ATLANTA, March 14, 2024 /PRNewswire/ -- Secureworks
(NASDAQ: SCWX), a global leader in cybersecurity, today announced
financial results for its fourth quarter and full year fiscal 2024,
which ended on February 2, 2024.
Key Highlights
- Taegis™ annual recurring revenue (ARR) grew to $285 million, an increase of 9% on a
year-over-year basis.
- Taegis fourth quarter revenue grew 15% year-over-year to
$68.9 million.
- Taegis GAAP gross margin and non-GAAP gross margin continued to
expand in the fourth quarter, reaching 70.8% and 73.1%,
respectively.
- Secureworks exceeded its guidance for adjusted EBITDA in the
fourth quarter, delivering $3.8
million, representing a margin of 4.3%.
"As the open security platform of choice, Taegis integrates with
existing investments to reduce risk and avoid the damage inflicted
by cyber breaches. With ransomware proliferating and dwell times
below 24 hours, never has our mission been more critical or
relevant to customers. I'm particularly proud of our team's recent
contribution of intelligence and insights gained from four years of
combating LockBit in support of the law enforcement disruption of
the world's most prolific ransomware operation," said Wendy Thomas, CEO, Secureworks. "Taegis sees
more, detects better and responds faster. Our continuous
innovations in AI means that customers and partners globally are
benefiting from our platform's powerful capabilities in cyber
defense to drive better security outcomes and realize greater
efficiencies in their security operations. That success drives our
growth."
"Our fourth quarter results demonstrated how our unique cloud
architecture creates a win-win situation, fueling the delivery of
the best security outcomes for our customers with spend
predictability, while contributing to our expanding margins," said
Alpana Wegner, Chief Financial
Officer, Secureworks. "We exceeded our commitment for breakeven
adjusted EBITDA in the fourth quarter, which marks an important
milestone and gives us confidence in our EBITDA guidance for the
full year fiscal 2025."
Fourth Quarter and Fiscal 2024 Financial Highlights
- Total revenue for the fourth quarter was $89.2 million, compared to $115.3 million in the fourth quarter of fiscal
2023, reflecting the strategic wind-down of our Other MSS
business.
- Taegis revenue for the fourth quarter was $68.9 million, compared to $60.2 million in the fourth quarter of fiscal
2023.
- GAAP gross profit was $58.5
million, compared with $68.9
million in the fourth quarter of fiscal 2023. Non-GAAP gross
profit was $60.7 million, compared
with $73.7 million during the same
period last year.
- GAAP gross profit specific to Taegis was $48.8 million, compared with $40.6 million in the fourth quarter of fiscal
2023. Non-GAAP Taegis gross profit was $50.4
million, compared with $41.7
million during the same period last year.
- GAAP gross margin for the fourth quarter was 65.6%, compared
with 59.7% in the same period last year. Non-GAAP gross margin was
68.1%, compared with 63.9% in the fourth quarter of fiscal
2023.
- GAAP Taegis gross margin was 70.8% for the quarter, compared
with 67.5% in the same period last year. Non-GAAP Taegis gross
margin was 73.1%, compared with 69.2% in the fourth quarter of
fiscal 2023.
- GAAP net loss was $8.3 million
for the fourth quarter, or $0.10 per
share, compared with GAAP net loss of $40.0
million, or $0.47 per share,
in the same period last year. Non-GAAP net income was $6.6 million, or $0.08 per share, compared with non-GAAP net loss
of $14.3 million, or $0.17 per share, in the same period last
year.
- Adjusted EBITDA for the quarter was $3.8
million, compared with adjusted EBITDA loss of $19.7 million in the fourth quarter of fiscal
2023.
- The company ended the fourth quarter with $68.7 million in cash and cash equivalents and no
borrowings on its credit facility.
Full Year Fiscal 2024 Financial Highlights
- Total revenue for fiscal year 2024 was $365.9 million, compared to $463.5 million in fiscal 2023, reflecting the
strategic wind-down of our Other MSS business.
- Taegis revenue for fiscal 2024 was $265.3 million, compared to $188.1 million in fiscal 2023.
