ATLANTA, Sept. 5, 2024 /PRNewswire/ --
Secureworks (NASDAQ: SCWX), a global leader in cybersecurity,
today announced financial results for its second quarter fiscal
2025, which ended on August 2, 2024.
Key Highlights
- Taegis™ second quarter revenue grew 7% year-over-year to
$71.2 million.
- Total annual recurring revenue (ARR) grew to $290 million,
an increase of 5% on a year-over-year basis.
- Taegis GAAP gross margin and non-GAAP gross margin continued to
expand year-over-year in the second quarter, reaching 71.8% and
74.3%, respectively.
"In a world where we rely on technology, comprehensive cyber
resilience is more top of mind than ever, and our open, AI-powered
platform has proven itself to be the shield that keeps companies
safely up and running. This quarter we continued to innovate and
invest in the extensibility of Taegis, with the launch of Taegis
Identity Threat Detection and Response enabling organizations to
proactively combat identity threats," said Wendy Thomas, CEO, Secureworks. "The
acceleration of security value to our customers through new
solutions remains a cornerstone of our growth strategy."
"Our second quarter results demonstrate the sustainability of
our Taegis gross margin expansion, reflecting further efficiencies
gained from our ongoing use of automation, AI, and scalable cloud
architecture, giving us confidence in our continued positive
adjusted EBITDA trajectory," said Alpana
Wegner, Chief Financial Officer, Secureworks. "We're pleased
with the traction with our channel partners and the extension of
our core capabilities into adjacent security coverage."
Second Quarter Fiscal 2025 Financial
Highlights
- Taegis revenue for the second quarter was $71.2 million, compared to $66.4 million in the second quarter of
fiscal 2024.
- Total revenue for the second quarter was $82.2 million, compared to $93.0 million in the second quarter of
fiscal 2024, reflecting the strategic wind-down of our legacy Other
MSS business, which was completed at the end of Q1 FY25.
- GAAP gross profit specific to Taegis was $51.2 million, compared with $45.7 million in the second quarter of
fiscal 2024. Non-GAAP Taegis gross profit was $52.9 million, compared with $47.0 million during the same period last
year.
- GAAP gross profit was $54.7 million, compared with $52.9 million in the second quarter of
fiscal 2024. Non-GAAP gross profit was $56.9 million, compared with $58.0 million during the same period last
year.
- GAAP Taegis gross margin was 71.8% for the quarter, compared
with 68.8% in the same period last year. Non-GAAP Taegis gross
margin was 74.3%, compared with 70.7% in the second quarter of
fiscal 2024.
- GAAP gross margin for the second quarter was 66.6%, compared
with 56.9% in the same period last year. Non-GAAP gross margin was
69.2%, compared with 62.4% in the second quarter of fiscal
2024.
- GAAP net loss was $14.7 million for the second quarter, or
$0.17 per share, compared with GAAP
net loss of $32.4 million, or
$0.38 per share, in the same period
last year.
- Non-GAAP net loss was $0.4 million, or $0.00 per share, compared with non-GAAP net loss
of $8.6 million, or $0.10 per share, in the same period last
year.
- Adjusted EBITDA for the quarter was $1.0 million, compared with adjusted EBITDA
loss of $10.3 million in the
second quarter of fiscal 2024, representing an adjusted EBITDA
margin of 1.2%.
- The company ended the second quarter with $47.6 million in cash and cash equivalents
and no borrowings on its credit facility.
Business and Operational Highlights
- Introduced new Identity Threat Detection and Response (ITDR)
solution, Taegis IDR, specifically designed to proactively close
security gaps by leveraging advanced AI and machine learning to
automatically detect, prioritize and respond to identity-based
threats across an organization's environment and the dark web.
- Launched Taegis ManagedXDR Plus to provide a more premium,
personalized experience, enabling companies to increase vigilance,
improve cyber resiliency, and leverage strategic guidance to comply
with rapidly expanding regulatory requirements.
