SecureWorks Reports Second Quarter Fiscal 2017 Results
- Revenue increased 30 percent year-over-year to $103.7 million; Non-GAAP revenue increased 29 percent
year-over-year to $103.9 million.
- Gross margin increased 500 basis points over last year to 49.0 percent; Non-GAAP gross margin
expanded by 150 basis points over last year to 52.6 percent.
- Net loss per share improved to $0.15 from $0.30 last year; Non-GAAP net loss per share improved to
$0.07 from $0.18 last year.
SecureWorks (NASDAQ: SCWX), a provider of intelligence-driven information security solutions, today announced its financial
results for the second quarter ended July 29, 2016. The Company narrowed its operating loss in the second quarter as a result of
continued demand for its subscription-based security solutions business and continued scale in operating expenses.
“We are pleased with our quarterly financial performance, highlighted by solid revenue growth and continued momentum towards
profitability. SecureWorks is in the best position to help protect organizations from emerging cyber threats as their technology
investment strategies continue to evolve,” said Michael R. Cote, Chief Executive Officer of SecureWorks. “I am excited about our
new Cloud Security Solutions that give clients the confidence that their data, applications and intellectual-property will receive
the required cyber protection in the Cloud.”
A few key business highlights for the quarter include:
- The Company expanded the capabilities of its vendor-agnostic, data analytics engine -- the Counter
Threat PlatformTM (CTP) -- to provide security monitoring of client applications and data being hosted on Amazon
Web Services (AWS). With this capability, SecureWorks offers a comprehensive solution for security considerations for both
on-premises environments and in the cloud, allowing organizations to pursue hybrid environments with confidence.
- As part of its program to orchestrate threat prevention, the Company announced the integration of its
high-fidelity proprietary Attacker Database with Palo Alto Networks® Next-Generation Security Platform as part of the
SecureWorks-managed Palo Alto Next-Generation Firewall solution. This solution delivers advanced threat intelligence and
immediate protections to proactively block cyber threats before they enter client eco-systems.
Second Quarter Financial Results Highlights
- Revenue in the second quarter increased 29.8 percent to $103.7 million from $79.9 million in the
second quarter of fiscal 2016. Non-GAAP revenue increased by 29.0 percent to $103.9 million, compared to $80.5 million in the
second quarter of fiscal 2016.
- Gross margin was 49.0 percent, up from 44.0 percent in the second quarter of fiscal 2016. Non-GAAP
gross margin increased to 52.6 percent from 51.1 percent in the second quarter of fiscal 2016 due to strong revenue growth and
scale in our delivery model.
- Operating loss for the quarter was $20.0 million; non-GAAP operating loss was $9.6 million.
- Net loss per share was $0.15 as compared to a net loss per share of $0.30 in the second quarter of
fiscal 2016; non-GAAP net loss per share was $0.07 as compared to a non-GAAP net loss per share of $0.18 in the second quarter of
fiscal 2016.
- The number of weighted average shares outstanding during the second quarter was approximately 80.0
million.
- Adjusted EBITDA was a loss of $7.0 million, compared to a loss of $16.0 million in the second quarter
of fiscal 2016.
- SecureWorks ended the quarter with $113.3 million in cash and cash equivalents.
- Monthly recurring revenue as of July 29, 2016 was $29.8 million, as compared to $26.6 million as of
July 31, 2015. The Company’s monthly recurring revenue metric represents the monthly value of its subscription contracts,
including operational backlog, as of a particular date.
Third Quarter Fiscal 2017 and Full Fiscal Year Outlook
Based on the second quarter performance and current market conditions, the Company now expects the following results for the
third fiscal quarter ending on October 28, 2016, and the full fiscal year ending on February 3, 2017 (“fiscal 2017”):
- For the third fiscal quarter, the Company expects:
- Revenue, on both a GAAP and non-GAAP basis to be between $104 and $105 million.
- Net loss per share to be in the range of $0.15 to $0.17 and non-GAAP net loss per share to be in the
range of $0.07 to $0.09.
- The Company expects approximately 80.009 million weighted average shares outstanding during the third
quarter of fiscal 2017.
- For fiscal year 20171, the Company reiterates prior guidance as follows:
- Revenue to be between $423 and $425 million and non-GAAP revenue to be between $424 and $426
million.
- Net loss per share to be in the range of $0.62 to $0.66 and non-GAAP net loss per share to be in the
range of $0.30 to $0.33.
- Adjusted EBITDA loss to be between $28 and $32 million.
- The Company expects approximately 77.635 million weighted average shares outstanding during fiscal
2017.
- Finally, as we continue investing for growth, the Company expects capital expenditures to be
approximately $20 to $22 million for the full year.
1 The fourth quarter of fiscal 2017 will have 14 weeks versus the standard 13 weeks, as SecureWorks operates on a
52-53-week fiscal year. The next year this will occur is calendar year 2022, which for SecureWorks is fiscal year 2023.
Conference Call Information
As previously announced, the Company will hold a conference call to discuss its second quarter performance on September 7, 2016,
at 8:00 a.m. EDT. The conference call will be broadcast live over the Internet and can be accessed at http://investors.secureworks.com. For those unable to listen to the live broadcast,
an archived version will be available at the same location until 5:00 p.m. EDT on October 7, 2016.