- GAAP gross profit was $217.8
million, compared with $272.4
million in fiscal 2023. Non-GAAP gross profit was
$234.5 million, compared with
$291.6 million during the same period
last year.
- GAAP gross profit specific to Taegis was $184.6 million, compared with $124.0 million in fiscal 2023. Non-GAAP Taegis
gross profit was $190.1 million,
compared with $127.7 million during
the same period last year.
- GAAP gross margin for fiscal 2024 was 59.5%, compared with
58.8% in the same period last year. Non-GAAP gross margin was
64.1%, compared with 62.9% in fiscal 2023.
- GAAP Taegis gross margin was 69.6% for fiscal 2024, compared
with 65.9% in the same period last year. Non-GAAP Taegis gross
margin was 71.7%, compared with 67.9% in fiscal 2023.
- GAAP net loss was $86.0 million
in fiscal 2024, or $1.00 per share,
compared with GAAP net loss of $114.5
million, or $1.36 per share,
in the same period last year. Non-GAAP net loss was $19.1 million, or $0.22 per share, compared with non-GAAP net loss
of $46.9 million, or $0.56 per share, in the same period last
year.
- Adjusted EBITDA loss for fiscal 2024 was $27.8 million, compared with adjusted EBITDA loss
of $59.0 million in fiscal 2023.
Business and Operational Highlights
- Launched our AI-powered Threat Score to silence alert noise and
increase security analyst productivity by over 100%.
- Supported the recent law enforcement operation to disrupt
LockBit, the world's most prolific ransomware operation, by
providing intelligence and insights gained from 4 years of
combating LockBit ransomware intrusions, further underscoring our
role in critical public/private partnerships in cyber defense.
- Expanded our Global MSSP Partner Program with the addition of
Happiest Minds providing Managed Detection and Response (MDR)
services powered by our Taegis™ XDR platform.
- Received the Frost & Sullivan Competitive Strategy
Leadership Award in the Global XDR Industry, recognizing our
strategy effectiveness and execution, competitive differentiation,
and customer experience.
- Named to CRN Security 100, recognizing our commitment to
working hand in hand with our partners to protect businesses from
cyber threats.
- Recognized as a Gold Globee winner in the Extended Detection
and Response and Managed Detection and Response Categories of the
2024 Globee® Awards for cybersecurity.
Financial Outlook
For the first quarter of fiscal 2025, the Company expects:
- Revenue of $83 million to
$85 million.
- Adjusted EBITDA of $0 to
$2 million.
- Non-GAAP net loss per share of ($0.01) to non-GAAP net earnings per share of
$0.01.
Secureworks is providing the following guidance for full fiscal
year 2025. The Company expects:
Fiscal Year 2025
Guidance
|
|
Total ARR
|
$300M or
Greater
|
Total
revenue
|
$325M to
$335M
|
Non-GAAP net
income
|
$0M to $7M
|
|
$0.00 to $0.08 per
share
|
Adjusted
EBITDA
|
$4M to $12M
|
Cash from
operations
|
($2M) to $8M
|
The Company has not reconciled its forward-looking non-GAAP
financial measures to their most directly comparable GAAP measures
because certain items are out of our control or cannot be
reasonably predicted. Accordingly, reconciliations for
forward-looking non-GAAP financial measures are not available
without unreasonable efforts.
Conference Call Information
As previously announced, the Company will hold a conference call
to discuss its fourth quarter and full year fiscal 2024 results and
financial guidance on March 14, 2024,
at 8:00 a.m. U.S. ET. A live audio
webcast of the conference call and the related supplemental
financial information will be accessible on the Company's website
at https://investors.secureworks.com. The webcast and supplemental
information will be archived at the same location.
Operating Metrics
The Company defines annual recurring revenue (ARR) as the value
of its subscription contracts as of a particular date. Because the
Company uses recurring revenue as a leading indicator of future
annual revenue, it includes operational backlog. Operational
backlog is defined as the recurring revenue associated with pending
contracts, which are contracts that have been sold but for which
the service period has not yet commenced.
