DASAN Zhone Solutions Reports Strong Second Quarter 2019 Financial Results

Oakland, Calif., August 13, 2019 – DASAN Zhone Solutions, Inc. (NASDAQ: DZSI or the “Company” or “DZS”), a global provider of ultra-broadband network access solutions and communications platforms deployed by advanced Tier 1, 2 and 3 service providers and enterprise customers, today reported second quarter results for the period ended June 30, 2019.

 

Second Quarter 2019 Financial Performance:

Non-GAAP financial measures are reconciled to the most comparable GAAP measures in the tables set forth at the end of this press release.

 

Q2 2019

Guidance

(provided on May 9, 2019)

Net Revenue

% increase vs Prior Year (Q2 2018)

$83.7 million

9.7%

$82.5 – $86.0 million

8% – 13%

GAAP Gross Margin %

33.2%

32.5% – 33.5%

Non-GAAP Gross Margin % (1)

34.2%

Not applicable

GAAP Operating Expenses

$24.8 million

(29.7% of net revenue)

Not applicable

Non-GAAP Adjusted Operating Expenses (2)

$23.3 million

(27.8% of net revenue)

$24.5 – $26.0 million

(~30% of net revenue)

GAAP Net Income (attributable to DZSI)

Diluted EPS (GAAP)

$2.4 million

(2.9% of net revenue)

$0.13

Not applicable

Non-GAAP Net Income (attributable to DZSI) (1)

Diluted EPS (non-GAAP)

$4.8 million

(5.7% of net revenue)

$0.26

Not applicable

GAAP Net Income

$2.4 million

(2.8% of net revenue)

Not applicable

Adjusted EBITDA (3)

$6.7 million

(8.0% of net revenue)

$2.0 – $3.0 million

(2% – 4% of net revenue)

_______

(1) Includes add-back of stock-based compensation (SBC), depreciation and amortization (D&A) and inventory step-up amortization expenses.

(2) Excludes SBC and D&A expenses.

(3) See definition of Adjusted EBITDA in the section below titled “Non-GAAP Financial Measures”.

  • Net revenue for the second quarter of 2019 was $83.7 million, which was in-line with the Company’s guidance of $82.5 million to $86 million and reflected an increase of 9.7% year-over-year against a challenging comparison from the second quarter of 2018, where the Company benefitted from a large $16.5 million contract signed with a government customer based in India.
  • GAAP gross margin for the second quarter of 2019 was 33.2%, which was in-line with the Company’s gross margin guidance of 32.5% to 33.5%.
  • GAAP net income attributable to DZS for the second quarter of 2019 totaled $2.4 million, or $0.13 per diluted share. Non-GAAP net income attributable to DZS for the second quarter of 2019 totaled $4.8 million, or $0.26 per diluted share. The Company benefited from a positive foreign currency gain of $1.6 million in the quarter.
  • GAAP operating expenses for the second quarter of 2019 were $24.8 million. Non-GAAP adjusted operating expenses for the second quarter of 2019 were $23.3 million, which was better than the Company’s guidance of $24.5 million to $26.0 million.
  • Non-GAAP adjusted EBITDA for the second quarter of 2019 totaled $6.7 million and non-GAAP adjusted EBITDA margin was 8.0%, which exceeded the Company’s guidance of $2 million to $3 million. On a year-over-year basis, non-GAAP adjusted EBITDA for the second quarter of 2019 increased more than 100% from $3.2 million, or 4.2% non-GAAP adjusted EBITDA margin, in the same year-ago period.
  • Total cash and cash equivalents (excluding restricted cash) as of June 30, 2019 were $56.4 million, compared to $27.7 million as of December 31, 2018.

 

Management Commentary:

“We are encouraged by the progress we have made on our 5G growth initiatives,” said Yung Kim, CEO of DZS. “We recently won a multi-tens-of-million-dollar contract with a top tier carrier in Japan, which is a long-standing customer that we supported in their previous 4G LTE deployment cycle. We are pleased we can continue to play a key role in the rollout of their new 5G networks with the potential for further revenue upside from higher unit volumes and multi-year extensions. This 5G Japan win, along with two previously announced significant 5G commercial contracts with Tier 1 service providers in South Korea, gives us confidence that we will be well-positioned to capture additional spend when the 5G upgrade cycle accelerates globally.”