Non-GAAP Financial Measures
The press release presents information about the Company’s non-GAAP revenue, non-GAAP gross margin, non-GAAP operating expenses,
non-GAAP research and development expenses, non-GAAP sales and marketing expenses, non-GAAP general and administrative expenses,
non-GAAP operating loss, non-GAAP net loss, non-GAAP net loss per share and adjusted EBITDA, which are non-GAAP financial measures
provided as a supplement to the results provided in accordance with generally accepted accounting principles in the United States
of America (“GAAP”). A reconciliation of each of the foregoing historical and forward-looking non-GAAP financial measures to the
most directly comparable historical and forward-looking GAAP financial measures is provided below for each of the fiscal periods
indicated.
Special Note Regarding Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934. In some cases, you can identify these statements by such forward-looking words
as “anticipate,” “believe,” “confidence,” “could,” “estimate,” “expect,” “guidance,” “intend,” “may,” “plan,” “potential,”
“outlook,” “should,” “will” and “would,” or similar words or expressions that refer to future events or outcomes. Such
forward-looking statements include, but are not limited to, the statements in this press release with respect to the Company’s
expectations concerning its GAAP and non-GAAP revenue, and GAAP and non-GAAP net loss per share for the second fiscal quarter of
fiscal 2017 and for full year fiscal 2017, adjusted EBITDA loss for full year fiscal 2017, and capital expenditures for full year
fiscal 2017, which reflect the Company’s current analysis of existing trends and information. These statements represent the
Company’s judgment only as of the date of this press release.
Actual results and events in future periods may differ materially from those expressed or implied by these forward-looking
statements because of risks, uncertainties and other factors, including those relating to: the Company’s ability to achieve or
maintain profitability; the Company’s ability to enhance its existing solutions and technologies and to develop or acquire new
solutions and technologies; the rapidly evolving market in which the Company operates; the Company’s reliance on personnel with
extensive information security expertise; fluctuations in the Company’s quarterly results and other operating measures; intense
competition in the Company’s markets; the Company’s ability to attract new clients, retain existing clients and increase its annual
contract values; the Company’s reliance on its largest client and on clients in the financial services industry; the Company’s
ability to manage its growth effectively; the Company’s ability to maintain high-quality client service and support functions; the
Company’s service level agreements with clients requiring credits for service failures or inadequacies; the Company’s ability to
continue expansion of its sales force; the Company’s long and unpredictable sales cycle; risks associated with the Company’s
international sales and operations; the Company’s ability to expand its key distribution relationships; the Company’s technology
alliance partnerships; real or perceived defects, errors or vulnerabilities in the Company’s solutions or the failure of its
solutions to prevent a security breach; the ability of the Company’s solutions to perform as intended; the Company’s ability to use
third-party technologies; the effect of evolving information security and data privacy laws and regulations on the Company’s
business; the Company’s ability to maintain and enhance its brand; successful implementation of the Company’s strategic
acquisitions; the Company’s recognition of revenue ratably over the terms of its managed security and threat intelligence
contracts; the effect of timing differences between the expensing of sales commissions paid to the Company’s strategic and
distribution partners and the recognition of associated revenues; estimates or judgments relating to the Company’s critical
accounting policies; the Company’s exposure to fluctuations in currency exchange rates; the effect of governmental export or import
controls on the Company’s business; the Company’s compliance with the Foreign Corrupt Practices Act and similar laws; the Company’s
ability to maintain effective disclosure controls and procedures; the effect of natural disasters on the Company’s ability to serve
its clients; the Company’s reliance on patents to protect its intellectual property rights; the Company’s ability to protect,
maintain or enforce its non-patented intellectual property rights and proprietary information; claims by third parties of
infringement of their proprietary technology by the Company; the Company’s use of open source technology; and risks related to the
Company’s relationship with Dell Technologies Inc. (formerly known as Denali Holding Inc.) and Dell Inc. and control of the Company
by Dell Technologies Inc.
This list of risks, uncertainties and other factors is not complete. The Company discusses these matters more fully, as well as
certain risk factors that could affect the Company’s business, financial condition, results of operations and prospects, under the
captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the
Company’s quarterly report on Form 10-Q for the quarter ended April 29, 2016. Additional information also will be set forth in the
Company’s quarterly report on Form 10-Q for the quarter ended July 29, 2016 and in its other SEC filings. Any or all
forward-looking statements the Company makes may turn out to be wrong and can be affected by inaccurate assumptions the Company
might make or by known or unknown risks, uncertainties and other factors, including those identified in this press release.
Accordingly, you should not place undue reliance on the forward-looking statements made in this press release, which speak only as
of its date. The Company does not undertake to update, and expressly disclaims any obligation to update, any of its forward-looking
statements, whether as a result of circumstances or events that arise after the date the statements are made, new information or
otherwise.
