Ribbon Communications Inc. Experiences 2nd Quarter 2024 Monetary Effects
Blog

Ribbon Communications Inc. Experiences 2nd Quarter 2024 Monetary Effects


Web source of revenue larger 21% and Adjusted EBITDA up 65% in 1H 2024 YoY

Endured development in rude margin and decrease running bills

Be expecting sturdy 2d part according to expansion from U.S. Tier 1, Rural Broadband, Undertaking, and Republic of India

PLANO, Texas, July 24, 2024 /PRNewswire/ — Ribbon Communications Inc. (Nasdaq: RBBN), an international supplier of actual month communications generation and IP visible networking answers to lots of the international’s biggest carrier suppliers, enterprises, and significant infrastructure operators to modernize and give protection to their networks, as of late introduced its monetary effects for the second one quarter of 2024.

Earnings for the second one quarter of 2024 used to be $193 million, in comparison to $211 for the second one quarter of 2023 and $180 million for the primary quarter of 2024. First part 2024 GAAP Loss from Operations advanced $26 million 12 months over 12 months to ($15 million), and Non-GAAP Adjusted EBITDA advanced $13 million, or 65%, to $33 million. GAAP and Non-GAAP Rude Margin for the second one quarter advanced 260 and 240 foundation issues 12 months over 12 months, respectively.

“Earnings increased significantly in the first half of 2024 with Adjusted EBITDA increasing 65% year over year despite lower sales. The improvement in profitability was driven by higher gross margins and lower operating expenses year over year. Revenue in the second quarter was impacted by a large U.S. Federal deal that was delayed to the third quarter. Sales were also lower as we suspended product shipments into Eastern Europe due to the extended war in Ukraine and increased complexities of operating in the region,” said Bruce McClelland, President and Leading Govt Officer of Ribbon Communications.

Mr. McClelland added, “We continue to project a strong second half of 2024 as we ramp the recently announced Verizon Voice Network modernization program and anticipate strong growth in several other areas such as Enterprise, U.S. Rural Broadband, Europe, and India. Recent changes in the competitive landscape also present an opportunity for further share expansion. However, we have adjusted our full year 2024 guidance slightly to reflect a more conservative outlook for the Eastern European region for the rest of the year.”

Monetary Highlights1




3 months ended


Six months ended



June 30,


June 30,

In hundreds of thousands, aside from consistent with percentage quantities


2024


2023


2024


2023

GAAP Earnings


$       193


$       211


$       372


$        397

GAAP Web source of revenue (loss)


$        (17)


$        (21)


$        (47)


$         (60)

Non-GAAP Web source of revenue (loss)


$           9


$           8


$           7


$            5

Non-GAAP Adjusted EBITDA


$         22


$         23


$         33


$          20

GAAP diluted income (loss) consistent with percentage 


$     (0.10)


$     (0.13)


$     (0.27)


$      (0.35)

Non-GAAP diluted income (loss) consistent with percentage


$      0.05


$      0.04


$      0.04


$       0.03

Weighted reasonable stocks remarkable plain


174


170


173


169

Weighted reasonable stocks remarkable diluted


176


175


176


175


1 Refer to the reconciliations of non-GAAP monetary measures to probably the most immediately similar GAAP measures and spare details about non-GAAP measures within the division entitled “Discussion of Non-GAAP Financial Measures” within the hooked up schedules.

“During the second quarter of 2024, we completed the refinancing of our capital structure with a $385 million five-year senior secured credit facility that provides us greater liquidity with less restrictions. Our new strategic banking group relationship with HPS Investment Partners, LLC and WhiteHorse Capital Management, LLC will also give us opportunities to support our future growth needs,” stated Mick Lopez, Leading Monetary Officer of Ribbon Communications. “Additionally, we continue to improve our operations, driving a 240 basis point improvement year over year in gross margins and a $4 million reduction in expenses, resulting in the lowest level of operating expenses since the ECI acquisition in 2020.”

Industry Outlook1   
For the 3rd quarter of 2024, the Corporate expects persisted sequential expansion in either one of our companies with earnings in a length of $205 million to $220 million. Non-GAAP rude margin is projected in a length of 53% to 53.5%. Adjusted EBITDA is projected in a length of $25 million to $30 million.

