,385

 

 

 

9,165

 

Inventories

 

 

3,240

 

 

 

5,110

 

 

 

(13,739

)

Prepaid expenses

 

 

684

 

 

 

(6,161

)

 

 

2,734

 

Income taxes receivable

 

 

(4,353

)

 

 

(78

)

 

 

27

 

Accounts payable

 

 

(298

)

 

 

(2,434

)

 

 

134

 

Accrued employee compensation

 

 

387

 

 

 

(1,018

)

 

 

(931

)

Other assets and liabilities

 

 

2,846

 

 

 

(2,759

)

 

 

(2,620

)

Net cash provided by (used in) operating activities

 

 

2,401

 

 

 

(15,647

)

 

 

(4,521

)

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(2,314

)

 

 

(1,767

)

 

 

(667

)

Purchases of software

 

 

(1,856

)

 

 

(1,250

)

 

 

(1,796

)

Net cash used in investing activities

 

 

(4,170

)

 

 

(3,017

)

 

 

(2,463

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

Proceeds from issuance of revolver debt

 

 

5,000

 

 

 

40,000

 

 

 

 

Repayment of term loan

 

 

 

 

 

(1,313

)

 

 

(657

)

Issuance of ordinary shares under ESPP

 

 

663

 

 

 

 

 

 

1,102

 

Taxes paid related to net share settlement of equity awards

 

 

(17

)

 

 

(15

)

 

 

(285

)

Proceeds from share option exercises

 

 

 

 

 

 

 

 

105

 

Net cash provided by financing activities

 

 

5,646

 

 

 

38,672

 

 

 

265

 

Effect of exchange rate on cash

 

 

(14

)

 

 

(7

)

 

 

1

 

Net increase (decrease) in cash

 

 

3,863

 

 

 

20,001

 

 

 

(6,718

)

Cash, beginning of period

 

 

38,711

 

 

 

18,710

 

 

 

38,696

 

Cash, end of period

 

$

42,574

 

 

$

38,711

 

 

$

31,978

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

 

Income taxes paid

 

$

2,231

 

 

$

116

 

 

$

2,639

 

Interest paid

 

$

922

 

 

$

1,030

 

 

$

468

 

Significant non-cash activities:

 

 

 

 

 

 

 

 

 

Increase in property, equipment and software unpaid in accounts payable or accrued in liabilties

 

$

46

 

 

$

244

 

 

$

389

 

Operating lease right-of-use assets obtained in exchange for operating lease liabilities

 

$

 

 

$

 

 

$

674

 

Deferred issuance costs incurred but not yet paid

 

$

275

 

 

$

 

 

$

 

 

 


CAMBIUM NETWORKS CORPORATION

 

SUPPLEMENTAL FINANCIAL INFORMATION

 

(In thousands)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

REVENUES BY PRODUCT CATEGORY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

June 30, 2024

 

 

March 31, 2024

 

 

June 30, 2023

 

Point-to-Multi-Point

 

$

19,647

 

 

$

19,421

 

 

$

26,734

 

Point-to-Point

 

 

13,656

 

 

 

14,411

 

 

 

25,074

 

Enterprise

 

 

11,310

 

 

 

7,163

 

 

 

6,420

 

Other

 

 

1,333

 

 

 

1,342

 

 

 

1,314

 

Total Revenues

 

$

45,946

 

 

$

42,337

 

 

$

59,542

 

 

 

 

 

 

 

 

 

 

 

REVENUES BY REGION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

June 30, 2024

 

 

March 31, 2024

 

 

June 30, 2023

 

North America

 

$

20,647

 

 

$

25,049

 

 

$

39,526

 

Europe, Middle East and Africa

 

 

15,003

 

 

 

8,410

 

 

 

6,769

 

Caribbean and Latin America

 

 

5,306

 

 

 

4,892

 

 

 

6,015

 

Asia Pacific

 

 

4,990

 

 

 

3,986

 

 

 

7,232

 

Total Revenues

 

$

45,946

 

 

$

42,337

 

 

$

59,542

 

 

 

 

 

 

 

 

 

 

 

Use of non-GAAP (Adjusted) Financial Measures

In addition to providing financial measurements based on generally accepted accounting principles in the United States (GAAP), we provide additional financial metrics that are not prepared in accordance with GAAP (non-GAAP), including Adjusted EBITDA, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income and non-GAAP operating margin, non-GAAP pre-tax income, non-GAAP provision for income taxes, non-GAAP net income, and non-GAAP fully weighted basic and diluted shares. Management uses these non-GAAP financial measures, in addition to GAAP financial measures, to understand and compare operating results across accounting periods, for financial and operational decision making, for planning and forecasting purposes, to measure executive compensation and to evaluate our financial performance. We believe that these non-GAAP financial measures help us to identify underlying trends in our business that could otherwise be masked by the effect of the expenses that we exclude in the calculations of the non-GAAP financial measures.