About SecureWorks
SecureWorks is a leading global provider of intelligence-driven information security solutions exclusively focused on protecting
our clients from cyberattacks. Our solutions enable organizations to fortify their cyber defenses to prevent security breaches,
detect malicious activity in real time, prioritize and respond rapidly to security incidents and predict emerging threats. As of
July 29, 2016, SecureWorks served over 4,300 clients across 59 countries. For more information, visit www.secureworks.com.
|
|
|
SECUREWORKS CORP. |
Condensed Consolidated Statements of Operations and
Related Financial Highlights |
(in thousands, except per share data and
percentages) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
|
|
|
July 29, |
|
|
July 31,
|
|
|
July 29, |
|
|
July 31, |
|
|
|
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
Net revenue |
|
|
|
$ |
103,653 |
|
|
|
$ |
79,855 |
|
|
|
$ |
203,446 |
|
|
|
$ |
157,254 |
|
Cost of revenue |
|
|
|
|
52,907 |
|
|
|
|
44,717 |
|
|
|
|
102,756 |
|
|
|
|
88,713 |
|
|
Gross margin |
|
|
|
|
50,746 |
|
|
|
|
35,138 |
|
|
|
|
100,690 |
|
|
|
|
68,541 |
|
|
Research and development |
|
|
|
|
12,848 |
|
|
|
|
12,643 |
|
|
|
|
26,444 |
|
|
|
|
24,473 |
|
|
Sales and marketing |
|
|
|
|
28,639 |
|
|
|
|
26,696 |
|
|
|
|
56,135 |
|
|
|
|
48,815 |
|
|
General and administrative |
|
|
|
|
29,306 |
|
|
|
|
28,148 |
|
|
|
|
57,158 |
|
|
|
|
53,932 |
|
|
|
Total operating expenses |
|
|
|
|
70,793 |
|
|
|
|
67,487 |
|
|
|
|
139,737 |
|
|
|
|
127,220 |
|
|
Operating loss |
|
|
|
|
(20,047 |
) |
|
|
|
(32,349 |
) |
|
|
|
(39,047 |
) |
|
|
|
(58,679 |
) |
Interest and other, net |
|
|
|
|
851 |
|
|
|
|
303 |
|
|
|
|
1,216 |
|
|
|
|
(515 |
) |
|
Loss before income taxes |
|
|
|
|
(19,196 |
) |
|
|
|
(32,046 |
) |
|
|
|
(37,831 |
) |
|
|
|
(59,194 |
) |
Income tax benefit |
|
|
|
|
(7,145 |
) |
|
|
|
(10,922 |
) |
|
|
|
(14,153 |
) |
|
|
|
(20,240 |
) |
|
Net loss |
|
|
|
$ |
(12,051 |
) |
|
|
$ |
(21,124 |
) |
|
|
$ |
(23,678 |
) |
|
|
$ |
(38,954 |
) |
Net loss per common share (basic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and diluted) |
|
|
|
$ |
(0.15 |
) |
|
|
$ |
(0.30 |
) |
|
|
$ |
(0.31 |
) |
|
|
$ |
(0.56 |
) |
Weighted-average common shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
outstanding (basic and diluted) |
|
|
|
|
80,009 |
|
|
|
|
70,000 |
|
|
|
|
75,169 |
|
|
|
|
70,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of Total Net Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
|
|
49.0 |
% |
|
|
|
44.0 |
% |
|
|
|
49.5 |
% |
|
|
|
43.6 |
% |
Research and development |
|
|
|
|
12.4 |
% |
|
|
|
15.8 |
% |
|
|
|
13.0 |
% |
|
|
|
15.6 |
% |
Sales and marketing |
|
|
|
|
27.6 |
% |
|
|
|
33.4 |
% |
|
|
|
27.6 |
% |
|
|
|
31.0 |
% |
General and administrative |
|
|
|
|
28.3 |
% |
|
|
|
35.2 |
% |
|
|
|
28.1 |
% |
|
|
|
34.3 |
% |
Operating expenses |
|
|
|
|
68.3 |
% |
|
|
|
84.5 |
% |
|
|
|
68.7 |
% |
|
|
|
80.9 |
% |
Operating loss |
|
|
|
|
(19.3 |
%) |
|
|
|
(40.5 |
%) |
|
|
|
(19.2 |
%) |
|
|
|
(37.3 |
%) |
Loss before income taxes |
|
|
|
|
(18.5 |
%) |
|
|
|
(40.1 |
%) |
|
|
|
(18.6 |
%) |
|
|
|
(37.6 |
%) |
Net loss |
|
|
|
|
(11.6 |
%) |
|
|
|
(26.5 |
%) |
|
|
|
(11.6 |
%) |
|
|
|
(24.8 |
%) |
Effective tax rate |
|
|
|
|
37.2 |
% |
|
|
|
34.1 |
% |
|
|
|
37.4 |
% |
|
|
|
34.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Percentage growth rates are calculated based on underlying data in
thousands |
|
|
|
|
|
|
|
|
|
|
|
|
SECUREWORKS CORP. |
Condensed Consolidated Statements of Financial
Position |
(in thousands) |
(unaudited) |
|
|
|
|
|
|
|
|
July 29, |
|
|
January 29, |
|
|
|
|
|
|
|
2016 |
|
|
2016 |
Assets:
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
$ |
113,284 |
|
|
$ |
33,422 |
|
Accounts receivable, net |
|
|
|
|
|
100,758 |
|
|
|
116,357 |
|
Inventories, net |
|
|
|
|
|
3,524 |
|
|
|
3,549 |
|
Other current assets |
|
|
|
|
|
25,508 |
|
|
|
26,211 |
|
|
Total current assets |
|
|
|
|
|
243,074 |
|
|
|
179,539 |
Property and equipment, net |
|
|
|
|
|
25,142 |
|
|
|
22,766 |
Goodwill |
|
|
|
|
|
416,487 |
|
|
|
416,487 |
Purchased Intangible assets, net |
|
|
|
|
|
275,789 |
|
|
|
289,657 |
Other non-current assets |
|
|
|
|
|
26,991 |
|
|
|
9,336 |
|
|
Total assets |
|
|
|
|
$ |
987,483 |
|
|
$ |
917,785 |
Liabilities and Stockholders' Equity:
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