Michael Golomb, CFO of DZS, said: “We are excited to have once again achieved our revenue and gross margin guidance during the second quarter, while significantly outperforming our adjusted operating expenses and Adjusted EBITDA guidance. Our profitability improved significantly, as demonstrated by our record net income and earnings per share. During the quarter, we also strengthened our cash position with a successful $43 million primary equity raise, on a net basis, to support the continued growth in our business.”

Business Outlook:

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

The Company does not provide guidance for GAAP operating expenses or GAAP net income, the measures the Company considers to be the most directly U.S. GAAP financial measures to Non-GAAP Adjusted Operating Expenses and Adjusted EBITDA, and no reconciliations of the forecasted ranges for Adjusted Operating Expenses or Adjusted EBITDA for the quarter ending September 30, 2019 or year ending December 31, 2019 are included because DZS does not provide specific guidance for the various reconciling items, such as merger and acquisition transaction costs, unusual gains or losses, net gains or losses on sales of assets or potential future asset impairments, as certain items that impact these measures have not occurred, are out of DZS’s control or cannot be easily be predicted.  Accordingly, DZS is unable to quantify certain amounts that would be required to be included in the corresponding GAAP measures without unreasonable effort and DZS believes such reconciliations would imply a degree of precision that would be confusing or misleading to investors.  Please note that the unavailable reconciling items could significantly impact the Company’s results.


Third Quarter 2019 Guidance:

 

Q3 2019

Guidance

Net Revenue

% increase vs Prior Year (Q3 2018)

$88 – $94 million

22% – 31%

GAAP Gross Margin %

32.5% – 33.5%

Non-GAAP Adjusted Operating Expenses

(excl. SBC and D&A expenses)

$24.5 – $25.5 million

(27% – 28% of net revenue)

Adjusted EBITDA

$4 – $6 million

(4.5% – 6% of net revenue)


Revised Guidance for Full Year 2019:

 

Full Year 2019 Guidance

Prior Guidance

(provided on May 9, 2019

Net Revenue

% increase vs Prior Year (2018)

$345 – $355 million

22% – 26%

$350 – $360 million

24% – 28%

GAAP Gross Margin %

32.5% – 33.5%

32.5% – 34.0%

Non-GAAP Adjusted Operating Expenses

(excl. SBC and D&A expenses)

$96.5 – $99.5 million

(~28% of net revenue)

$97 – $102 million

(~28% of net revenue)

Adjusted EBITDA

$19 – $22 million

(5.5% – 6% of net revenue)

$17 – $20 million

(5% – 6% of net revenue)

  • The revised revenue guidance reflects modest impact from a large carrier in Europe that is delaying capex spend until 2020, impacting both the Company and its peers, and a slower-than-expected ramp up of network infrastructure spend by a large government customer in India in Q3 2019, which the Company believes was impacted by the country’s month-long national elections that concluded at the end of May. The Company expects that the India business will reaccelerate in Q4 2019.
  • The revised GAAP gross margin guidance of 32.5% to 33.5% reflects higher geographic mix in Asia Pacific and the Middle East regions.
  • The revised Non-GAAP adjusted operating expenses guidance of $96.5 million to $99.5 million reflects continued focus on cost controls.
  • The revised Adjusted EBITDA of $19 million to $22 million, or margin of 5.5% and 6%, reflects the Company’s continued commitment to deliver on profitability guidance.

Non-GAAP Financial Measures

To supplement DZS’s consolidated financial statements presented in accordance with GAAP, DZS uses Non-GAAP Gross Margin, Adjusted EBITDA (including as a percentage of net revenue), Non-GAAP net income attributable to DZS (including as a percentage of net revenue), and Non-GAAP Adjusted Operating Expenses (including as a percentage of net revenue), which are non-GAAP measures DZS believes are appropriate to provide meaningful comparison with, and to enhance an overall understanding of, DZS’s past financial performance and prospects for the future. DZS believes these non-GAAP financial measures provide useful information to both management and investors by excluding specific expenses and gains that DZS believes are not indicative of core operating results. Further, Adjusted EBITDA is a measure of operating performance used by management, as well as industry analysts, to evaluate operations and operating performance and is widely used in the telecommunications and manufacturing industries. Other companies in the telecommunications and manufacturing industries may calculate Adjusted EBITDA differently than DZS does.  The presentation of this additional information is not meant to be considered in isolation or as a substitute for measures of financial performance prepared in accordance with GAAP. A reconciliation of net income (loss) to Adjusted EBITDA is included at the end of the Unaudited Condensed Consolidated Statements of Comprehensive Income (Loss) below, and reconciliations of Non-GAAP Gross Profit (a component of Non-GAAP Gross Margin) to gross profit, net income (loss) attributable to DZS to non-GAAP net income (loss) attributable to DZS and total operating expenses to Adjusted Operating Expenses are provided in tables immediately following the Unaudited Condensed Consolidated Balance Sheets below.