We believe that these financial measures reflect our ongoing business in a manner that allows for meaningful comparisons and analysis of trends in the business and provides information to investors and others in understanding and evaluating our operating results, enhancing the overall understanding of our past performance and future prospects. Although the calculation of non-GAAP financial measures may vary from company to company, our detailed presentation may facilitate analysis and comparison of our operating results by management and investors with other peer companies, many of which use similar non-GAAP financial measures to supplement their GAAP results in their public disclosures. These non-GAAP financial measures are discussed below.

Adjusted EBITDA is defined as net (loss) income as reported in our consolidated statements of operations excluding the impact of (i) interest expense (income), net; (ii) income tax provision (benefit); (iii) depreciation and amortization expense; (iv) nonrecurring expenses, (v) share-based compensation expense, and (vi) restructuring expenses. EBITDA is widely used by securities analysts, investors and other interested parties to evaluate the profitability of companies. EBITDA eliminates potential differences in performance caused by variations in capital structures (affecting net finance costs), tax positions (such as the availability of net operating losses against which to relieve taxable profits), the cost and age of tangible assets


(affecting relative depreciation expense) and the extent to which intangible assets are identifiable (affecting relative amortization expense). We adjust EBITDA to also exclude nonrecurring expenses since this is one-time in nature and does not reflect our ongoing operations. We adjust EBITDA for share-based compensation expense which is a non-cash expense that varies in amount from period to period and is dependent on market forces that are often beyond Cambium Networks’ control. As a result, management excludes this item from Cambium Networks' internal operating forecasts and models. We also adjust EBITDA to exclude nonrecurring expenses and restructuring expenses as these relate to events outside of the ordinary course of continuing operations and to provide a more accurate comparison of our ongoing business results.

Non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income and non-GAAP operating margin, non-GAAP effective tax rate and non-GAAP net income are used as a supplement to our unaudited condensed consolidated financial statements presented in accordance with GAAP. We believe these non-GAAP measures are the most meaningful for period-to-period comparisons because they exclude the impact of share-based compensation expense, restructuring expenses, nonrecurring legal expenses, amortization of acquired intangibles, and amortization of capitalized software costs as we do not consider these costs and expenses to be indicative of our ongoing operations.

Share-based compensation expenses are excluded. Management may issue different types of awards, including share options, and restricted share units, and excludes the associated expense in this non-GAAP measure. Share-based compensation expense is a non-cash expense that varies in amount from period to period and is dependent on market forces that are often beyond Cambium Networks control.

Amortization of acquired intangibles includes customer relationships and is excluded since these are not indicative of continuing operations.

Amortization of capitalized software costs include capitalized research and development activities amortized over their useful life and included in cost of revenues and are excluded since these are not indicative of continuing operations.

Restructuring expenses consist primarily of severance costs for employees which are not related to future operating expenses. Cambium Networks excludes these expenses since they result from an event that is outside the ordinary course of continuing operations. Excluding these charges permits more accurate comparisons of Cambium Networks’ ongoing business results.

Our non-GAAP tax adjustments include the tax impacts from share-based compensation expense including excess or decremental tax benefits available to the company that are recorded when incurred. Non-GAAP results exclude the effect of a valuation allowance recorded against tax assets for the cumulative loss related to our UK and U.S. operations. Cambium Networks excludes these amounts to more closely approximate the company’s ongoing effective tax rate after adjusting for one-time or unique non-recurring items. The associated non-GAAP effective tax rate is also applied to the gross amount of non-GAAP adjustments for the purpose of calculating non-GAAP net income in total and on a per-share basis. This approach is designed to enhance the ability of investors to understand the company's tax expense on its current operations, provide improved modeling accuracy, and substantially reduce fluctuations caused by GAAP adjustments which may not reflect actual cash tax expense.