|
|
$ |
26,846 |
|
|
$ |
22,126 |
|
Accrued and other |
|
|
|
|
|
31,975 |
|
|
|
60,407 |
|
Short-term deferred revenue |
|
|
|
|
|
114,000 |
|
|
|
109,467 |
|
Short-term debt |
|
|
|
|
|
- |
|
|
|
27,993 |
|
|
Total current liabilities |
|
|
|
|
|
172,821 |
|
|
|
219,993 |
Long-term deferred revenue |
|
|
|
|
|
16,470 |
|
|
|
18,352 |
Other non-current liabilities |
|
|
|
|
|
97,089 |
|
|
|
90,984 |
|
|
Total liabilities |
|
|
|
|
|
286,380 |
|
|
|
329,329 |
Stockholders' equity |
|
|
|
|
|
701,103 |
|
|
|
588,456 |
Total liabilities and stockholders' equity |
|
|
|
|
$ |
987,483 |
|
|
$ |
917,785 |
|
|
SECUREWORKS CORP. |
Condensed Consolidated Statements of Cash Flows |
(in thousands) |
(unaudited) |
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
|
|
|
|
|
July 29, |
|
July 31, |
|
|
|
|
|
|
|
|
|
2016 |
|
|
|
2015 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
Net loss |
|
|
|
|
$ |
(23,678 |
) |
|
$ |
(38,954 |
) |
Adjustments to reconcile net loss to net cash used in operating
activities |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
|
|
19,422 |
|
|
|
20,722 |
|
|
Change in fair value of convertible notes |
|
|
|
|
|
132 |
|
|
|
- |
|
|
Stock-based compensation expense |
|
|
|
|
|
3,365 |
|
|
|
414 |
|
|
Effects of exchange rate changes on monetary assets and liabilities |
|
|
|
|
|
|
|
|
denominated in foreign currencies |
|
|
|
|
|
(1,129 |
) |
|
|
534 |
|
|
Income tax benefit |
|
|
|
|
|
(14,153 |
) |
|
|
(20,240 |
) |
|
Other non-cash impacts |
|
|
|
|
|
- |
|
|
|
5,539 |
|
|
Provision for doubtful accounts |
|
|
|
|
|
1,340 |
|
|
|
1,714 |
|
|
Excess tax benefit from share-based payment |
|
|
|
|
|
(221 |
) |
|
|
- |
|
|
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
|
|
|
15,388 |
|
|
|
(11,823 |
) |
|
|
|
Net transactions with parent |
|
|
|
|
|
(21,032 |
) |
|
|
- |
|
|
|
|
Inventories |
|
|
|
|
|
25 |
|
|
|
322 |
|
|
|
|
Other assets |
|
|
|
|
|
109 |
|
|
|
(6,910 |
) |
|
|
|
Accounts payable |
|
|
|
|
|
4,720 |
|
|
|
(9,593 |
) |
|
|
|
Deferred revenue |
|
|
|
|
|
2,651 |
|
|
|
13,195 |
|
|
|
|
Accrued and other liabilities |
|
|
|
|
|
(8,519 |
) |
|
|
41,669 |
|
Net cash used in operating activities |
|
|
|
|
|
(21,580 |
) |
|
|
(3,411 |
) |
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
|
|
|
(7,930 |
) |
|
|
(6,207 |
) |
Net cash used in investing activities |
|
|
|
|
|
(7,930 |
) |
|
|
(6,207 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Capital contribution from parent, net |
|
|
|
|
|
9,547 |
|
|
|
- |
|
|
Excess tax benefit from share-based payment |
|
|
|
|
|
221 |
|
|
|
- |
|
|
Transfers from parent, net |
|
|
|
|
|
- |
|
|
|
23,206 |
|
|
Proceeds from IPO, net |
|
|
|
|
|
99,604 |
|
|
|
- |
|
Net cash provided by financing activities |
|
|
|
|
|
109,372 |
|
|
|
23,206 |
|
Net increase in cash and cash equivalents |
|
|
|
|
|
79,862 |
|
|
|
13,588 |
|
Cash and cash equivalents at beginning of the period |
|
|
|
|
|
33,422 |
|
|
|
6,669 |
|
Cash and cash equivalents at end of the period |
|
|
|
|
$ |
113,284 |
|
|
$ |
20,257 |
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of non-cash financing activities: |
|
|
|
|
|
|
|
|
Conversion of convertible notes to common stock |
|
|
|
|
$ |
28,125 |
|
|
$ |
- |
|
|
Non-GAAP Financial Measures
The press release presents information about the Company’s non-GAAP revenue, non-GAAP gross margin, non-GAAP research and
development expenses, non-GAAP sales and marketing expenses, non-GAAP general and administrative expenses, non-GAAP operating loss,
non-GAAP net loss, non-GAAP net loss per share and adjusted EBITDA, which are non-GAAP financial measures provided as a supplement
to the results provided in accordance with GAAP. The Company believes these non-GAAP financial measures provide useful information
to help evaluate its operating results by facilitating an enhanced understanding of its operating performance and enabling more
meaningful period-to-period comparisons. There are limitations to the use of the non-GAAP financial measures presented in the press
release. These non-GAAP financial measures may not be comparable to similarly titled measures of other companies. Other companies,
including companies in SecureWorks’ industry, may calculate non-GAAP financial measures differently than the Company does, limiting
the usefulness of those measures for comparative purposes.