- Expanded our Global MSSP Partner Program with the addition of
Coretelligent, a premier provider of IT and technology solutions,
providing Managed Detection and Response (MDR) services powered by
our Taegis XDR platform.
- Won Gold in the 16th Annual 2024 Golden Bridge Awards® in the
category of AI in Cybersecurity Innovation.
- Recognized as Best Network Security Solution in the 2024 Tech
Ascension Awards.
- Named a Finalist in CRN's 2024 Tech Innovator Awards for
MDR.
Financial Outlook
For the third quarter of fiscal 2025, the Company expects:
- Revenue of $80 million to
$82 million.
- Adjusted EBITDA of $0 to
$2 million.
- Non-GAAP net earnings per share of ($0.01) to $0.01.
Secureworks is providing the following updated guidance for full
fiscal year 2025. The Company expects:
Fiscal Year 2025
Guidance
|
|
Total ARR
|
$300M or
Greater
|
Total
revenue
|
$328M to
$335M
|
Non-GAAP net
income
|
$3M to $8M
|
|
$0.03 to $0.09 per
share
|
Adjusted
EBITDA
|
$6M to $12M
|
Cash from
operations
|
($2M) to $8M
|
Guidance for non-GAAP financial measures excludes amortization
of intangibles, stock-based compensation expense, reorganization
and other related charges, and the effects of non-GAAP income tax
expense (benefit). 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 effort.
Conference Call Information
As previously announced, the Company will hold a conference call
to discuss its second quarter fiscal 2025 results and financial
guidance on September 5, 2024, at 8:00
a.m., Eastern time. 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.
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
thousands of 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
Operating Metrics
We believe that annual recurring revenue (ARR) is a key
operating metric that is useful to measure our business because it
is driven by our ability to acquire new subscriptions and expand
relationships with existing customers. The Company defines 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.
Explanation of Non-GAAP Financial Measures
In addition to determining results in accordance with U.S.
generally accepted accounting principles (GAAP), this press release
presents information about our non-GAAP gross profit, non-GAAP
Taegis Subscription Solutions gross profit, non-GAAP Managed
Security Services gross profit, non-GAAP operating income (loss),
non-GAAP operating margin, non-GAAP net income (loss),
non-GAAP net income (loss) before income taxes, non-GAAP
income tax expense (benefit), non-GAAP earnings (loss) per share
before income taxes, non-GAAP net earnings (loss) per share,
non-GAAP Taegis Subscription Solutions gross margin, non-GAAP
Managed Security Services gross margin, weighted-average shares
used in computing non-GAAP earnings (loss) per share, diluted, and
adjusted EBITDA, which are non-GAAP financial measures provided as
a supplement to the results provided in accordance with GAAP.
The Company believes that these non-GAAP financial measures
provide useful information about our financial performance by
enhancing the overall understanding of our past performance and
future outlook, while allowing for increased transparency with
respect to important metrics used by management for financial and
operational decision-making. Investors are encouraged to review the
related GAAP financial measures and the reconciliation of each of
these non-GAAP financial measures to each of their most directly
comparable GAAP financial measures, while not relying on any single
financial measure to evaluate the Company's business.
Reconciliations of non-GAAP financial measures to the most
directly comparable GAAP financial measures are included in the
financial tables accompanying this press release for each of the
fiscal periods presented. As presented in the "Reconciliation of
GAAP to Non-GAAP Financial Measures" table below, each of the
non-GAAP financial measures excludes one or more of the following
items:
"Amortization of Intangible Assets" consists of
amortization associated with software development costs capitalized
and acquired customer relationships and technology. In connection
with the acquisition of Dell by Dell Technologies in fiscal 2014
and our acquisition of Delve Laboratories Inc. in fiscal 2021, our
tangible and intangible assets and liabilities associated with
customer relationships and technology were accounted for and
recognized at fair value on the related transaction date.
"Stock-based Compensation Expense" means non-cash,
stock-based compensation expense related to the Company's equity
plan. We exclude such expenses when assessing the effectiveness of
our operating performance since stock-based compensation does not
necessarily correlate with the underlying operating performance of
the business.