The Corporate has additionally adjusted full-year 2024 objectives and now expects earnings in a length of $830 million to $850 million, non-GAAP rude margin in a length of 54% to 54.5%, and Adjusted EBITDA in a length of $105 million to $115 million.

The Corporate’s outlook is according to flow indications for its industry, which can be matter to switch.

1 Refer to the reconciliations of non-GAAP monetary measures to probably the most immediately similar GAAP measures and spare details about the non-GAAP measures within the division entitled “Discussion of Non-GAAP Financial Measures” within the hooked up schedules.

Nearest Convention Agenda

  • August 27, 2024: Evercore ISI 2024 Semiconductor, IT {Hardware} & Networking Convention
  • August 28, 2024: Jefferies Semiconductor, IT {Hardware} & Verbal exchange Era Height

About Ribbon
Ribbon Communications (Nasdaq: RBBN) delivers communications application, IP and visible networking answers to carrier suppliers, enterprises and significant infrastructure sectors globally. We have interaction deeply with our consumers, serving to them modernize their networks for advanced aggressive positioning and industry results in as of late’s subtle, always-on and data-hungry international. Our leading edge, end-to-end answers portfolio delivers unprecedented scale, efficiency, and agility, together with core to edge software-centric answers, cloud-native offer, modern safety and analytics gear, at the side of IP and visible networking answers for 5G and broadband web. We conserve a prepared focal point on our constancy to Environmental, Social and Governance (ESG) issues, providing an annual Sustainability Report back to our stakeholders. To be informed extra about Ribbon consult with rbbn.com.

Noteceable Knowledge Relating to Ahead-Having a look Statements 
The guidelines on this let fall incorporates “forward-looking statements” throughout the that means of the U.S. Personal Securities Litigation Reform Business of 1995, which can be matter to a lot of dangers and uncertainties.  All statements alternative than statements of historic details contained on this let fall, together with with out limitation statements in regards to the Corporate’s projected monetary effects for the 3rd quarter of 2024 and past; plans and goals for era operations, together with charge discounts; the have an effect on of the wars in Israel and Ukraine; buyer spending and engagement and momentum; and plans for era product building and production and the anticipated advantages therefrom, are forward-looking statements. With out proscribing the foregoing, the phrases “believes”, “estimates”, “expects”, “expectations”, “intends”, “may”, “plans”, “projects” and alternative related language, are supposed to spot forward-looking statements. 

Ahead-looking statements are according to the Corporate’s flow expectancies and guesses referring to its industry, the financial system and alternative era statuses. As a result of forward-looking statements relate to the era, they’re matter to inherent uncertainties, dangers and adjustments in instances which might be tricky to expect. Original effects might range materially from the ones pondered in those forward-looking statements because of numerous dangers, uncertainties and alternative notable components, together with, amongst others, the results of geopolitical instabilities and wars, together with in Israel and Ukraine (and the have an effect on of sanctions and industry restrictions imposed in consequence thereof); unpredictable fluctuations in quarterly earnings and running effects; will increase in price lists, industry restrictions or taxes at the Corporate’s merchandise; the have an effect on of restructuring and cost-containment actions; operational disruptions at amenities positioned in Israel together with on account of army call-ups of the Corporate’s staff in Israel, closure of the workplaces there or the brief or long-term closure of promise production within the patch; the possible have an effect on of litigation; dangers linked to provide chain disruptions, together with on account of feature availability; dangers as a consequence of upper pursuits charges and persisted inflationary pressures; dangers linked to cybersecurity and information intrusion; failure to compete effectively in opposition to telecommunications apparatus and networking firms; failure to develop the Corporate’s buyer bottom or generate ordinary industry from current consumers; credit score dangers; the timing of purchaser buying choices and the Corporate’s popularity of revenues; macroeconomic statuses, together with inflation; marketplace acceptance of the Corporate’s services and products; fast technological and marketplace alternate; the facility to give protection to Corporate highbrow detail rights and procure essential licenses; the facility to conserve spouse, reseller, distribution and supplier backup and provide relationships; the potential of defects within the Corporate’s merchandise; and foreign money fluctuations.