A reconciliation of each of the foregoing historical and forward-looking non-GAAP financial measures to the most directly
comparable historical and forward-looking GAAP financial measures is provided below for each of the fiscal periods indicated.
The Company excludes the following items from one or more of its non-GAAP financial measures:
Impact of purchase accounting. The impact of purchase accounting consists primarily of purchase accounting adjustments
related to a change in the basis of deferred revenue for the going-private transaction of Dell Inc. (“Dell”), an indirect parent of
the Company, that was completed on October 29, 2013, as well as Dell’s acquisition of the Company in February 2011. The Company
believes it is useful to exclude such purchase accounting adjustments related to the foregoing transactions as this deferred
revenue generally results from multi-year service contracts under which deferred revenue is established upon sale and revenue is
recognized over the term of the contract. Pursuant to the fair value provisions applicable to the accounting for business
combinations, GAAP requires this deferred revenue to be recorded at its fair value, which is typically less than the book value. In
presenting non-GAAP earnings, the Company adds back the reduction in revenue that results from this revaluation on the expectation
that a significant majority of these service contracts will be renewed in the future and therefore the revaluation is not helpful
in predicting its ongoing revenue trends. The Company believes that this non-GAAP financial adjustment is useful to investors
because it allows investors to (1) evaluate the effectiveness of the methodology and information used by management in its
financial and operational decision-making, and (2) compare past and future reports of SecureWorks’ financial results, as the
revenue reduction related to acquired deferred revenue will not recur when related service contracts are renewed in future
periods.
Amortization of intangible assets. Amortization of intangible assets consists of amortization of customer relationships
and acquired technology. In connection with Dell’s going-private transaction and Dell’s acquisition of the Company in February
2011, all of the Company’s tangible and intangible assets and liabilities were accounted for and recognized at fair value on the
transaction date. Accordingly, for periods after October 29, 2013, amortization of intangible assets consists of amortization
associated with intangible assets recognized in connection with Dell’s going-private transaction. For periods prior to October 29,
2013, amortization of intangible assets consists of amortization associated with purchased intangible assets recognized in
connection with Dell’s acquisition of the Company.
Stock-based compensation. Non-cash stock-based compensation relates to both the Dell Technologies and SecureWorks equity
plans. We exclude such expenses when assessing the effectiveness of our operating performance since they do not necessarily
correlate with the underlying operating performance of the business.
Other expenses. Other expenses include professional fees incurred by the Company in connection with the Company’s initial
public offering and amounts expensed in the settlement of a legal matter. The Company excludes these expenses for the purpose of
calculating the non-GAAP financial measures because it believes these items are outside the ordinary course of business and do not
contribute to a meaningful evaluation of its current operating performance or comparisons to its past operating performance.
Aggregate adjustment for income taxes. The aggregate adjustment for income taxes is the estimated combined income tax
effect for the adjustments mentioned above. The tax effects are determined based on the tax jurisdictions where the above items
were incurred.
As the excluded items can have a material impact on earnings, management compensates for this limitation by relying primarily on
GAAP results and using non-GAAP financial measures supplementally. The non-GAAP financial measures are not meant to be considered
as indicators of performance in isolation from or as a substitute for revenue, gross margin, research and development expenses,
sales and marketing expenses, general and administrative expenses, operating loss or net loss prepared in accordance with GAAP, and
should be read only in conjunction with financial information presented on a GAAP basis.
