DASAN Zhone Solutions Reports Third Quarter 2016 Financial Results
DASAN Zhone Solutions, Inc. (NASDAQ: DZSI or the Company), a global leader in fiber access transformation for enterprise and
service provider networks, today reported its financial results for the quarter ended September 30, 2016.
Due to the continuing post-merger consolidation of the operations and financial reporting of Legacy Zhone and DASAN Network
Solutions, Inc. (DNS), the Company intends to file its Quarterly Report on Form 10-Q for the nine months ended September 30, 2016
after market close on Monday, November 14, 2016, which is five days later than the required filing deadline. On November 10, 2016,
the Company will file the requisite Form 12b-25 with the Securities and Exchange Commission in connection with the filing
delay.
The Merger has been accounted for as a reverse acquisition under which DNS was considered the accounting acquirer of Legacy
Zhone. As such, the financial results of the Company for the three and nine months ended September 30, 2016 reflect the operating
results of DNS and its consolidated subsidiaries only for the period commencing on the first day of the applicable period through
September 8, 2016 and include the operating results of both DNS and Legacy Zhone for the period September 9 through September 30,
2016. Such results are compared to the financial results for DNS and its consolidated subsidiaries for the three and nine months
ended September 30, 2015. The balance sheet of the Company reflects the fair value of its assets and liabilities as of the merger
date. Those assets include the value of acquired intangible assets and goodwill. Additionally, all historical equity accounts of
DNS and its subsidiaries, including par value per share, share and per share numbers, have been adjusted to reflect the shares of
the Company’s common stock issued in connection with the Merger.
Revenue for the third quarter of 2016 was $32.2 million, compared to $35.3 million for the second quarter of 2016 and $22.6
million for the third quarter of 2015. Net loss for the third quarter of 2016, calculated in accordance with generally accepted
accounting principles (“GAAP”), was $4.9 million or $0.06 per share compared with net income of less than $0.01 million or $0.00
per share for the second quarter of 2016 and net loss of $2.8 million or $0.01 per share for the third quarter of 2015. Adjusted
earnings before stock-based compensation, interest, taxes, depreciation and amortization and merger transaction costs (“adjusted
EBITDA”) was an adjusted EBITDA loss of $0.5 million for the third quarter of 2016, compared to an adjusted EBITDA profit of $0.7
million for the second quarter of 2016 and an adjusted EBITDA loss of $2.0 million for the third quarter of 2015.
Cash and cash equivalents at September 30, 2016 were $34.4 million compared to $10.0 million at December 31, 2015.
DASAN Zhone Solutions will conduct a conference call and audio webcast to discuss further details of its third quarter 2016
results at approximately 2:00 p.m. PT / 5:00 p.m. ET on Wednesday, November 9, 2016. This call is open to the public by dialing +1
(888) 306-9369 for U.S. callers, and +1 (503) 406-4059 for international callers, and then providing passcode 95210950. The audio
webcast will be simultaneously available on the Investor Relations section of DASAN Zhone Solution's website at http://www.zhone.com/investors/.
A recording of the conference call will be available after the original call by dialing +1 (855) 859-2056 for U.S. callers, and
+1 (404) 537-3406 for international callers, and then providing passcode 95210950. An audio webcast recording will also be
available online at http://www.zhone.com/investors/ for approximately one week following the original call.
Non-GAAP Financial Measures
To supplement DASAN Zhone's consolidated financial statements presented in accordance with GAAP, DASAN Zhone uses adjusted
EBITDA, a non-GAAP measure DASAN Zhone believes is appropriate to enhance an overall understanding of DASAN Zhone's past financial
performance and prospects for the future. These adjustments to GAAP results are made with the intent of providing greater
transparency to supplemental information used by management in its financial and operational decision-making. These non-GAAP
results are among the primary indicators that management uses as a basis for making operating decisions because they provide
meaningful supplemental information regarding the Company's operational performance, including the Company's ability to provide
cash flows to invest in research and development, and to fund capital expenditures. In addition, these non-GAAP financial measures
facilitate management's internal comparisons to the Company's historical operating results and comparisons to competitors'
operating results. 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 between net income calculated on a GAAP
basis and adjusted EBITDA on a non-GAAP basis is provided in a table immediately following the Unaudited Condensed Consolidated
Statements of Comprehensive Income (Loss).
About DASAN Zhone Solutions
DASAN Zhone Solutions, Inc. (NASDAQ: DZSI) is a global leader in broad-based network access solutions. The company provides
solutions in five major product areas including broadband access, Ethernet switching, mobile backhaul, passive optical LAN (POL)
and software defined networks (SDN). More than 750 of the world’s most innovative network operators, service providers and
enterprises turn to DASAN Zhone Solutions for fiber access transformation. The IP Zhone is the only solution that enables service
providers to build the network of the future today, supporting end-to-end voice, data, entertainment, social media, business,
mobile backhaul and mobility service. DASAN Zhone Solutions is committed to building the fastest and highest quality All IP
Multi-Service solution for its customers. DASAN Zhone is headquartered in Oakland, California.