Non-GAAP Financial Measures
This press release presents information about the Company's
non-GAAP subscription cost of revenue, non-GAAP professional
services cost of revenue, non-GAAP Taegis Subscription Solutions
cost of revenue, non-GAAP Managed Security Services cost of
revenue, non-GAAP gross profit, non-GAAP subscription gross profit,
non-GAAP professional services gross profit non-GAAP Taegis
Subscription Solutions gross profit, non-GAAP Managed Security
Services gross profit, non-GAAP operating expenses, non-GAAP
operating margin, non-GAAP research and development expenses,
non-GAAP sales and marketing expenses, non-GAAP general and
administrative expenses, non-GAAP operating income (loss), non-GAAP
net income (loss), non-GAAP net earnings (loss) per share, adjusted
EBITDA, weighted average common shares outstanding - diluted
(non-GAAP), non-GAAP gross margin, non-GAAP Taegis Subscription
Solutions gross margin, non-GAAP Managed Security Services gross
margin, non-GAAP subscription gross margin, and non-GAAP
professional services gross margin, which are non-GAAP financial
measures provided as a supplement to the results provided in
accordance with accounting principles generally accepted 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 measure is
provided below for each of the fiscal periods presented.
Non-GAAP Net Income (Loss) and Non-GAAP Net Income (Loss) per
share
The Company defines non-GAAP net loss and non-GAAP net loss on a
per share basis as GAAP net loss excluding amortization of
intangibles, stock-based compensation expense, reorganization and
other related charges, and the aggregate adjustments for income
taxes.
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," 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 regarding
revenue, GAAP net income (loss), non-GAAP net income (loss), GAAP
net earnings (loss) per share, non-GAAP net earnings (loss) per
share, and adjusted EBITDA for the first quarter of fiscal 2025,
and total annual recurring revenue ("ARR"), total revenue, GAAP net
income (loss), GAAP net earnings (loss) per share, non-GAAP net
income (loss), non-GAAP net earnings (loss) per share, weighted
average common shares outstanding - diluted (non-GAAP), adjusted
EBITDA, capital expenditures, and cash from operations for full
year fiscal 2025, all of which reflect the Company's current
analysis of existing trends and information. These forward-looking
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 that
include, but are not limited to, the following: 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 Company's ability to
navigate economic conditions, geopolitical uncertainty and
financial market volatility; the Company's reliance on personnel
with extensive information security expertise; the Company's
ability to successfully implement its strategic plan to realign and
optimize its investments with its priorities; intense competition
in the Company's markets; the Company's ability to attract new
customers, retain existing customers and increase its annual
contract values; the Company's reliance on customers 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; terms of the Company's
service level agreements with customers that require credits for
service failures or inadequacies; the Company's recognition of
revenue ratably over the terms of its Taegis SaaS applications and
managed security services contracts; the Company's long and
unpredictable sales cycles; risks associated with expansion of the
Company's international sales and operations; the risks associated
with proposed or currently enacted tax statutes, including, but not
limited to, Internal Revenue Code Section 174; the Company's
exposure to fluctuations in currency exchange rates or inflation;
the effect of new governmental export or import controls on the
Company's business or any international sanctions compliance
program applicable to the Company; 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 risks associated with
cyber-attacks or other data security incidents; the risks
associated with our development, use and adoption of artificial
intelligence; the ability of the Company's solutions to
interoperate with its customers' IT infrastructure; the Company's
ability to use third-party technologies; the effect of evolving
information security, cybersecurity and data privacy laws and
regulations on the Company's business; the Company's ability to
maintain and enhance its brand; risks associated with the Company's
acquisition of other businesses; the effect of natural disasters,
public health issues, geopolitical conflict and other catastrophic
events on the Company's ability to serve its customers, including
the Ukrainian/Russian conflict and the conflict between
Israel and Hamas; 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; risks related to the Company's relationship with
Dell Technologies Inc. and Dell Inc. and control of the Company by
Dell Technologies Inc., which include, but are not limited to, the
effects of a deconsolidation of the Company as a part of the Dell
Technologies Inc. affiliated tax group; and risks related to the
volatility of the price of the Company's Class A common
stock.
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
caption "Risk Factors" in the Company's annual report on Form 10-K,
as well as in the Company's 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 resulting from circumstances or
events that arise after the date the statements are made, new
information or otherwise.