Non-GAAP fully weighted basic and diluted shares are shown as outstanding during the entire period presented and include dilutive shares if their effect on earnings per share is dilutive. We also use non-GAAP fully weighted basic and diluted shares to provide more comparable per-share results across periods.


These non-GAAP financial measures do not replace the presentation of our GAAP financial results and should only be used as a supplement to, not as a substitute for, our financial results presented in accordance with GAAP. There are limitations in the use of non-GAAP measures because they do not include all the expenses that must be included under GAAP and because they involve the exercise of judgment concerning exclusions of items from the comparable non-GAAP financial measure. In addition, other companies may use other measures to evaluate their performance, or may calculate non-GAAP measures differently, all of which could reduce the usefulness of our non-GAAP financial measures as tools for comparison. We present a “Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures” in the tables below.

The following table reconciles net income to Adjusted EBITDA, the most directly comparable financial measure, calculated and presented in accordance with GAAP (in thousands):

CAMBIUM NETWORKS CORPORATION

 

SUPPLEMENTAL SCHEDULE OF NON-GAAP ADJUSTED EBITDA

 

(In thousands)

 

(Unaudited)

 

 

 

Three months ended

 

 

 

June 30, 2024

 

 

March 31, 2024

 

 

June 30, 2023

 

Net loss

 

$

(9,143

)

 

$

(26,447

)

 

$

(2,642

)

Interest expense, net

 

 

1,304

 

 

 

881

 

 

 

579

 

(Benefit) provision for income taxes

 

 

(4,266

)

 

 

4,529

 

 

 

(704

)

Depreciation and amortization of software and intangible assets

 

 

2,584

 

 

 

2,536

 

 

 

2,222

 

EBITDA

 

 

(9,521

)

 

 

(18,501

)

 

 

(545

)

Share-based compensation

 

 

2,561

 

 

 

2,586

 

 

 

3,062

 

Restructuring and other nonrecurring expenses

 

 

310

 

 

 

377

 

 

 

256

 

Adjusted EBITDA

 

$

(6,650

)

 

$

(15,538

)

 

$

2,773

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA Margin

 

 

(14.5

)%

 

 

(36.7

)%

 

 

4.7

%

 


The following table reconciles all other GAAP to non-GAAP financial measures (in thousands):

CAMBIUM NETWORKS CORPORATION

 

RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

 

(In thousands, except per share data)

 

(Unaudited)

 

 

 

Three Months Ended

 

 

 

June 30, 2024

 

 

March 31, 2024

 

 

June 30, 2023

 

GAAP gross profit

 

$

14,410

 

 

$

8,685

 

 

$

29,242

 

Share-based compensation expense

 

 

51

 

 

 

33

 

 

 

59

 

Amortization of capitalized software costs

 

 

916

 

 

 

903

 

 

 

648

 

Restructuring and nonrecurring expense

 

 

26

 

 

 

3

 

 

 

 

Non-GAAP gross profit

 

$

15,403

 

 

$

9,624

 

 

$

29,949

 

Non-GAAP gross margin

 

 

33.5

%

 

 

22.7

%

 

 

50.3

%

 

 

 

 

 

 

 

 

 

 

GAAP research and development expense

 

$

9,149

 

 

$

10,799

 

 

$

13,008

 

Share-based compensation expense

 

 

920

 

 

 

945

 

 

 

1,388

 

Restructuring and other nonrecurring expense

 

 

26

 

 

 

285

 

 

 

256

 

Non-GAAP research and development expense

 

$

8,203

 

 

$

9,569

 

 

$

11,364

 

 

 

 

 

 

 

 

 

 

 

GAAP sales and marketing expense

 

$

9,706

 

 

$

9,721

 

 

$

11,528

 

Share-based compensation expense

 

 

486

 

 

 

508

 

 

 

728

 

Restructuring and other nonrecurring expenses

 

 

196

 

 

 

18

 

 

 

 

Non-GAAP sales and marketing expense

 

$

9,024

 

 

$

9,195

 

 

$

10,800

 

 

 

 

 

 

 

 

 

 

 

GAAP general and administrative expense

 

$

5,988

 

 

$

7,510

 

 

$

5,836

 

Share-based compensation expense

 

 

1,104

 

 

 

1,100

 

 

 

887

 