DASAN Zhone Solutions, the DASAN Zhone Solutions logo, and al DASAN Zhone 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.
Forward-Looking Statements
This press release contains forward-looking statements that are subject to the safe harbors created under the Securities Act of
1933 and the Securities Exchange Act of 1934. Words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,”
“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, forward-looking statements include, among others,
statements that refer to financial estimates; projections of revenue, margins, expenses or other financial items. Readers are
cautioned that actual results could differ materially 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, commercial acceptance of the Company's products;
intense competition in the communications equipment market; the Company's ability to execute on its strategy and operating plans;
and economic conditions specific to the communications, networking, internet and related industries. 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 most recent
reports on Forms 10-K, 10-Q and 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.
| |
|
DASAN ZHONE SOLUTIONS, INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Comprehensive Income (Loss)
(In thousands, except per share data)
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|
|
2016 |
|
2016 |
|
2015 |
|
2016 |
|
2015 |
| Net revenue |
|
$ |
32,166 |
|
|
$ |
35,297 |
|
|
$ |
22,591 |
|
|
$ |
93,256 |
|
|
$ |
93,339 |
|
| Cost of revenue |
|
|
22,693 |
|
|
|
25,588 |
|
|
|
16,774 |
|
|
|
68,997 |
|
|
|
69,287 |
|
| Gross profit |
|
|
9,473 |
|
|
|
9,709 |
|
|
|
5,817 |
|
|
|
24,259 |
|
|
|
24,052 |
|
| Operating expenses: |
|
|
|
|
|
|
|
|
|
|
| Research and product development (1) |
|
|
5,885 |
|
|
|
5,018 |
|
|
|
4,859 |
|
|
|
15,582 |
|
|
|
16,546 |
|
| Selling, general and administrative (1) |
|
|
8,202 |
|
|
|
4,284 |
|
|
|
3,939 |
|
|
|
16,903 |
|
|
|
12,458 |
|
| Amortization of intangible assets |
|
|
299 |
|
|
|
— |
|
|
|
— |
|
|
|
299 |
|
|
|
— |
|
| Total operating expenses |
|
|
14,386 |
|
|
|
9,302 |
|
|
|
8,798 |
|
|
|
32,784 |
|
|
|
29,004 |
|
| Operating loss |
|
|
(4,913 |
) |
|
|
407 |
|
|
|
(2,981 |
) |
|
|
(8,525 |
) |
|
|
(4,952 |
) |
| Interest expense, net |
|
|
(173 |
) |
|
|
(144 |
) |
|
|
(87 |
) |
|
|
(463 |
) |
|
|
(286 |
) |
| Other income (expense) , net |
|
|
52 |
|
|
|
(20 |
) |
|
|
583 |
|
|
|
117 |
|
|
|
780 |
|
| Income (expense) before income taxes |
|
|
(5,034 |
) |
|
|
243 |
|
|
|
(2,485 |
) |
|
|
(8,871 |
) |
|
|
(4,458 |
) |
| Income tax expense (benefit) |
|
|
(153 |
) |
|
|
196 |
|
|
|
295 |
|
|
|
(584 |
) |
|
|
480 |
|
| Net income (loss) |
|
$ |
(4,881 |
) |
|
$ |
47 |
|
|
$ |
(2,780 |
) |
|
$ |
(8,287 |
) |
|
$ |
(4,938 |
) |
| Less: Net loss attributable to the non-controlling interests |
|
|
38 |
|
|
|
190 |
|
|
|
— |
|
|
|
234 |
|
|
|
— |
|
| Net loss attributable to DASAN Zhone Solutions, Inc. |
|
|
(4,919 |
) |
|
|
(143 |
) |
|
|
(2,780 |
) |
|
|
(8,521 |
) |
|
|
(4,938 |
) |
| Foreign currency translation adjustments |
|
|
2,337 |
|
|
|
(116 |
) |
|
|
1,009 |
|
|
|
2,738 |
|
|
|
107 |
|
| Comprehensive loss |
|
$ |
(2,544 |
) |
|
$ |
(69 |
) |
|
$ |
(1,771 |
) |
|
$ |
(5,549 |
) |
|
$ |
(4,831 |
) |
| Less: Comprehensive income attributable to the non-controlling interests |
|
|
44 |
|
|
|
245 |
|
|
|
— |
|
|
|
303 |
|
|
|
— |
|
| Comprehensive loss attributable to DASAN Zhone Solutions, Inc. |
|
$ |
(2,588 |
) |
|
$ |
(314 |
) |
|
$ |
(1,771 |
) |
|
$ |
(5,852 |