About Secureworks
Secureworks (NASDAQ: SCWX) is a global cybersecurity leader that
secures human progress with Secureworks® Taegis™, a SaaS-based,
open XDR platform built on 20+ years of real-world detection data,
security operations expertise, and threat intelligence and
research. Taegis is embedded in the security operations of 3,900
organizations around the world who use its advanced, AI-driven
capabilities to detect advanced threats, streamline and collaborate
on investigations, and automate the right actions.
www.secureworks.com
(Tables Follow)
SECUREWORKS
CORP.
|
Consolidated Statements
of Operations
|
(in
thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
February 2,
2024
|
|
February 3,
2023
|
|
February 2,
2024
|
|
February 3,
2023
|
Net revenue:
|
|
|
|
|
|
|
|
Subscription
|
$
75,260
|
|
$
91,522
|
|
$ 304,556
|
|
$ 363,448
|
Professional services
|
13,894
|
|
23,814
|
|
61,323
|
|
100,027
|
Total net
revenue
|
89,154
|
|
115,336
|
|
365,879
|
|
463,475
|
Cost of
revenue:
|
|
|
|
|
|
|
|
Subscription
|
22,744
|
|
32,532
|
|
109,833
|
|
131,554
|
Professional services
|
7,918
|
|
13,931
|
|
38,287
|
|
59,503
|
Total cost of
revenue
|
30,662
|
|
46,463
|
|
148,120
|
|
191,057
|
Gross profit
|
58,492
|
|
68,873
|
|
217,759
|
|
272,418
|
Operating
expenses:
|
|
|
|
|
|
|
|
Research
and development
|
25,230
|
|
37,553
|
|
110,996
|
|
139,785
|
Sales and
marketing
|
25,509
|
|
42,072
|
|
118,351
|
|
163,637
|
General
and administrative
|
20,039
|
|
27,195
|
|
83,233
|
|
101,554
|
Reorganization
and other related charges
|
2,913
|
|
15,471
|
|
17,145
|
|
15,471
|
Total operating
expenses
|
73,691
|
|
122,291
|
|
329,725
|
|
420,447
|
Operating
loss
|
(15,199)
|
|
(53,418)
|
|
(111,966)
|
|
(148,029)
|
Interest and other,
net
|
(856)
|
|
2,475
|
|
(2,554)
|
|
1,248
|
Loss before income
taxes
|
(16,055)
|
|
(50,943)
|
|
(114,520)
|
|
(146,781)
|
Income tax
benefit
|
(7,763)
|
|
(10,907)
|
|
(28,478)
|
|
(32,282)
|
Net loss
|
$
(8,292)
|
|
$
(40,036)
|
|
$
(86,042)
|
|
$
(114,499)
|
|
|
|
|
|
|
|
|
Net loss per common
share (basic and diluted)
|
$ (0.10)
|
|
$ (0.47)
|
|
$ (1.00)
|
|
$ (1.36)
|
Weighted-average
common shares outstanding (basic and diluted)
|
86,364
|
|
84,701
|
|
86,049
|
|
84,389
|
|
|
|
|
|
|
|
|
SECUREWORKS
CORP.
|
Consolidated Statements
of Financial Position
|
(in
thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February 2,
2024
|
|
February 3,
2023
|
Assets:
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
$
68,655
|
|
$
143,517
|
|
Accounts receivable,
net
|
|
|
54,266
|
|
72,627
|
|
Inventories
|
|
|
727
|
|
620
|
|
Other current
assets
|
|
|
13,777
|
|
17,526
|
|
|
Total current
assets
|
|
|
137,425
|
|
234,290
|
Property and equipment,
net
|
|
|
2,149
|
|
4,632
|
Goodwill
|
|
|
425,472
|
|
425,519
|
Operating lease
right-of-use assets, net
|
|
|
5,069
|
|
9,256
|
Intangible assets,
net
|
|
|
83,235
|
|
106,208
|
Other non-current
assets
|
|
|
71,429
|
|
60,965
|
|
|
Total assets
|
|
|
$
724,779
|
|
$
840,870
|
Liabilities and
Stockholders' Equity:
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
|
|
$
8,974
|
|
$
18,847
|
|
Accrued and
other
|
|
|
61,895
|
|
81,566
|
|
Deferred
revenue
|
|
|
131,245
|
|
145,170
|
|
|
Total current
liabilities
|
|
|
202,114
|
|
245,583
|
Long-term deferred
revenue
|
|
|
5,706
|
|
11,162
|
Operating lease
liabilities, non-current
|
|
|
7,803
|
|
12,141
|
Other non-current
liabilities
|
|
|
7,831
|
|
14,023
|
|
|
Total
liabilities
|
|
|
223,454
|
|
282,909
|
Stockholders'
equity
|
|
|
501,325
|
|
557,961
|
Total liabilities and
stockholders' equity
|
|
|
$
724,779
|
|
$
840,870
|
SECUREWORKS
CORP.