DZS calculates “Non-GAAP Gross Margin” as Non-GAAP Gross Profit as a percentage of net revenue, and DZS defines “Non-GAAP Gross Profit” as gross profit plus (i) depreciation and amortization expense, (ii) stock-based compensation expenses and (iii) expenses incurred in connection with material transactions or events that the Company believes are not indicative of our core operating performance, such as inventory step-up valuation amortization, which may or may not be recurring in nature.

DZS defines “Adjusted EBITDA” as net income (loss) plus (i) interest expense, net, (ii) provision (benefit) for taxes, (iii) depreciation and amortization expense, (iv) stock-based compensation expenses, and (v) expenses incurred in connection with material transactions or events that the Company believes are not indicative of our core operating performance, such as merger and acquisition transaction costs, inventory step-up valuation amortization, bargain purchase gain, or a gain (loss) on sale of assets or impairment of fixed assets, which may or may not be recurring in nature.

DZS defines “non-GAAP net income attributable to DZS as net income (loss) plus (i) depreciation and amortization expense, (ii) stock-based compensation expenses, and (iii) material non-recurring transactions or events, such as merger and acquisition transaction costs or a gain (loss) on sale of assets or impairment of fixed assets or bargain purchase gain. 

DZS defines “Adjusted Operating Expenses” as total operating expenses less (i) depreciation and amortization, (ii) stock-based compensation, and (iii) expenses incurred in connection with material transactions or events that the Company believes are not indicative of our core operating performance, such as merger and acquisition transaction costs, inventory step-up valuation amortization, bargain purchase gain, or a gain (loss) on sale of assets or impairment of fixed assets, which may or may not be recurring in nature.

Forward-Looking Statements

This press release contains forward-looking statements regarding future events and our future results that are subject to the safe harbors created under the Securities Act of 1933 and the Securities Exchange Act of 1934.  These statements are based on current expectations, estimates, forecasts and projections about the industries in which the Company operates and reflect the beliefs and assumptions of the Company’s management as of the date hereof.  Words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “forecast,” “goal,” “intend,” “may,” “plan,” “project,” “seek,” “should,” “target,” “will,” “would,” variations of such words, and similar expressions are intended to identify forward-looking statements. In addition, statements that refer to projections of earnings, revenue, operating expenses, gross margin, costs or other financial items (including Adjusted EBITDA and Adjusted Operating Expenses) in future periods and to anticipated growth and trends in our business or key markets are forward-looking statements.  Readers are cautioned that these forward-looking statements are only predictions and are subject to risks, uncertainties and assumptions that are difficult to predict.  The Company’s actual results could differ materially and adversely from those expressed in or contemplated by the forward-looking statements. Factors that could cause actual results to differ include, but are not limited to, the Company’s ability to realize the anticipated cost savings, synergies and other benefits of its acquisitions, including the KEYMILE acquisition and any integration risks relating thereto; the ability to generate sufficient revenue to achieve or sustain profitability; the Company’s ability to raise additional capital to fund existing and future operations or to refinance or repay its existing indebtedness; defects or other performance problems in the Company’s products; any economic slowdown in the telecommunications industry that restricts or delays the purchase of the Company’s products by its customers; the loss of any of our large customers, a significant reduction in their spending, or a material change in their networking or procurement strategies; commercial acceptance of the Company’s products; intense competition in the communications equipment market; higher than anticipated expenses that the Company may incur; any failure to comply with the periodic filing and other requirements of The Nasdaq Stock Market for continued listing; fluctuations in foreign currency exchange rates; the Company’s ability to enforce its intellectual property rights; the initiation of any civil litigation, regulatory proceedings, government enforcement actions or other adverse effects relating to the Audit Committee investigation or errors in the consolidated financial statements of Zhone Technologies, Inc.; the Company’s ability to execute on its strategy and operating plans; and economic conditions. In addition, please refer to the risk factors contained in the Company’s SEC filings available at www.sec.gov, including without limitation, the Company’s annual report on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K. Readers are cautioned not to place undue reliance on any forward-looking statements, which speak only as of the date on which they are made. The Company undertakes no obligation to update or revise any forward-looking statements for any reason.

About DASAN Zhone Solutions, Inc.