Those components aren’t supposed to be an all-encompassing checklist of dangers and uncertainties that can have an effect on the Corporate’s industry and effects from operations. Supplementary knowledge referring to those and alternative components may also be discovered within the Corporate’s experiences filed with the Securities and Trade Fee, together with, with out limitation, its Method 10-Ok for the 12 months ended December 31, 2023 and its Method 10-Q for the quarter ended March 31, 2024. In offering forward-looking statements, the Corporate expressly disclaims any legal responsibility to replace those statements publicly or differently, whether or not on account of brandnew knowledge, era occasions or differently, aside from as required by means of legislation.

Discussion of Non-GAAP Monetary Measures
The Corporate’s control makes use of a number of other monetary measures, each GAAP and non-GAAP, in examining and assessing the total efficiency of its industry, making running choices, making plans and forecasting era sessions, and figuring out bills below repayment techniques. The Corporate considers the usefulness of non-GAAP monetary measures useful in assessing the core efficiency of its proceeding operations and when making plans and forecasting era sessions. The Corporate’s annual monetary plan is ready on a non-GAAP foundation and is licensed by means of its board of administrators. As well as, budgeting and forecasting for earnings and bills are performed on a non-GAAP foundation, and unedited effects on a non-GAAP foundation are assessed in opposition to the once a year monetary plan. The Corporate defines proceeding operations as the continued result of its industry adjusted for positive bills and credit, as described underneath. The Corporate believes that offering non-GAAP knowledge to buyers lets them view the Corporate’s monetary leads to the way in which its control perspectives them and is helping buyers to raised perceive the Corporate’s core monetary and running efficiency and overview the efficacy of the method and knowledge impaired by means of its control to guage and measure such efficiency.

Past the Corporate’s control makes use of non-GAAP monetary measures as gear to strengthen its working out of positive sides of the Corporate’s monetary efficiency, control does no longer believe those measures to be an alternative to, or splendid to, GAAP measures. As well as, the Corporate’s displays of those measures might not be similar to in a similar way titled measures impaired by means of alternative firms. Those non-GAAP monetary measures must no longer be regarded as choices for, or in isolation from, the monetary knowledge ready and offered according to GAAP. Traders are cautioned that there are subject material obstacles related to the usefulness of non-GAAP monetary measures. Particularly, lots of the changes to the Corporate’s monetary measures replicate the exclusion of things which might be ordinary and will probably be mirrored in its monetary effects for the foreseeable era.

Book-Primarily based Reimbursement
The expense linked to stock-based awards is in most cases no longer controllable within the momentary and will range considerably according to the timing, measurement and nature of awards granted. The Corporate believes that presenting non-GAAP running effects that exclude stock-based repayment supplies buyers with visibility and perception into its control’s form of study and its core running efficiency.

Amortization of Got Era (together with application licenses); Amortization of Got Intangible Property
Amortization quantities are inconsistent in frequency and quantity and are considerably impacted by means of the timing and measurement of acquisitions. Amortization of got generation is reported one by one inside of Price of earnings and Amortization of got intangible property is reported one by one inside of Working bills. This stuff are reported jointly as Amortization of got intangible property within the accompanying reconciliations of non-GAAP and GAAP monetary measures. The Corporate believes that except for non-cash amortization of those intangible property facilitates the comparability of its monetary effects to its historic running effects and to alternative firms in its business as though the got intangible property have been advanced internally instead than got.

Litigation Prices
In reference to positive ongoing promise litigation the place Ribbon is the defendant (as described in Word 26 to the Corporate’s Consolidated Monetary Statements incorporated in its Annual Document on Method 10-Ok for the 12 months ended December 31, 2023), the Corporate has incurred litigation prices starting in 2023. Those prices are incorporated as a feature of normal and administrative expense. The Corporate believes that such prices aren’t a part of its core industry or ongoing operations, are unplanned and in most cases no longer inside of its keep watch over.  Accordingly, the Corporate believes that except for the litigation prices linked to those explicit prison issues facilitates the comparability of the Corporate’s monetary effects to its historic running effects and to alternative firms in its business.