"Reorganization and Other Related Charges" means
expenses associated with the Company's plan to align its
investments more closely with its strategic priorities, as
described in further detail in the Company's Form 10-K for fiscal
year ended February 2, 2024 as well
as in other filings made with the U.S. Securities and Exchange
Commission (the "SEC").
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. 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: achieving or maintaining profitability;
enhancing our existing solutions and technologies and developing or
acquiring new solutions and technologies; navigating economic
conditions, geopolitical uncertainty and financial market
volatility; relying on personnel with extensive information
security expertise; successfully implementing our strategic plan to
realign and optimize its investments with its priorities; intense
competition in the Company's markets; attracting new customers,
retaining existing customers and increasing annual contract values;
relying on customers in the financial services industry; managing
our growth effectively; maintaining high-quality client service and
support functions; the terms of our service level agreements with
customers that require credits for service failures or
inadequacies; recognizing revenue ratably over the terms of our
Taegis security solutions and managed security services contracts;
long and unpredictable sales cycles; the 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;
our exposure to fluctuations in currency exchange rates or
inflation; the effect of new governmental export or import controls
on our business or any international sanctions compliance program
applicable to us; expanding our key distribution relationships and
technology alliance partnerships; real or perceived defects, errors
or vulnerabilities in our solutions or the failure of our 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 our solutions to interoperate with our
customers' IT infrastructure; our ability to use third-party
technologies; the impact of evolving information security,
cybersecurity and data privacy laws and regulations on our
business; maintaining and enhancing our brand; the risks associated
with our acquisition of other businesses; the effect of natural
disasters, public health issues, geopolitical conflict and other
catastrophic events on our ability to serve customers, including
the Ukrainian/Russian conflict and the conflict between
Israel and Hamas; our reliance on
patents to protect its intellectual property rights; protecting,
maintaining or enforcing our non-patented intellectual property
rights and proprietary information; claims by third parties of
infringement of their proprietary technology by us; our use of open
source technology; the 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 our deconsolidation as a part of the
Dell Technologies Inc. affiliated tax group; and 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.
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, non-GAAP net earnings per
share, and adjusted EBITDA for the third quarter of fiscal 2025,
and total annual recurring revenue ("ARR"), total revenue, non-GAAP
net income, non-GAAP net earnings per share, adjusted EBITDA, and
cash from operations for full year fiscal 2025, all of which
reflect the Company's current analysis of existing trends and
information.
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.
These forward-looking statements represent the Company's judgment
only as of the date of this press release. 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.
(Tables follow)
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
|
|
August 2,
2024
|
|
August 4,
2023
|
|
August 2,
2024
|
|
August 4,
2023
|
Revenue:
|
|
|
|
|
|
|
|
Subscription
|
$ 71,292
|
|
$
76,825
|
|
$
143,513
|
|
$
154,084
|
Professional
services
|
10,890
|
|
16,141
|
|
24,321
|
|
33,277
|
Total
revenue
|
82,182
|
|
92,966
|
|
167,834
|
|
187,361
|
Cost of
revenue:
|
|
|
|
|
|
|
|
Subscription
|
21,066
|
|
30,084
|
|
41,882
|
|
61,103
|
Professional
services
|
6,379
|
|
9,973
|
|
13,439
|
|
21,740
|
Total cost of
revenue
|
27,445
|
|
40,057
|
|
55,321
|
|
82,843
|
Gross profit
|
54,737
|
|
52,909
|
|
112,513
|
|
104,518
|
Operating
expenses:
|
|
|
|
|
|
|
|
Research and
development
|
22,804
|
|
28,236
|
|
47,352
|
|
59,408
|
Sales and
marketing
|
24,512
|
|
31,237
|
|
48,413
|
|
65,763
|
General and
administrative
|
20,552
|
|
20,366
|
|
39,070
|
|
42,629
|
Reorganization and
other related charges
|
—
|
|
14,232
|
|
1,476
|
|
14,232
|
Total operating
expenses
|
67,868
|
|
94,071
|
|
136,311
|
|
182,032
|
Operating
loss
|
(13,131)
|
|
(41,162)
|
|
(23,798)
|
|
(77,514)
|
Interest and other
(expense) income, net
|
(874)
|
|
(636)
|
|
(78)
|
|
(2,382)
|
Loss before income
taxes
|
(14,005)
|
|
(41,798)
|
|
(23,876)
|
|
(79,896)
|
Income tax expense
(benefit)
|
724
|
|
(9,439)
|
|
26,929
|
|
(16,567)
|
Net loss
|
$
(14,729)
|
|
$ (32,359)
|
|
$
(50,805)
|
|
$
(63,329)
|
|
|
|
|
|
|
|
|
Loss per common share
(basic and diluted)
|
$
(0.17)
|
|
$
(0.38)
|
|
$
(0.58)
|
|
$
(0.74)
|
Weighted-average common
shares outstanding (basic and diluted)
|
88,540
|
|
86,121
|
|
88,026
|
|
85,776
|
|
|
|
|
|
|
|
|
SECUREWORKS
CORP.