SECUREWORKS CORP. |
Reconciliation of GAAP to Non-GAAP Financial
Measures |
(in thousands, except per share data) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
|
|
|
|
July 29, |
|
|
July 31, |
|
|
July 29, |
|
|
July 31, |
|
|
|
|
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
GAAP revenue |
|
|
|
|
$ |
103,653 |
|
|
|
$ |
79,855 |
|
|
|
$ |
203,446 |
|
|
|
$ |
157,254 |
|
|
Impact of purchase accounting |
|
|
|
|
|
221 |
|
|
|
|
693 |
|
|
|
|
442 |
|
|
|
|
1,385 |
|
|
|
Non-GAAP revenue |
|
|
|
|
$ |
103,874 |
|
|
|
$ |
80,548 |
|
|
|
$ |
203,888 |
|
|
|
$ |
158,639 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross margin |
|
|
|
|
$ |
50,746 |
|
|
|
$ |
35,138 |
|
|
|
$ |
100,690 |
|
|
|
$ |
68,541 |
|
|
Amortization of intangibles |
|
|
|
|
|
3,411 |
|
|
|
|
3,410 |
|
|
|
|
6,821 |
|
|
|
|
6,820 |
|
|
Impact of purchase accounting |
|
|
|
|
|
356 |
|
|
|
|
733 |
|
|
|
|
617 |
|
|
|
|
1,466 |
|
|
Stock-based compensation expense |
|
|
|
|
|
156 |
|
|
|
|
- |
|
|
|
|
175 |
|
|
|
|
- |
|
|
Other |
|
|
|
|
|
- |
|
|
|
|
1,868 |
|
|
|
|
- |
|
|
|
|
4,868 |
|
|
|
Non-GAAP gross margin |
|
|
|
|
$ |
54,669 |
|
|
|
$ |
41,149 |
|
|
|
$ |
108,303 |
|
|
|
$ |
81,695 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP research and development expenses |
|
$ |
12,848 |
|
|
|
$ |
12,643 |
|
|
|
$ |
26,444 |
|
|
|
$ |
24,473 |
|
|
Stock-based compensation expense |
|
|
|
|
|
(688 |
) |
|
|
|
(70 |
) |
|
|
|
(770 |
) |
|
|
|
(136 |
) |
|
|
Non-GAAP research and development expenses |
|
$ |
12,160 |
|
|
|
$ |
12,573 |
|
|
|
$ |
25,674 |
|
|
|
$ |
24,337 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP sales and marketing expenses |
|
|
|
|
$ |
28,639 |
|
|
|
$ |
26,696 |
|
|
|
$ |
56,135 |
|
|
|
$ |
48,815 |
|
|
Stock-based compensation expense |
|
|
|
|
|
(362 |
) |
|
|
|
- |
|
|
|
|
(405 |
) |
|
|
|
- |
|
|
|
Non-GAAP sales and marketing expenses |
|
$ |
28,277 |
|
|
|
$ |
26,696 |
|
|
|
$ |
55,730 |
|
|
|
$ |
48,815 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP general and administrative expenses |
|
$ |
29,306 |
|
|
|
$ |
28,148 |
|
|
|
$ |
57,158 |
|
|
|
$ |
53,932 |
|
|
Amortization of intangibles |
|
|
|
|
|
(3,523 |
) |
|
|
|
(3,570 |
) |
|
|
|
(7,047 |
) |
|
|
|
(7,612 |
) |
|
Impact of purchase accounting |
|
|
|
|
|
(177 |
) |
|
|
|
(229 |
) |
|
|
|
(406 |
) |
|
|
|
(458 |
) |
|
Stock-based compensation expense |
|
|
|
|
|
(1,799 |
) |
|
|
|
(144 |
) |
|
|
|
(2,015 |
) |
|
|
|
(278 |
) |
|
Other |
|
|
|
|
|
- |
|
|
|
|
(3,446 |
) |
|
|
|
(1,164 |
) |
|
|
|
(6,535 |
) |
|
|
Non-GAAP general and administrative expenses |
|
$ |
23,807 |
|
|
|
$ |
20,759 |
|
|
|
$ |
46,526 |
|
|
|
$ |
39,049 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating loss |
|
|
|
|
$ |
(20,047 |
) |
|
|
$ |
(32,349 |
) |
|
|
$ |
(39,047 |
) |
|
|
$ |
(58,679 |
) |
|
Amortization of intangibles |
|
|
|
|
|
6,934 |
|
|
|
|
6,980 |
|
|
|
|
13,868 |
|
|
|
|
14,432 |
|
|
Impact of purchase accounting |
|
|
|
|
|
533 |
|
|
|
|
962 |
|
|
|
|
1,023 |
|
|
|
|
1,924 |
|
|
Stock-based compensation expense |
|
|
|
|
|
3,005 |
|
|
|
|
214 |
|
|
|
|
3,365 |
|
|
|
|
414 |
|
|
Other |
|
|
|
|
|
- |
|
|
|
|
5,314 |
|
|
|
|
1,164 |
|
|
|
|
11,403 |
|
|
|
Non-GAAP operating loss |
|
|
|
|
$ |
(9,575 |
) |
|
|
$ |
(18,879 |
) |
|
|
$ |
(19,627 |
) |
|
|
$ |
(30,506 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net loss |
|
|
|
|
$ |
(12,051 |
) |
|
|
$ |
(21,124 |
) |
|
|
$ |
(23,678 |