Acquisition-, Disposal- and Integration-Alike
The Corporate considers positive acquisition-, disposal- and integration-related prices to be unrelated to the natural proceeding operations of the Corporate and its got companies. Such prices are in most cases no longer related to assessing or estimating the long-term efficiency of the got property. The Corporate excludes such acquisition-, disposal- and integration-related prices to permit extra correct comparisons of its monetary effects to its historic operations and the monetary result of much less acquisitive peer firms and lets in control and buyers to believe the continued operations of the industry each with and with out such bills. 

Restructuring and Alike
The Corporate has recorded restructuring and linked expense to streamline operations and leave running prices by means of last and consolidating positive amenities and decreasing its international team of workers. The Corporate believes that except for restructuring and linked expense facilitates the comparability of its monetary effects to its historic running effects and to alternative firms in its business, as there aren’t any era earnings streams or alternative advantages related to those prices. 

Most popular Book and Warrant Legal responsibility Mark-to-Marketplace Adjustment
The Corporate recorded changes to the truthful price of its Order A Most popular Book and Warrants to buy stocks of the Corporate’s familiar inventory in Alternative (expense) source of revenue, web. Either one of those tools have been issued in March 2023 in reference to the Corporate’s non-public placement and feature been categorized as liabilities and marked to marketplace each and every reporting duration till the Order A Most popular Book used to be absolutely redeemed on June 25, 2024. The Warrant legal responsibility residue remarkable and can proceed to be marked to marketplace each and every reporting duration. The Corporate excluded those positive factors and losses from the alternate within the truthful price of those liabilities as it believes that such positive factors or losses weren’t a part of its core industry or ongoing operations.

Tax Impact of Non-GAAP Changes
The Non-GAAP source of revenue tax provision is gifted according to an estimated tax charge implemented in opposition to forecasted annual non-GAAP source of revenue. The Non-GAAP source of revenue tax provision assumes refuse to be had web running losses or valuation allowances for the U.S. on account of reporting important cumulative non-GAAP source of revenue over the era a number of years. The Corporate is reporting its non-GAAP quarterly source of revenue taxes by means of computing an annual charge for the Corporate and making use of that unmarried charge (instead than a couple of charges by means of jurisdiction) to its consolidated quarterly effects. The Corporate expects that this system will grant a constant charge right through the 12 months and make allowance buyers to raised perceive the have an effect on of source of revenue taxes on its effects. Because of the method implemented to its estimated annual tax charge, the Corporate’s estimated tax charge on non-GAAP source of revenue will range from its GAAP tax charge and from its unedited tax liabilities.

Adjusted EBITDA
The Corporate makes use of Adjusted EBITDA as a supplemental measure to check and assess its efficiency. The Corporate calculates Adjusted EBITDA by means of except for from source of revenue (loss) from operations: depreciation; stock-based repayment; amortization of got intangible property; positive litigation prices; acquisition-, disposal- and integration-related expense; and restructuring and linked expense. Generally, the Corporate excludes the bills that it considers to be non-cash and/or no longer part of its ongoing operations. The Corporate might exclude alternative pieces going forward that experience the ones traits. Adjusted EBITDA is a non-GAAP monetary measure this is impaired by means of the making an investment nation for comparative and valuation functions. The Corporate discloses this metric to backup and facilitate discussion with analysis analysts and buyers. Alternative firms might calculate Adjusted EBITDA another way than the Corporate does, proscribing its use as a comparative measure.

Convention Name Main points:
Convention cry to speak about the Corporate’s monetary effects for the second one quarter ended June 30, 2024.

Age: Wednesday, July 24, 2024
Age: 4:30 p.m. (ET)

Dial-In Knowledge:
US/Canada: 877-407-2991
World: 201-389-0925
Immediate Phone Get entry to: Call me™  

A phone playback of the decision will probably be to be had following the convention cry till August 7, 2024 and may also be accessed by means of calling 877-660-6853 or 201-612-7415 for global callers. The reservation quantity for the replay is 13747581.

Are living (Concentrate-Best) Webcast:
To be had by way of the Investor Relations web site, the place a replay may also be to be had in a while following the convention cry.