Restructuring and other nonrecurring expenses

 

 

62

 

 

 

71

 

 

 

 

Non-GAAP general and administrative expense

 

$

4,822

 

 

$

6,339

 

 

$

4,949

 

 

 

 

 

 

 

 

 

 

 

GAAP depreciation and amortization

 

$

1,669

 

 

$

1,633

 

 

$

1,573

 

Amortization of acquired intangibles

 

 

374

 

 

 

375

 

 

 

375

 

Non-GAAP depreciation and amortization

 

$

1,295

 

 

$

1,258

 

 

$

1,198

 

 

 

 

 

 

 

 

 

 

 

GAAP operating loss

 

$

(12,102

)

 

$

(20,978

)

 

$

(2,703

)

Share-based compensation expense

 

 

2,561

 

 

 

2,586

 

 

 

3,062

 

Amortization of capitalized software costs

 

 

916

 

 

 

903

 

 

 

648

 

Amortization of acquired intangibles

 

 

374

 

 

 

375

 

 

 

375

 

Restructuring and other nonrecurring expenses

 

 

310

 

 

 

377

 

 

 

256

 

Non-GAAP operating (loss) income

 

$

(7,941

)

 

$

(16,737

)

 

$

1,638

 

 

 

 

 

 

 

 

 

 

 

GAAP pre-tax loss

 

$

(13,409

)

 

$

(21,918

)

 

$

(3,346

)

Share-based compensation expense

 

 

2,561

 

 

 

2,586

 

 

 

3,062

 

Amortization of capitalized software costs

 

 

916

 

 

 

903

 

 

 

648

 

Amortization of acquired intangibles

 

 

374

 

 

 

375

 

 

 

375

 

Restructuring and other nonrecurring expenses

 

 

310

 

 

 

377

 

 

 

256

 

Non-GAAP pre-tax (loss) income

 

$

(9,248

)

 

$

(17,677

)

 

$

995

 

 

 

 

 

 

 

 

 

 

 

GAAP (benefit) provision for income taxes

 

$

(4,266

)

 

$

4,529

 

 

$

(704

)

Valuation allowance impacts

 

 

(4,955

)

 

 

11,194

 

 

 

 

Tax rate change

 

 

 

 

 

 

 

 

(147

)

Tax impacts of share vesting

 

 

487

 

 

 

58

 

 

 

18

 

Tax effect of Non-GAAP adjustments

 

 

(1,040

)

 

 

(1,060

)

 

 

(868

)

All other discrete items

 

 

3,368

 

 

 

(687

)

 

 

200

 

Non-GAAP (benefit) provision for income taxes

 

$

(2,126

)

 

$

(4,976

)

 

$

93

 

Non-GAAP ETR

 

 

23.0

%

 

 

28.1

%

 

 

9.4

%

 

 

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(9,143

)

 

$

(26,447

)

 

$

(2,642

)

Share-based compensation expense

 

 

2,561

 

 

 

2,586

 

 

 

3,062

 

Amortization of capitalized software costs

 

 

916

 

 

 

903

 

 

 

648

 

Amortization of acquired intangibles

 

 

374

 

 

 

375

 

 

 

375

 

Restructuring and other nonrecurring expenses

 

 

310

 

 

 

377

 

 

 

256

 

Non-GAAP adjustments to tax

 

 

(1,100

)

 

 

10,565

 

 

 

71

 

Tax effect of Non-GAAP adjustments

 

 

(1,040

)

 

 

(1,060

)

 

 

(868

)

Non-GAAP net (loss) income

 

$

(7,122

)

 

$

(12,701

)

 

$

902

 

Non-GAAP fully weighted basic shares

 

 

28,209

 

 

 

27,893

 

 

 

27,603

 

Non-GAAP fully weighted diluted shares

 

 

28,211

 

 

 

27,908

 

 

 

28,279

 

Non-GAAP net (loss) income per Non-GAAP basic share

 

$

(0.25

)

 

$

(0.46

)

 

$

0.03

 

Non-GAAP net (loss) income per Non-GAAP diluted share

 

$

(0.25

)

 

$

(0.46

)

 

$

0.03

 

 

###


Investor Inquiries:

Peter Schuman, IRC

Vice President Investor, Industry Analyst & Public Relations

Cambium Networks

+1 (847) 264-2188

peter.schuman@cambiumnetworks.com