) |
|
|
$ |
(38,954 |
) |
|
Amortization of intangibles |
|
|
|
|
|
6,934 |
|
|
|
|
6,980 |
|
|
|
|
13,868 |
|
|
|
|
14,432 |
|
|
Impact of purchase accounting |
|
|
|
|
|
533 |
|
|
|
|
962 |
|
|
|
|
1,023 |
|
|
|
|
1,924 |
|
|
Stock-based compensation expense |
|
|
|
|
|
3,005 |
|
|
|
|
214 |
|
|
|
|
3,365 |
|
|
|
|
414 |
|
|
Other |
|
|
|
|
|
- |
|
|
|
|
5,314 |
|
|
|
|
1,164 |
|
|
|
|
11,403 |
|
|
Aggregate adjustment for income taxes |
|
|
|
(3,997 |
) |
|
|
|
(5,151 |
) |
|
|
|
(7,419 |
) |
|
|
|
(10,773 |
) |
|
|
Non-GAAP net loss |
|
|
|
|
$ |
(5,576 |
) |
|
|
$ |
(12,805 |
) |
|
|
$ |
(11,677 |
) |
|
|
$ |
(21,554 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net loss per share |
|
|
|
|
$ |
(0.15 |
) |
|
|
$ |
(0.30 |
) |
|
|
$ |
(0.31 |
) |
|
|
$ |
(0.56 |
) |
|
Amortization of intangibles |
|
|
|
|
|
0.09 |
|
|
|
|
0.10 |
|
|
|
|
0.18 |
|
|
|
|
0.21 |
|
|
Impact of purchase accounting |
|
|
|
|
|
0.01 |
|
|
|
|
0.01 |
|
|
|
|
0.01 |
|
|
|
|
0.02 |
|
|
Stock-based compensation expense |
|
|
|
|
|
0.04 |
|
|
|
|
- |
|
|
|
|
0.04 |
|
|
|
|
- |
|
|
Other |
|
|
|
|
|
- |
|
|
|
|
0.08 |
|
|
|
|
0.02 |
|
|
|
|
0.17 |
|
|
Aggregate adjustment for income taxes |
|
|
|
(0.06 |
) |
|
|
|
(0.07 |
) |
|
|
|
(0.10 |
) |
|
|
|
(0.15 |
) |
|
|
Non-GAAP net loss per share |
|
|
|
|
$ |
(0.07 |
) |
|
|
$ |
(0.18 |
) |
|
|
$ |
(0.16 |
) |
|
|
$ |
(0.31 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net loss |
|
|
|
|
$ |
(12,051 |
) |
|
|
$ |
(21,124 |
) |
|
|
$ |
(23,678 |
) |
|
|
$ |
(38,954 |
) |
|
Interest and other, net |
|
|
|
|
|
(851 |
) |
|
|
|
(303 |
) |
|
|
|
(1,216 |
) |
|
|
|
515 |
|
|
Income tax benefit |
|
|
|
|
|
(7,145 |
) |
|
|
|
(10,922 |
) |
|
|
|
(14,153 |
) |
|
|
|
(20,240 |
) |
|
Depreciation and amortization |
|
|
|
|
|
9,796 |
|
|
|
|
10,145 |
|
|
|
|
19,422 |
|
|
|
|
20,722 |
|
|
Stock-based compensation expense |
|
|
|
|
|
3,005 |
|
|
|
|
214 |
|
|
|
|
3,365 |
|
|
|
|
414 |
|
|
Impact of purchase accounting |
|
|
|
|
|
221 |
|
|
|
|
693 |
|
|
|
|
442 |
|
|
|
|
1,385 |
|
|
Other |
|
|
|
|
|
- |
|
|
|
|
5,314 |
|
|
|
|
1,164 |
|
|
|
|
11,403 |
|
|
|
Adjusted EBITDA |
|
|
|
|
$ |
(7,025 |
) |
|
|
$ |
(15,983 |
) |
|
|
$ |
(14,654 |
) |
|
|
$ |
(24,755 |
) |
|
|
SECUREWORKS CORP. |
Reconciliation of GAAP to Non-GAAP Financial
Measures |
(in thousands) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
|
|
|
|
|
|
July 29, |
|
July 31, |
|
July 29, |
|
July 31, |
|
|
|
|
|
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
Percentage of Total Net
Revenue |
|
|
|
|
|
|
|
|
|
|
|
GAAP gross margin |
|
|
|
|
49.0 |
% |
|
44.0 |
% |
|
49.5 |
% |
|
43.6 |
% |
|
Non-GAAP adjustment |
|
|
|
|
3.6 |
% |
|
7.1 |
% |
|
3.6 |
% |
|
7.9 |
% |
Non-GAAP gross margin |
|
|
|
|
52.6 |
% |
|
51.1 |
% |
|
53.1 |
% |
|
51.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP research and development expenses |
|
|
|
|
12.4 |
% |
|
15.8 |
% |
|
13.0 |
% |
|
15.6 |
% |
|
Non-GAAP adjustment |
|
|
|
|
(0.7 |
%) |
|
(0.2 |
%) |
|
(0.4 |
%) |
|
(0.3 |
%) |
Non-GAAP research and development expenses |
|
|
|
11.7 |
% |
|
15.6 |
% |
|
12.6 |
% |
|
15.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP sales and marketing expenses |
|
|
|
|
27.6 |
% |
|
33.4 |
% |
|
27.6 |
% |
|
31.0 |
% |
|
Non-GAAP adjustment |
|
|
|
|
(0.4 |
%) |
|
(0.3 |
%) |
|
(0.3 |
%) |
|
(0.2 |
%) |
Non-GAAP sales and marketing expenses |
|
|
|
|
27.2 |
% |
|
33.1 |
% |
|
27.3 |
% |
|