For extra main points on monetary effects, please consult with investors.ribboncommunications.com.

Investor Family members
+1 (978) 614-8050
[email protected]  

Media Touch
Catherine Berthier
+1 (646) 741-1974
[email protected]  

RIBBON COMMUNICATIONS INC.

Consolidated Statements of Operations

(in hundreds, aside from percentages and consistent with percentage quantities)

(unaudited)























 3 months ended 





June 30,


March 31,


June 30,





2024


2024


2023

Earnings:









Product


$  99,133


$  87,610


$ 117,347


Provider


93,487


92,054


93,271



Overall earnings

192,620


179,664


210,618










Price of earnings:







Product


54,845


45,794


67,927


Provider


33,376


35,364


33,782


Amortization of got generation

6,532


6,551


7,439



Overall charge of earnings

94,753


87,709


109,148










Rude benefit


97,867


91,955


101,470










Rude margin


50.8 %


51.2 %


48.2 %










Working bills:







Analysis and building

43,489


45,763


47,776


Gross sales and advertising

32,984


34,716


33,905


Normal and administrative

14,901


15,191


14,346


Amortization of got intangible property

6,508


6,706


7,260


Acquisition-, disposal- and integration-related



498


Restructuring and linked

1,920


3,065


4,307



Overall running bills

99,802


105,441


108,092










Source of revenue (loss) from operations

(1,935)


(13,486)


(6,622)

Pastime expense, web

(3,879)


(5,987)


(6,766)

Alternative (expense) source of revenue, web

(9,503)


(7,513)


(2,688)










Source of revenue (loss) prior to source of revenue taxes

(15,317)


(26,986)


(16,076)

Source of revenue tax get advantages (provision)

(1,499)


(3,375)


(5,403)










Web source of revenue (loss)

$(16,816)


$(30,361)


$ (21,479)










Source of revenue (loss) consistent with percentage:







Ordinary


$    (0.10)


$    (0.18)


$     (0.13)


Diluted


$    (0.10)


$    (0.18)


$     (0.13)










Weighted reasonable stocks impaired to compute source of revenue (loss) consistent with percentage:







Ordinary


173,793


172,428


170,103


Diluted


173,793


172,428


170,103

RIBBON COMMUNICATIONS INC.

Consolidated Statements of Operations

(in hundreds, aside from percentages and consistent with percentage quantities)

(unaudited)



















Six months ended





June 30,


June 30,





2024


2023

Earnings:







Product


$ 186,743


$ 210,665


Provider


185,541


186,112



Overall earnings

372,284


396,777








Price of earnings:





Product


100,639


129,990


Provider


68,740


69,087


Amortization of got generation

13,083


14,828



Overall charge of earnings

182,462


213,905








Rude benefit


189,822


182,872








Rude margin


51.0 %


46.1 %








Working bills:





Analysis and building

89,252


99,080


Gross sales and advertising

67,700


69,304


Normal and administrative

30,092


28,391


Amortization of got intangible property

13,214


14,524


Acquisition-, disposal- and integration-related


2,140


Restructuring and linked

4,985


11,244



Overall running bills

205,243


224,683








Source of revenue (loss) from operations

(15,421)


(41,811)

Pastime expense, web

(9,866)


(13,188)

Alternative (expense) source of revenue, web

(17,016)


2,084








Source of revenue (loss) prior to source of revenue taxes

(42,303)


(52,915)

Source of revenue tax get advantages (provision)

(4,874)


(6,869)








Web source of revenue (loss)

$ (47,177)


$ (59,784)








Source of revenue (loss) consistent with percentage:





Ordinary


$     (0.27)


$     (0.35)


Diluted


$     (0.27)


$     (0.35)








Weighted reasonable stocks impaired to compute source of revenue (loss) consistent with percentage:





Ordinary


173,110


169,326


Diluted


173,110


169,326

RIBBON COMMUNICATIONS INC.