) |
|
$ |
(4,831 |
) |
| Basic and diluted net loss per share |
|
$ |
(0.06 |
) |
|
$ |
0.00 |
|
|
$ |
(0.01 |
) |
|
$ |
(0.10 |
) |
|
$ |
(0.01 |
) |
| Weighted average shares outstanding used to compute basic net loss per share |
|
|
81,839 |
|
|
|
353,678 |
|
|
|
347,005 |
|
|
|
81,739 |
|
|
|
347,005 |
|
| Weighted average shares outstanding used to compute diluted net loss per share |
|
|
81,839 |
|
|
|
353,678 |
|
|
|
347,005 |
|
|
|
81,739 |
|
|
|
347,005 |
|
| (1) Amounts include stock-based compensation costs as follows: |
|
|
|
|
|
|
|
|
|
|
| Research and product development |
|
|
3 |
|
|
|
— |
|
|
|
— |
|
|
|
3 |
|
|
|
— |
|
| Selling, general and administrative |
|
|
125 |
|
|
|
— |
|
|
|
— |
|
|
|
125 |
|
|
|
— |
|
|
|
$ |
128 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
128 |
|
|
$ |
— |
|
| GAAP net income (loss) |
|
$ |
(4,881 |
) |
|
$ |
47 |
|
|
$ |
(2,780 |
) |
|
$ |
(8,287 |
) |
|
$ |
(4,938 |
) |
| Stock-based compensation |
|
|
128 |
|
|
|
— |
|
|
|
— |
|
|
|
128 |
|
|
|
— |
|
| Interest expense |
|
|
204 |
|
|
|
202 |
|
|
|
114 |
|
|
|
600 |
|
|
|
378 |
|
| Income taxes |
|
|
(153 |
) |
|
|
196 |
|
|
|
295 |
|
|
|
(584 |
) |
|
|
480 |
|
| Depreciation and amortization |
|
|
628 |
|
|
|
269 |
|
|
|
369 |
|
|
|
1,165 |
|
|
|
1,143 |
|
| Merger transaction costs |
|
|
3,536 |
|
|
|
— |
|
|
|
— |
|
|
|
3,536 |
|
|
|
— |
|
| Non-GAAP Adjusted EBITDA income (loss) |
|
$ |
(538 |
) |
|
$ |
714 |
|
|
$ |
(2,002 |
) |
|
$ |
(3,442 |
) |
|
$ |
(2,937 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DASAN ZHONE SOLUTIONS, INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Balance Sheets
(In thousands, except par value)
|
|
|
|
|
|
|
|
September 30,
2016 |
|
December 31,
2015 |
| Assets |
|
|
|
|
| Current assets: |
|
|
|
|
| Cash and cash equivalents |
|
$ |
34,375 |
|
|
$ |
10,015 |
|
| Restricted cash |
|
106 |
|
|
345 |
|
| Other short-term investments and loans |
|
5,112 |
|
|
3,818 |
|
| Accounts receivable, net |
|
39,306 |
|
|
32,728 |
|
| Other receivables |
|
12,892 |
|
|
12,690 |
|
| Inventories |
|
31,957 |
|
|
13,900 |
|
| Prepaid expenses and other current assets |
|
3,878 |
|
|
1,279 |
|
| Total current assets |
|
127,626 |
|
|
74,775 |
|
| Property and equipment, net |
|
6,258 |
|
|
2,251 |
|
| Intangible assets, net |
|
22,573 |
|
|
696 |
|
| Other assets |
|
3,892 |
|
|
5,869 |
|
| Total assets |
|
$ |
160,349 |
|
|
$ |
83,591 |
|
| Liabilities and Stockholders’ Equity |
|
|
|
|
| Current liabilities: |
|
|
|
|
| Accounts payable |
|
$ |
20,609 |
|
|
$ |
14,935 |
|
| Short-term debt |
|
21,941 |
|
|
21,848 |
|
| Accrued and other liabilities |
|
26,735 |
|
|
4,469 |
|
| Total current liabilities |
|
69,285 |
|
|
41,252 |
|
| Long-term debt |
|
5,000 |
|
|
— |
|
| Other long-term liabilities |
|
8,024 |
|
|
510 |
|
| Total liabilities |
|
82,309 |
|
|
41,762 |
|
| Stockholders’ equity: |
|
|
|
|
| Common stock |
|
97,481 |
|
|
56,579 |
|
| Additional paid-in capital |
|
(8,324 |
) |
|
(8,890 |
) |
| Other comprehensive loss |
|
908 |
|
|
(1,776 |
) |
| Accumulated deficit |
|
(12,743 |
) |
|
(4,222 |
) |
| Non-controlling interest |
|
718 |
|
|
138 |
|
| Total stockholders’ equity |
|
78,040 |
|
|
41,829 |
|
| Total liabilities and stockholders’ equity |
|
$ |
160,349 |
|
|
$ |
83,591 |
|
DASAN Zhone Investor Relations:
Tel: +1 510-777-7013
Fax: +1 510-777-7001
investor-relations@zhone.com
or
DASAN Zhone Public Relations:
Tel: +1 760-814-8194
carla.vallone@portavocepr.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20161109006066/en/