|
Consolidated Statements
of Cash Flows
|
(in
thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
Twelve Months
Ended
|
|
|
February 2,
2024
|
|
February 3,
2023
|
Cash flows from
operating activities:
|
|
|
|
|
Net loss
|
|
$
(86,042)
|
|
$ (114,499)
|
Adjustments to
reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
Depreciation and
amortization
|
|
31,893
|
|
36,668
|
Amortization of right
of use asset
|
|
2,024
|
|
3,800
|
Reorganization and
other related charges
|
|
3,272
|
|
6,112
|
Amortization of costs
capitalized to obtain revenue contracts
|
|
17,133
|
|
18,203
|
Amortization of costs
capitalized to fulfill revenue contracts
|
|
3,232
|
|
4,773
|
Stock-based
compensation expense
|
|
35,104
|
|
36,855
|
Income tax
benefit
|
|
(28,478)
|
|
(32,282)
|
Provision for credit
losses
|
|
(282)
|
|
(524)
|
Changes in assets and
liabilities:
|
|
|
|
|
Accounts
receivable
|
|
17,952
|
|
11,247
|
Net transactions with
Dell
|
|
5,708
|
|
(1,278)
|
Inventories
|
|
(107)
|
|
(115)
|
Other
assets
|
|
371
|
|
24,055
|
Accounts
payable
|
|
(9,685)
|
|
4,050
|
Deferred
revenue
|
|
(17,151)
|
|
(16,912)
|
Operating leases,
net
|
|
(4,553)
|
|
(5,465)
|
Accrued and other
liabilities
|
|
(29,550)
|
|
(33,433)
|
Net cash used
in operating activities
|
|
(59,159)
|
|
(58,745)
|
Cash flows from
investing activities:
|
|
|
|
|
Capital
expenditures
|
|
(1,180)
|
|
(2,307)
|
Software development
costs
|
|
(5,243)
|
|
(3,704)
|
Net cash used in
investing activities
|
|
(6,423)
|
|
(6,011)
|
Cash flows from
financing activities:
|
|
|
|
|
Taxes paid on vested
restricted shares
|
|
(6,163)
|
|
(8,887)
|
Net cash used in
financing activities
|
|
(6,163)
|
|
(8,887)
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
(3,117)
|
|
(3,495)
|
Net decrease in cash
and cash equivalents
|
|
(74,862)
|
|
(77,138)
|
Cash and cash
equivalents at beginning of the period
|
|
143,517
|
|
220,655
|
Cash and cash
equivalents at end of the period
|
|
$
68,655
|
|
$
143,517
|
Non-GAAP Financial Measures
This press release presents information about the Company's
non-GAAP subscription cost of revenue, non-GAAP professional
services cost of revenue, non-GAAP Taegis Subscription Solutions
cost of revenue, non-GAAP Managed Security Services cost of
revenue, non-GAAP gross profit, non-GAAP subscription gross profit,
non-GAAP professional services gross profit, non-GAAP Taegis
Subscription Solutions gross profit, non-GAAP Managed Security
Services gross profit, 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 income (loss), non-GAAP net income (loss), non-GAAP net
earnings (loss) per share, adjusted EBITDA, weighted average common
shares outstanding - diluted (non-GAAP), non-GAAP gross margin,
non-GAAP Taegis Subscription Solutions gross margin, non-GAAP
Managed Security Services gross margin, non-GAAP subscription gross
margin and non-GAAP professional services gross margin, which are
non-GAAP financial measures provided as a supplement to the results
provided in accordance with GAAP. A detailed discussion of our
reasons for including these non-GAAP financial measures, the
limitations associated with these measures, the items excluded from
these measures, and our reason for excluding those items are
presented in "Management's Discussion and Analysis of Financial
Condition and Results of Operations — Non-GAAP Financial Measures"
in our periodic reports filed with the SEC. The Company encourages
investors to review the non-GAAP discussion in these reports in
conjunction with the presentation of non-GAAP financial
measures.