Consolidated Stability Sheets

(in hundreds)

(unaudited)



















June 30,


December 31,





2024


2023

Property




Stream property:





Money and coins equivalents

$      64,558


$       26,494


Limited coins

2,850


136


Accounts receivable, web

210,954


268,421


Stock

79,216


77,521


Alternative flow property

46,576


46,146



Overall flow property

404,154


418,718








Attribute and kit, web

40,824


41,820

Intangible property, web

212,052


238,087

Esteem



300,892


300,892

Deferred source of revenue taxes

78,067


69,761

Working hire right-of-use property

33,901


39,783

Alternative property


35,562


35,092





$ 1,105,452


$  1,144,153








Liabilities and Stockholders’ Fairness




Stream liabilities:





Stream portion of expression debt

$        3,500


$       35,102


Accounts payable

64,333


85,164


Gathered bills and alternative

92,847


91,687


Working hire liabilities

12,347


15,739


Deferred earnings

99,547


113,381



Overall flow liabilities

272,574


341,073








Lengthy-term debt, web of flow

333,979


197,482

Warrant legal responsibility

6,170


5,295

Most popular inventory legal responsibility


53,337

Working hire liabilities, web of flow

34,858


38,711

Deferred earnings, web of flow

16,632


19,218

Deferred source of revenue taxes

5,616


5,616

Alternative long-term liabilities

30,601


30,658




Overall liabilities

700,430


691,390








Constancy and contingencies











Stockholders’ fairness:





Ordinary inventory

17


17


Supplementary paid-in capital

1,964,304


1,958,909


Amassed shortage

(1,567,127)


(1,519,950)


Amassed alternative complete source of revenue

7,828


13,787




Overall stockholders’ fairness

405,022


452,763





$ 1,105,452


$  1,144,153

RIBBON COMMUNICATIONS INC.

Consolidated Statements of Money Flows

(in hundreds)

(unaudited)






















Six months ended






 June 30, 


 June 30, 






2024


2023

Money flows from running actions:





Web loss



$  (47,177)


$  (59,784)


Changes to reconcile web source of revenue (loss) to coins flows equipped by means of (impaired in) running actions:






Depreciation and amortization of detail and kit

6,770


7,059



Amortization of intangible property

26,297


29,352



Amortization of debt issuance prices and latest factor bargain

3,445


1,793



Amortization of collected alternative complete acquire linked to rate of interest change

(8,196)


(2,062)



Book-based repayment

8,016


11,964



Deferred source of revenue taxes

(8,104)


(6,946)



Acquire on sale of change


(7,301)



Exchange in truthful price of warrant legal responsibility

875


(1,318)



Exchange in truthful price of most well-liked inventory legal responsibility

8,091


1,456



Dividends accumulated on most well-liked inventory legal responsibility

2,743


1,272



Cost of dividends accumulated on most well-liked inventory legal responsibility

(6,686)




Foreign currency echange trade (positive factors) losses

2,023


(1,080)



Adjustments in running property and liabilities:







Accounts receivable

56,146


21,534




Stock

(4,405)


(2,221)




Alternative running property

8,854


13,486




Accounts payable

(20,541)


(1,740)




Gathered bills and alternative long-term liabilities

(8,407)


2,343




Deferred earnings

(16,422)


767





Web coins equipped by means of (impaired in) running actions

3,322


8,574









Money flows from making an investment actions:





Purchases of detail and kit

(5,613)


(4,091)


Purchases of application licenses

(263)






Web coins equipped by means of (impaired in) making an investment actions

(5,876)


(4,091)









Money flows from financing actions:





Borrowings below revolving form of credit score

44,106


30,000


Essential bills on revolving form of credit score

(44,106)


(30,000)


Proceeds from issuance of expression debt

342,300



Essential bills of expression debt

(235,395)


(85,029)


Cost of debt issuance prices

(3,978)


(1,572)


Proceeds from issuance of most well-liked inventory and warrant liabilities


53,350


Cost of most well-liked inventory legal responsibility

(56,850)



Proceeds from the workout of inventory choices

17


2


Cost of tax duties linked to vested inventory awards and gadgets

(2,638)


(3,456)





Web coins equipped by means of (impaired in) financing actions

43,456


(36,705)









Impact of trade charge adjustments on coins and coins equivalents

(124)


(394)









Web building up (short) in coins and coins equivalents

40,778


(32,616)

Money and coins equivalents, starting of 12 months

26,630


67,262

Money and coins equivalents, stop of duration

$    67,408


$    34,646

RIBBON COMMUNICATIONS INC.