30.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP general and administrative expenses |
|
|
|
|
28.3 |
% |
|
35.2 |
% |
|
28.1 |
% |
|
34.3 |
% |
|
Non-GAAP adjustment |
|
|
|
|
(5.4 |
%) |
|
(9.4 |
%) |
|
(5.3 |
%) |
|
(9.7 |
%) |
Non-GAAP general and administrative expenses |
|
|
|
22.9 |
% |
|
25.8 |
% |
|
22.8 |
% |
|
24.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating loss |
|
|
|
|
(19.3 |
%) |
|
(40.5 |
%) |
|
(19.2 |
%) |
|
(37.3 |
%) |
|
Non-GAAP adjustment |
|
|
|
|
10.1 |
% |
|
17.1 |
% |
|
9.6 |
% |
|
18.1 |
% |
Non-GAAP operating loss |
|
|
|
|
(9.2 |
%) |
|
(23.4 |
%) |
|
(9.6 |
%) |
|
(19.2 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net loss |
|
|
|
|
(11.6 |
%) |
|
(26.5 |
%) |
|
(11.6 |
%) |
|
(24.8 |
%) |
|
Non-GAAP adjustment |
|
|
|
|
6.2 |
% |
|
10.6 |
% |
|
5.9 |
% |
|
11.2 |
% |
Non-GAAP net loss |
|
|
|
|
(5.4 |
%) |
|
(15.9 |
%) |
|
(5.7 |
%) |
|
(13.6 |
%) |
|
|
SECUREWORKS CORP. |
Reconciliation of GAAP to Non-GAAP Financial
Measures |
(in millions, except per share data) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
Low End of Guidance |
|
|
|
High End of Guidance |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Full Year Ended |
|
|
|
Three Months Ended |
|
|
Full Year Ended |
|
|
|
|
|
|
|
|
|
October 28, 2016 |
|
|
|
February 3, 2017 |
|
|
|
October 28, 2016 |
|
|
|
February 3, 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP revenue |
|
|
|
|
|
$ |
104 |
|
|
|
|
$ |
423 |
|
|
|
|
$ |
105 |
|
|
|
|
$ |
425 |
|
|
Impact of purchase accounting |
|
|
|
|
|
- |
|
|
|
|
|
1 |
|
|
|
|
|
- |
|
|
|
|
|
1 |
|
|
|
Non-GAAP revenue |
|
|
|
|
$ |
104 |
|
|
|
|
$ |
424 |
|
|
|
|
$ |
105 |
|
|
|
|
$ |
426 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net loss per share |
|
|
|
|
$ |
(0.17 |
) |
|
|
|
$ |
(0.66 |
) |
|
|
|
$ |
(0.15 |
) |
|
|
|
$ |
(0.62 |
) |
|
Amortization of intangibles |
|
|
|
|
|
0.09 |
|
|
|
|
|
0.36 |
|
|
|
|
|
0.09 |
|
|
|
|
|
0.36 |
|
|
Impact of purchase accounting |
|
|
|
|
|
0.01 |
|
|
|
|
|
0.03 |
|
|
|
|
|
0.01 |
|
|
|
|
|
0.03 |
|
|
Stock-based compensation expense |
|
|
|
|
|
0.04 |
|
|
|
|
|
0.13 |
|
|
|
|
|
0.04 |
|
|
|
|
|
0.13 |
|
|
Other |
|
|
|
|
|
|
|
- |
|
|
|
|
|
0.01 |
|
|
|
|
|
- |
|
|
|
|
|
0.01 |
|
|
Aggregate adjustment for income taxes |
|
|
|
|
|
(0.06 |
) |
|
|
|
|
(0.20 |
) |
|
|
|
|
(0.06 |
) |
|
|
|
|
(0.21 |
) |
|
|
Non-GAAP net loss per share |
|
|
|
|
$ |
(0.09 |
) |
|
|
|
$ |
(0.33 |
) |
|
|
|
$ |
(0.07 |
) |
|
|
|
$ |
(0.30 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net loss |
|
|
|
|
|
|
|
|
|
$ |
(51 |
) |
|
|
|
|
|
|
|
$ |
(49 |
) |
|
Interest and other, net |
|
|
|
|
|
|
|
|
|
(2 |
) |
|
|
|
|
|
|
|
|
(2 |
) |
|
Income tax benefit |
|
|
|
|
|
|
|
|
|
(30 |
) |
|
|
|
|
|
|
|
|
(29 |
) |
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
40 |
|
|
|
|
|
|
|
|
|
40 |
|
|
Stock-based compensation expense |
|
|
|
|
9 |
|
|
|
|
|
|
|
|
|
10 |
|
|
Impact of purchase accounting |
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
1 |
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
1 |
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
$ |
(32 |
) |
|
|
|
|
|
|
|
$ |
(28 |
) |
|
SecureWorks
Investor Inquiries:
Rebecca Gardy, 404-417-4803
Investor Relations Officer
rgardy@secureworks.com
or
SecureWorks
Media inquiries:
Elizabeth W. Clarke, 404-486-4492
Director of Media Relations
eclarke@secureworks.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20160906006389/en/