(Tables Follow)
SECUREWORKS
CORP.
|
Revenue Components and
Reconciliation of GAAP to Non-GAAP Financial Measures
|
(in thousands, except
per share data)
|
(unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
|
February 2,
2024
|
|
February 3,
2023
|
|
February 2,
2024
|
|
February 3,
2023
|
Revenue:
|
|
|
|
|
|
|
|
|
Managed Security
Services
|
|
$ 68,930
|
|
$ 60,172
|
|
$
265,298
|
|
$
188,085
|
Taegis Subscription
Revenue
|
|
6,330
|
|
31,350
|
|
39,258
|
|
175,363
|
Subscription
Revenue
|
|
75,260
|
|
91,522
|
|
304,556
|
|
363,448
|
Professional Services
Revenue
|
|
13,894
|
|
23,814
|
|
61,323
|
|
100,027
|
Total
revenue
|
|
$ 89,154
|
|
$
115,336
|
|
$
365,879
|
|
$
463,475
|
|
|
|
|
|
|
|
|
|
GAAP Taegis
Subscription Solutions cost of revenue
|
|
$ 20,162
|
|
$ 19,568
|
|
$ 80,737
|
|
$ 64,118
|
Amortization of
intangibles
|
|
(1,320)
|
|
(973)
|
|
(4,724)
|
|
(3,492)
|
Stock-based
compensation expense
|
|
(274)
|
|
(89)
|
|
(835)
|
|
(277)
|
Non-GAAP Taegis
Subscription Solutions cost of revenue
|
|
$ 18,568
|
|
$ 18,506
|
|
$ 75,178
|
|
$ 60,349
|
Non-GAAP Taegis
Subscription Solutions cost of revenue as a % of
Taegis Subscription Solutions revenue
|
|
26.9 %
|
|
30.8 %
|
|
28.3 %
|
|
32.1 %
|
|
|
|
|
|
|
|
|
|
GAAP Managed Security
Services cost of revenue
|
|
$
2,582
|
|
$ 12,964
|
|
$ 29,096
|
|
$ 67,436
|
Amortization of
intangibles
|
|
—
|
|
(3,409)
|
|
(9,397)
|
|
(13,641)
|
Stock-based
compensation expense
|
|
(56)
|
|
(96)
|
|
(216)
|
|
(365)
|
Non-GAAP Managed
Security Services cost of revenue
|
|
$
2,526
|
|
$
9,459
|
|
$ 19,483
|
|
$ 53,430
|
Non-GAAP Managed
Security Services cost of revenue as a % of
Managed Security Services revenue
|
|
39.9 %
|
|
30.2 %
|
|
49.6 %
|
|
30.5 %
|
|
|
|
|
|
|
|
|
|
GAAP subscription cost
of revenue
|
|
$ 22,744
|
|
$ 32,532
|
|
$
109,833
|
|
$
131,554
|
Amortization of
intangibles
|
|
(1,320)
|
|
(4,382)
|
|
(14,121)
|
|
(17,133)
|
Stock-based
compensation expense
|
|
(330)
|
|
(185)
|
|
(1,051)
|
|
(642)
|
Non-GAAP subscription
cost of revenue
|
|
$ 21,094
|
|
$ 27,965
|
|
$ 94,661
|
|
$
113,779
|
Non-GAAP
subscription cost of revenue as a % of subscription
revenue
|
|
28.0 %
|
|
30.6 %
|
|
31.1 %
|
|
31.3 %
|
|
|
|
|
|
|
|
|
|
GAAP professional
services cost of revenue
|
|
$
7,918
|
|
$ 13,931
|
|
$ 38,287
|
|
$ 59,503
|
Stock-based
compensation expense
|
|
(536)
|
|
(303)
|
|
(1,527)
|
|
(1,358)
|
Non-GAAP professional