Supplemental Knowledge

(in hundreds)

(unaudited)



























Please see tables grant the main points of stock-based repayment incorporated as elements of alternative form pieces within the Corporate’s
Consolidated Statements of Operations and the form pieces wherein those quantities are reported.  































 3 months ended 


 Six months ended 





June 30,


March 31,


June 30,


June 30,


June 30,





2024


2024


2023


2024


2023

Book-based repayment










Price of earnings – product

$        64


$        106


$      115


$      170


$       264

Price of earnings – carrier

274


472


526


746


1,061


Price of earnings

338


578


641


916


1,325














Analysis and building

616


1,068


1,300


1,684


2,562

Gross sales and advertising

954


1,157


2,142


2,111


4,271

Normal and administrative

1,586


1,719


2,033


3,305


3,806


Working expense

3,156


3,944


5,475


7,100


10,639
















Overall stock-based repayment

$   3,494


$     4,522


$   6,116


$   8,016


$  11,964

RIBBON COMMUNICATIONS INC.

Reconciliation of Non-GAAP and GAAP Monetary Measures

(in hundreds, aside from consistent with percentage quantities)

(unaudited)














 3 months ended 


June 30,


March 31,


June 30,


2024


2024


2023







GAAP Rude margin

50.8 %


51.2 %


48.2 %

Book-based repayment

0.2 %


0.3 %


0.3 %

Amortization of got generation

3.4 %


3.6 %


3.5 %

Non-GAAP Rude margin

54.4 %


55.1 %


52.0 %







GAAP Web source of revenue (loss)

$(16,816)


$(30,361)


$(21,479)

Book-based repayment

3,494


4,522


6,116

Amortization of got intangible property

13,040


13,257


14,699

Litigation prices

1,768


951


114

Acquisition-, disposal- and integration-related



498

Restructuring and linked

1,920


3,065


4,307

Most popular inventory and warrant legal responsibility mark-to-market adjustment

8,210


3,499


1,410

Tax impact of non-GAAP changes

(3,095)


3,971


2,083

Non-GAAP Web source of revenue (loss)

$   8,521


$  (1,096)


$   7,748







GAAP Diluted income (loss) consistent with percentage

$    (0.10)


$    (0.18)


$    (0.13)

Book-based repayment

0.02


0.03


0.03

Amortization of got intangible property

0.08


0.07


0.09

Litigation prices

0.01


0.01


 * 

Acquisition-, disposal- and integration-related



0.01

Restructuring and linked

0.01


0.02


0.02

Most popular inventory and warrant legal responsibility mark-to-market adjustment

0.05


0.02


0.01

Tax impact of non-GAAP changes

(0.02)


0.02


0.01

Non-GAAP Diluted income (loss) consistent with percentage

$     0.05


$    (0.01)


$     0.04







Weighted reasonable stocks impaired to compute diluted income (loss) consistent with percentage






 Stocks impaired to compute GAAP diluted income (loss) consistent with percentage

173,793


172,428


170,103

 Stocks impaired to compute Non-GAAP diluted income (loss) consistent with percentage

176,246


172,428


175,220







GAAP Source of revenue (loss) from operations

$  (1,935)


$(13,486)


$  (6,622)

Depreciation

3,376


3,394


3,549

Book-based repayment

3,494


4,522


6,116

Amortization of got intangible property

13,040


13,257


14,699

Litigation prices

1,768


951


114

Acquisition-, disposal- and integration-related



498

Restructuring and linked

1,920


3,065


4,307

Non-GAAP Adjusted EBITDA

$  21,663


$  11,703


$  22,661







* Lower than $0.01 have an effect on on income (loss) consistent with percentage.






RIBBON COMMUNICATIONS INC.