DASAN Zhone Solutions, Inc. (NASDAQ: DZSI) is a global provider of ultra-broadband network access solutions and communications platforms deployed by advanced Tier 1, 2 and 3 service providers and enterprise customers.  Our solutions are deployed by over 900 customers in more than 80 countries worldwide. Our ultra-broadband solutions are focused on creating significant value for our customers by delivering innovative solutions that empower global communication advancement by shaping the internet connection experience.  Every connection matters, and the first connection to the internet and cloud services applications matters the most. Our principal focus is centered around enabling our customers to connect everything and everyone to the internet-cloud economy via ultra-broadband connectivity solutions.  The Company provides a wide array of reliable, cost-effective networking technologies, including: broadband access, mobile backhaul, Ethernet switching with Software Defined Networking (“SDN”) capabilities, new enterprise solutions based on Passive Optical LAN (“POL”), and new generation of SDN/ Network Function Virtualization (“NFV”) solutions for unified wired and wireless networks.

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


DASAN ZHONE SOLUTIONS INC. AND SUBSIDIARIES

 

Unaudited Condensed Consolidated Statements of Comprehensive Income (Loss)

 

(In thousands, except per share data)

 

                                         
   

Three Months Ended

 

 

Six Months Ended

 

   

June 30, 2019

 

 

March 31, 2019

 

 

June 30, 2018

 

 

June 30, 2019

 

 

June 30, 2018

 

Net revenue

 

$

83,664

   

$

74,089

   

$

76,257

   

$

157,753

   

$

135,761

 

Cost of revenue

   

55,882

     

49,219

     

53,092

     

105,101

     

90,861

 

Gross profit

   

27,782

     

24,870

     

23,165

     

52,652

     

44,900

 

Operating expenses:

                                       

Research and product development

   

9,430

     

10,184

     

8,714

     

19,614

     

17,691

 

Selling, general and administrative

   

14,929

     

15,039

     

11,712

     

29,968

     

24,106

 

Amortization of intangible assets

   

470

     

472

     

131

     

942

     

262

 

Total operating expenses

   

24,829

     

25,695

     

20,557

     

50,524

     

42,059

 

Operating income (loss)

   

2,953

     

(825)

     

2,608

     

2,128

     

2,841

 

Interest income

   

62

     

88

     

75

     

150

     

161

 

Interest expense

   

(1,244)

     

(871)

     

(560)

     

(2,115)

     

(883)

 

Other income (expenses), net

   

1,345

     

228

     

(427)

     

1,573

     

(287)

 

Income (loss) before income taxes

   

3,116

     

(1,380)

     

1,696

     

1,736

     

1,832

 

Income tax provision

   

732

     

77

     

341

     

809

     

336

 

Net income (loss)

   

2,384

     

(1,457)

     

1,355

     

927

     

1,496

 

Net income (loss) attributable to non-controlling interest

   

(24)

     

181

     

(61)

     

157

     

(27)

 

Net income (loss) attributable to DASAN Zhone Solutions, Inc.

 

$

2,408

   

$

(1,638)

   

$

1,416

   

$

770

   

$

1,523

 
                                         

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

                                       

Basic

 

$

0.13

   

$

(0.10)

   

$

0.09

   

$

0.04

   

$

0.09

 

Diluted

 

$

0.13

   

$

(0.10)

   

$

0.08

   

$

0.04

   

$

0.09

 

Weighted average shares outstanding:

                                       

Basic

   

18,166

     

16,593

     

16,438

     

17,384

     

16,425

 

Diluted

   

18,482

     

16,593

     

16,672

     

17,710

     

16,645

 
                                         

Reconciliation of net income (loss) to Adjusted EBITDA:

                                       

Net income (loss)

 

$

2,384

   

$

(1,457)

   

$

1,355

   

$

927

   

$

1,496

 

Stock-based compensation

   

811

     

825

     

377

     

1,636

     

740

 

Interest expense, net

   

1,182

     

783

     

485

     

1,965

     

722

 

Income tax expense

   

732

     

77

     

341

     

809

     

336

 

Depreciation and amortization

   

1,350

     

1,417

     

682

     

2,767

     

1,381

 

Merger and acquisition costs

   

     

337

     

     

337

     

 

Inventory step-up amortization

   

201

     

201

     

     

402

     

 

Bargain purchase gain on acquisition

   

     

(334)

     

     

(334)

     

 

Adjusted EBITDA

 

$

6,660

   

$

1,849

   

$

3,240

   