services cost of revenue
|
|
$
7,382
|
|
$ 13,628
|
|
$ 36,760
|
|
$ 58,145
|
Non-GAAP
professional services cost of revenue as a % of
professional services revenue
|
|
53.1 %
|
|
57.2 %
|
|
59.9 %
|
|
58.1 %
|
|
|
|
|
|
|
|
|
|
GAAP gross
profit
|
|
$ 58,492
|
|
$ 68,873
|
|
$
217,759
|
|
$
272,418
|
Amortization of
intangibles
|
|
1,320
|
|
4,382
|
|
14,121
|
|
17,133
|
Stock-based
compensation expense
|
|
865
|
|
488
|
|
2,578
|
|
2,000
|
Non-GAAP gross
profit
|
|
$ 60,677
|
|
$ 73,743
|
|
$
234,458
|
|
$
291,551
|
Non-GAAP gross
margin
|
|
68.1 %
|
|
63.9 %
|
|
64.1 %
|
|
62.9 %
|
|
|
|
|
|
|
|
|
|
GAAP Taegis
Subscription Solutions gross profit
|
|
$ 48,768
|
|
$ 40,604
|
|
$
184,561
|
|
$
123,967
|
Amortization of
intangibles
|
|
1,320
|
|
973
|
|
4,724
|
|
3,492
|
Stock-based
compensation expense
|
|
274
|
|
89
|
|
835
|
|
277
|
Non-GAAP Taegis
Subscription Solutions gross profit
|
|
$ 50,362
|
|
$ 41,666
|
|
$
190,120
|
|
$
127,736
|
Non-GAAP Taegis
Subscription Solutions gross margin
|
|
73.1 %
|
|
69.2 %
|
|
71.7 %
|
|
67.9 %
|
|
|
|
|
|
|
|
|
|
GAAP research and
development expenses
|
|
$ 25,230
|
|
$ 37,553
|
|
$
110,996
|
|
$
139,785
|
Stock-based
compensation expense
|
|
(3,548)
|
|
(3,129)
|
|
(12,625)
|
|
(11,589)
|
Non-GAAP research and
development expenses
|
|
$ 21,682
|
|
$ 34,424
|
|
$ 98,371
|
|
$
128,196
|
Non-GAAP research
and development expenses as a % of revenue
|
|
24.3 %
|
|
29.8 %
|
|
26.9 %
|
|
27.7 %
|
|
|
|
|
|
|
|
|
|
GAAP sales and
marketing expenses
|
|
$ 25,509
|
|
$ 42,072
|
|
$
118,351
|
|
$
163,637
|
Stock-based
compensation expense
|
|
(1,392)
|
|
(1,672)
|
|
(4,166)
|
|
(6,568)
|
Non-GAAP sales and
marketing expenses
|
|
$ 24,117
|
|
$ 40,400
|
|
$
114,185
|
|
$
157,069
|
Non-GAAP sales and
marketing expenses as a % of revenue
|
|
27.1 %
|
|
35.0 %
|
|
31.2 %
|
|
33.9 %
|
|
|
|
|
|
|
|
|
|
GAAP general and
administrative expenses
|
|
$ 20,039
|
|
$ 27,195
|
|
$ 83,233
|
|
$
101,554
|
Amortization of
intangibles
|
|
(3,523)
|
|
(3,523)
|
|
(14,094)
|
|
(14,094)
|
Stock-based
compensation expense
|
|
(4,447)
|
|
(4,062)
|
|
(15,735)
|
|
(16,698)
|
Non-GAAP general and
administrative expenses
|
|
$ 12,069
|
|
$ 19,610
|
|
$ 53,404
|
|
$ 70,762
|
Non-GAAP general and
administrative expenses as a % of revenue
|
|
13.5 %
|
|
17.0 %
|
|
14.6 %
|
|
15.3 %
|
|
|
|
|
|
|
|
|
|
GAAP operating
loss
|
|
$
(15,199)
|
|
$
(53,418)
|
|
$
(111,966)
|
|
$
(148,029)
|