Reconciliation of Non-GAAP and GAAP Monetary Measures

(in hundreds, aside from consistent with percentage quantities)

(unaudited)










Six months ended


June 30,


June 30,


2024


2023





GAAP Rude Margin

51.0 %


46.1 %

Book-based repayment

0.2 %


0.3 %

Amortization of got generation

3.5 %


3.8 %

Non-GAAP Rude Margin

54.7 %


50.2 %





GAAP Web source of revenue (loss)

$(47,177)


$(59,784)

Book-based repayment

8,016


11,964

Amortization of got intangible property

26,297


29,352

Litigation prices

2,719


291

Acquisition-, disposal- and integration-related


2,140

Restructuring and linked

4,985


11,244

Most popular inventory and warrant legal responsibility mark-to-market adjustment

11,709


1,410

Most popular inventory and warrant legal responsibility issuance prices


3,545

Tax impact of non-GAAP changes

876


4,759

Non-GAAP Web source of revenue (loss)

$    7,425


$    4,921





GAAP Diluted income (loss) consistent with percentage

$     (0.27)


$    (0.35)

Book-based repayment

0.05


0.07

Amortization of got intangible property

0.14


0.18

Litigation prices

0.02


 * 

Acquisition-, disposal- and integration-related


0.01

Restructuring and linked

0.03


0.06

Most popular inventory and warrant legal responsibility mark-to-market adjustment

0.07


0.01

Most popular inventory and warrant legal responsibility issuance prices


0.02

Tax impact of non-GAAP changes

 * 


0.03

Non-GAAP Diluted income (loss) consistent with percentage

$      0.04


$      0.03





Weighted reasonable stocks impaired to compute diluted income consistent with percentage




 Stocks impaired to compute GAAP diluted loss consistent with percentage

173,110


169,326

 Stocks impaired to compute Non-GAAP diluted income consistent with percentage

175,784


175,359





GAAP Source of revenue (loss) from operations

$(15,421)


$(41,811)

Depreciation

6,770


7,059

Book-based repayment

8,016


11,964

Amortization of got intangible property

26,297


29,352

Litigation prices

2,719


291

Acquisition-, disposal- and integration-related


2,140

Restructuring and linked

4,985


11,244

Non-GAAP Adjusted EBITDA

$  33,366


$  20,239





* Lower than $0.01 have an effect on on income (loss) consistent with percentage.




RIBBON COMMUNICATIONS INC.

Reconciliation of Non-GAAP and GAAP Monetary Measures

(in hundreds)

(unaudited)














 Trailing Twelve Months 


June 30,


March 31,


June 30,


2024


2024


2023







GAAP Source of revenue (loss) from operations

$     2,105


$     (2,582)


$(43,842)

Depreciation

13,816


13,989


14,581

Book-based repayment

17,858


20,480


22,017

Amortization of got intangible property

53,836


55,495


59,597

Litigation prices

3,735


2,081


291

Acquisition-, disposal- and integration-related

2,336


2,834


5,042

Restructuring and linked

9,950


12,337


14,369

Non-GAAP Adjusted EBITDA

$ 103,636


$  104,634


$  72,055

RIBBON COMMUNICATIONS INC.

Reconciliation of Non-GAAP and GAAP Monetary Measures – Outlook

(unaudited)






























 3 months finishing  


 Life finishing  




September 30, 2024


December 31, 2024




Midpoint (1)



Territory


Midpoint (1)


Territory












Earnings ($ hundreds of thousands)

$     212.5



 +/- $7.5M


$        840


+/- $10M












Rude margin:










GAAP outlook

50.09 %





51.07 %




Book-based repayment

0.26 %





0.24 %




Amortization of got generation

2.90 %





2.94 %





Non-GAAP outlook

53.25 %



 +/- 0.25%


54.25 %


+/- 0.25%












Adjusted EBITDA ($ hundreds of thousands):










GAAP source of revenue (loss) from operations

$         3.0





$         5.9




Depreciation

3.8





14.4




Book-based repayment

4.7





17.2




Amortization of got intangible property

12.8





50.9




Litigation prices

0.9





4.6




Restructuring and linked

2.3





17.0





Non-GAAP outlook

$       27.5



 +/- $2.5M


$     110.0


+/- $5M
























(1) Q3 2024 and FY 2024 outlook represents the midpoint of the anticipated levels









SOURCE Ribbon Communications Inc.



Source link