$

8,509

   

$

4,675

 

DASAN ZHONE SOLUTIONS, INC. AND SUBSIDIARIES

 

Unaudited Condensed Consolidated Balance Sheets

 

(In thousands)

 

   

 

 

   

June 30,

2019

 

 

December 31,

2018

 

Assets

 

 

 

 

 

 

 

 

Current Assets

               

Cash and cash equivalents

 

$

56,421

   

$

27,709

 

Restricted cash

   

8,364

     

7,003

 

Accounts receivable, net

   

88,372

     

71,617

 

Other receivables

   

8,132

     

12,988

 

Contract assets

   

17,093

     

11,381

 

Inventories

   

43,306

     

33,868

 

Prepaid expenses and other current assets

   

4,857

     

4,185

 

Total current assets

   

226,545

     

168,751

 

Property, plant and equipment, net

   

6,173

     

5,518

 

Right-of-use assets from operating leases

   

20,310

     

 

Goodwill

   

3,977

     

3,977

 

Intangible assets, net

   

15,831

     

5,649

 

Non-current deferred tax assets

   

2,175

     

2,752

 

Long-term restricted cash

   

572

     

936

 

Other assets

   

4,345

     

2,424

 

Total assets

 

$

279,928

   

$

190,007

 

Liabilities, Stockholders’ Equity and Non-controlling Interest

 

             

Current liabilities:

               

Accounts payable

 

$

42,492

   

$

38,608

 

Short-term debt

   

28,867

     

31,762

 

Other payables

   

4,040

     

3,073

 

Contract liabilities – current

   

3,365

     

8,511

 

Operating lease liabilities – current

   

3,892

     

 

Accrued and other liabilities

   

10,347

     

11,517

 

Total current liabilities

   

93,003

     

93,471

 

Long-term debt

   

29,963

     

14,142

 

Contract liabilities – non-current

   

2,467

     

1,801

 

Deferred tax liabilities

   

1,064

     

 

Operating lease liabilities – non-current

   

17,542

     

 

Pension liabilities

   

13,625

     

 

Other long-term liabilities

   

1,715

     

2,739

 

Total liabilities

   

159,379

     

112,153

 

Stockholders’ equity and non-controlling interest:

               

Common stock

   

21

     

16

 

Additional paid-in capital

   

137,805

     

93,192

 

Accumulated other comprehensive loss

   

(3,064)

     

(192)

 

Accumulated deficit

   

(15,007)

     

(15,777)

 

Total stockholders’ equity

   

119,755

     

77,239

 

Non-controlling interest

   

794

     

615

 

Total stockholders’ equity and non-controlling interest

   

120,549

     

77,854

 

Total liabilities, stockholders’ equity and non-controlling

   interest

 

$

279,928

   

$

190,007

 

DASAN ZHONE SOLUTIONS INC. AND SUBSIDIARIES

 

Reconciliation of GAAP to Non-GAAP Results

 

(Unaudited, in thousands, except per share data)

 

The reconciliation of Adjusted EBITDA to net income is included above in the Unaudited Condensed Consolidated Statements of Comprehensive Income (Loss).  Set forth below are reconciliations of Non-GAAP Gross Profit, Non-GAAP Operating Expenses, and Non-GAAP Net Income Attributable to DZS to gross profit, total operating expenses and net income attributable to DZS, respectively, which the Company considers to be the most directly comparable U.S. GAAP financial measures to Non-GAAP Gross Profit, Non-GAAP Operating Expenses, and Non-GAAP Net Income Attributable to DZS:

 
                                                 
   

Three Months Ended June 30, 2019

 

   

Cost of Revenue

 

 

Gross Profit

 

 

Operating Expenses

 

 

Operating Income

 

 

Net Income Attributable to DZSI

 

 

Net Income per Diluted Share Attributable to DZSI

 

GAAP amount

 

$

55,882

   

$

27,782

   

$

24,829

   

$

2,953

   

$

2,408

   

$

0.13

 

Adjustments to GAAP amounts:

                                               

Depreciation and amortization

   

(594)

     

594

     

(756)

     

1,350

     

1,350

     

0.07

 

Stock-based compensation

   

(10)

     

10

     

(801)

     

811

     

811

     

0.05

 

Merger and acquisition costs

   

     

     

     

     

     

 

Inventory step-up amortization

   

(201)

     

201

     

     

201

     

201

     

0.01

 

Bargain purchase gain on acquisition

   

     

     

     

     

     

 

 Non-GAAP amount

 