|
Condensed Consolidated
Statements of Financial Position
|
(in
thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 2,
2024
|
|
February 2,
2024
|
Assets:
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
$
47,628
|
|
$
68,655
|
|
Accounts receivable,
net
|
|
|
50,695
|
|
54,266
|
|
Other current
assets
|
|
|
16,603
|
|
15,218
|
|
|
Total current
assets
|
|
|
114,926
|
|
138,139
|
Property and equipment,
net
|
|
|
1,629
|
|
2,149
|
Operating lease
right-of-use assets, net
|
|
|
4,069
|
|
5,069
|
Goodwill
|
|
|
425,156
|
|
425,472
|
Intangible assets,
net
|
|
|
76,304
|
|
83,235
|
Other non-current
assets
|
|
|
43,399
|
|
70,715
|
|
|
Total assets
|
|
|
$
665,483
|
|
$
724,779
|
Liabilities and
Stockholders' Equity:
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
|
|
$
8,697
|
|
$
8,974
|
|
Accrued and other
current liabilities
|
|
|
47,894
|
|
61,895
|
|
Short-term deferred
revenue
|
|
|
125,103
|
|
131,245
|
|
|
Total current
liabilities
|
|
|
181,694
|
|
202,114
|
Long-term deferred
revenue
|
|
|
8,164
|
|
5,706
|
Operating lease
liabilities, non-current
|
|
|
5,830
|
|
7,803
|
Other non-current
liabilities
|
|
|
9,402
|
|
7,831
|
|
|
Total
liabilities
|
|
|
205,090
|
|
223,454
|
Total stockholders'
equity
|
|
|
460,393
|
|
501,325
|
Total liabilities and
stockholders' equity
|
|
|
$
665,483
|
|
$
724,779
|
SECUREWORKS
CORP.