Amortization of
intangibles
|
|
4,844
|
|
7,906
|
|
28,216
|
|
31,228
|
Stock-based
compensation expense
|
|
10,252
|
|
9,351
|
|
35,104
|
|
36,855
|
Reorganization and
other related charges
|
|
2,913
|
|
15,471
|
|
17,145
|
|
15,471
|
Non-GAAP operating
(loss)/income
|
|
$
2,810
|
|
$
(20,690)
|
|
$
(31,501)
|
|
$
(64,475)
|
Non-GAAP operating
margin
|
|
3.2 %
|
|
(17.9) %
|
|
(8.6) %
|
|
(13.9) %
|
|
|
|
|
|
|
|
|
|
GAAP net
loss
|
|
$ (8,292)
|
|
$
(40,036)
|
|
$
(86,042)
|
|
$
(114,499)
|
Amortization of
intangibles
|
|
4,844
|
|
7,906
|
|
28,216
|
|
31,228
|
Stock-based
compensation expense
|
|
10,252
|
|
9,351
|
|
35,104
|
|
36,855
|
Reorganization and
other related charges
|
|
2,913
|
|
15,471
|
|
17,145
|
|
15,471
|
Aggregate adjustment
for income taxes
|
|
(3,073)
|
|
(6,967)
|
|
(13,542)
|
|
(15,941)
|
Non-GAAP net
(loss)/income
|
|
$
6,644
|
|
$
(14,275)
|
|
$
(19,119)
|
|
$
(46,886)
|
Non-GAAP net
(loss)/income as a % of revenue
|
|
7.5 %
|
|
(12.4) %
|
|
(5.2) %
|
|
(10.1) %
|
|
|
|
|
|
|
|
|
|
GAAP net loss per
share
|
|
$
(0.10)
|
|
$
(0.47)
|
|
$
(1.00)
|
|
$
(1.36)
|
Amortization of
intangibles
|
|
0.06
|
|
0.09
|
|
0.33
|
|
0.37
|
Stock-based
compensation expense
|
|
0.12
|
|
0.11
|
|
0.41
|
|
0.44
|
Reorganization and
other related charges
|
|
0.03
|
|
0.18
|
|
0.20
|
|
0.18
|
Aggregate adjustment
for income taxes
|
|
(0.04)
|
|
(0.08)
|
|
(0.16)
|
|
(0.19)
|
Non-GAAP net
(loss)/earnings per share *
|
|
$
0.08
|
|
$
(0.17)
|
|
$
(0.22)
|
|
$
(0.56)
|
* Sum of reconciling
items may differ from total due to rounding of individual
components
|
|
|
|
|
|
|
|
|
|
GAAP net
loss
|
|
$ (8,292)
|
|
$
(40,036)
|
|
$
(86,042)
|
|
$
(114,499)
|
Interest and other,
net
|
|
856
|
|
(2,475)
|
|
2,554
|
|
(1,248)
|
Income tax
benefit
|
|
(7,763)
|
|
(10,907)
|
|
(28,478)
|
|
(32,282)
|
Depreciation and
amortization
|
|
5,865
|
|
8,940
|
|
31,893
|
|
36,668
|
Stock-based
compensation expense
|
|
10,252
|
|
9,351
|
|
35,104
|
|
36,855
|
Reorganization and
other related charges
|
|
2,913
|
|
15,471
|
|
17,145
|
|
15,471
|
Adjusted
EBITDA
|
|
$
3,831
|
|
$
(19,656)
|
|
$
(27,824)
|
|
$
(59,035)
|
Adjusted EBITDA as a
% of revenue
|
|
4.3 %
|
|
(17.0) %
|
|
(7.6) %
|
|
(12.7) %
|
Logo -
https://mma.prnewswire.com/media/1558509/Secureworks_V1_Logo.jpg
View original
content:https://www.prnewswire.co.uk/news-releases/secureworks-announces-fourth-quarter-and-full-year-fiscal-2024-results-302088925.html