$

55,077

   

$

28,587

   

$

23,272

   

$

5,315

   

$

4,770

   

$

0.26

 
                                                 
                                                 
                                                 
   

Three Months Ended March 31, 2019

 

   

Cost of Revenue

 

 

Gross Profit

 

 

Operating Expenses

 

 

Operating Income (Loss)

 

 

Net Income (Loss) Attributable to DZSI

 

 

Net Income (Loss) per Diluted Share Attributable to DZSI

 

GAAP amount

 

$

49,219

   

$

24,870

   

$

25,695

   

$

(825)

   

$

(1,638)

   

$

(0.10)

 
                                                 

Depreciation and amortization

   

(517)

     

517

     

(900)

     

1,417

     

1,417

     

0.09

 

Stock-based compensation

   

(10)

     

10

     

(815)

     

825

     

825

     

0.05

 

Merger and acquisition costs

   

     

     

(337)

     

337

     

337

     

0.02

 

Inventory step-up amortization

   

(201)

     

201

     

     

201

     

201

     

0.01

 

Bargain purchase gain on acquisition

   

     

     

     

     

(334)

     

(0.02)

 

 Non-GAAP amount

 

$

48,491

   

$

25,598

   

$

23,643

   

$

1,955

   

$

808

   

$

0.05

 
                                                 
   

Three Months Ended June 30, 2018

 

   

Cost of Revenue

 

 

Gross Profit

 

 

Operating Expenses

 

 

Operating Income

 

 

Net Income Attributable to DZSI

 

 

Net Income per Diluted Share Attributable to DZSI

 

GAAP amount

 

$

53,092

   

$

23,165

   

$

20,557

   

$

2,608

   

$

1,416

   

$

0.08

 

Adjustments to GAAP amounts:

                                               

Depreciation and amortization

   

(256)

     

256

     

(426)

     

682

     

682

     

0.04

 

Stock-based compensation

   

     

     

(377)

     

377

     

377

     

0.03

 

 Non-GAAP amount

 

$

52,836

   

$

23,421

   

$

19,754

   

$

3,667

   

$

2,475

   

$

0.15

 
                                                 
   

Six Months Ended June 30, 2019

 

   

Cost of Revenue

 

 

Gross Profit

 

 

Operating Expenses

 

 

Operating Income

 

 

Net Income Attributable to DZSI

 

 

Net Income per Diluted Share Attributable to DZSI

 

GAAP amount

 

$

105,101

   

$

52,652

   

$

50,524

   

$

2,128

   

$

770

   

$

0.04

 

Adjustments to GAAP amounts:

                                               

Depreciation and amortization

   

(1,111)

     

1,111

     

(1,656)

     

2,767

     

2,767

     

0.16

 

Stock-based compensation

   

(20)

     

20

     

(1,616)

     

1,636

     

1,636

     

0.09

 

Merger and acquisition costs

   

     

     

(337)

     

337

     

337

     

0.02

 

Inventory step-up amortization

   

(402)

     

402

     

     

402

     

402

     

0.02

 

Bargain purchase gain on acquisition

   

     

     

     

     

(334)

     

(0.02)

 

 Non-GAAP amount

 

$

103,568

   

$

54,185

   

$

46,915

   

$

7,270

   

$

5,578

   

$

0.31

 
                                                 
   

Six Months Ended June 30, 2018

 

   

Cost of Revenue

 

 

Gross Profit

 

 

Operating Expenses

 

 

Operating Income

 

 

Net Income Attributable to DZSI

 

 

Net Income per Diluted Share Attributable to DZSI

 

GAAP amount

 

$

90,861

   

$

44,900

   

$

42,059

   

$

2,841

   

$

1,523

   

$

0.09

 

Adjustments to GAAP amounts:

                                               

Depreciation and amortization

   

(513)

     

513

     

(868)

     

1,381

     

1,381

     

0.08

 

Stock-based compensation

   

     

     

(740)

     

740

     

740

     

0.05

 

 Non-GAAP amount

 

$

90,348

   

$

45,413

   

$

40,451

   

$

4,962

   

$

3,644

   

$

0.22

 

Contacts

   

Pei Hung, DASAN Zhone Investor Relations

 

DZSI Strategic Communications:

Tel: +1 510.777.7386

 

Matt Glover or Najim Mostamand, CFA

Fax: +1 510.777.7001

 

Tel: +1 949.574.3860

E: phung@dasanzhone.com

 

E: dzsi@gatewayir.com