|
Condensed Consolidated
Statements of Cash Flows
|
(in
thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
Six Months
Ended
|
|
|
August 2,
2024
|
|
August 4,
2023
|
Cash flows from
operating activities:
|
|
|
|
|
Net loss
|
|
$
(50,805)
|
|
$
(63,329)
|
Adjustments to
reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
Depreciation and
amortization
|
|
11,414
|
|
17,961
|
Amortization of right
of use asset
|
|
835
|
|
1,303
|
Reorganization and
other related charges
|
|
—
|
|
3,272
|
Amortization of costs
capitalized to obtain revenue contracts
|
|
7,559
|
|
8,820
|
Amortization of costs
capitalized to fulfill revenue contracts
|
|
—
|
|
1,805
|
Stock-based
compensation expense
|
|
17,541
|
|
14,890
|
Impact of income tax
provision
|
|
24,980
|
|
(16,567)
|
Provision for credit
losses
|
|
313
|
|
(132)
|
Changes in assets and
liabilities:
|
|
|
|
|
Accounts
receivable
|
|
3,160
|
|
15,802
|
Net transactions with
Dell
|
|
(2,418)
|
|
1,942
|
Other
assets
|
|
(5,033)
|
|
(5,627)
|
Accounts
payable
|
|
(242)
|
|
(7,921)
|
Deferred
revenue
|
|
(3,456)
|
|
(12,154)
|
Operating leases,
net
|
|
(2,418)
|
|
(2,254)
|
Accrued and other
liabilities
|
|
(10,238)
|
|
(25,201)
|
Net cash used in
operating activities
|
|
(8,808)
|
|
(67,390)
|
Cash flows from
investing activities:
|
|
|
|
|
Capital
expenditures
|
|
(1,024)
|
|
(524)
|
Software development
costs
|
|
(2,970)
|
|
(2,416)
|
Net cash used in
investing activities
|
|
(3,994)
|
|
(2,940)
|
Cash flows from
financing activities:
|
|
|
|
|
Taxes paid on vested
restricted shares
|
|
(7,010)
|
|
(5,711)
|
Net cash used in
financing activities
|
|
(7,010)
|
|
(5,711)
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
(1,215)
|
|
(2,577)
|
Net decrease in cash
and cash equivalents
|
|
(21,027)
|
|
(78,618)
|
Cash and cash
equivalents at beginning of the period
|
|
68,655
|
|
143,517
|
Cash and cash
equivalents at end of the period
|
|
$
47,628
|
|
$
64,899
|
Non-GAAP Financial Measures
In addition to determining results in accordance with GAAP, this
press release presents information about the Company's
non-GAAP gross profit, non-GAAP Taegis Subscription Solutions gross
profit, non-GAAP Managed Security Services gross profit, non-GAAP
operating income (loss), non-GAAP operating margin, non-GAAP net
income (loss), non-GAAP net income (loss) before income taxes,
non-GAAP earnings (loss) per share before income taxes, non-GAAP
income tax expense (benefit), non-GAAP net earnings (loss) per
share, , non-GAAP gross margin, non-GAAP Taegis Subscription
Solutions gross margin, Managed Security Services gross margin,
weighted-average shares used in computing non-GAAP earnings (loss)
per share, diluted, and adjusted EBITDA, which are non-GAAP
financial measures provided as a supplement to the GAAP results . 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 reasons for
excluding these 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 information
presented in these reports in conjunction with, and as a supplement
to, the presentation of GAAP financial measures.
(Tables Follow)
SECUREWORKS
CORP.
|
Reconciliation of GAAP
to Non-GAAP Financial Measures
|
(in thousands, except
per share data)
|
(unaudited)
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
August 2,
2024
|
|
August 4,
2023
|
|
August 2,
2024
|
|
August 4,
2023
|
Revenue:
|
|
|
|
|
|
|
|
Taegis Subscription
Solutions
|
$
71,199
|
|
$
66,426
|
|
$ 140,274
|
|
$ 129,022
|
Managed Security
Services
|
93
|
|
10,399
|
|
3,239
|
|
25,062
|
Total Subscription
revenue
|
71,292
|
|
76,825
|
|
143,513
|
|
154,084
|
Professional
services
|
10,890
|
|
16,141
|
|
24,321
|
|
33,277
|
Total
revenue
|
$
82,182
|
|
$
92,966
|
|
$ 167,834
|
|
$ 187,361
|
|
|
|
|
|
|
|
|
GAAP gross
profit
|
$
54,737
|
|
$
52,909
|
|
$ 112,513
|
|
$ 104,518
|
Amortization of
intangibles
|
1,433
|
|
4,537
|
|
2,853
|
|
9,017
|
Stock-based
compensation expense
|
683
|
|
531
|
|
1,370
|
|
1,002
|
Non-GAAP gross
profit
|
$
56,853
|
|
$
57,977
|
|
$ 116,736
|
|
$ 114,537
|
Non-GAAP gross
margin
|
69.2 %
|
|
62.4 %
|
|
69.6 %
|
|
61.1 %
|
|
|
|
|
|
|
|
|
GAAP Taegis
Subscription Solutions gross profit
|
$
51,150
|
|
$
45,686
|
|
$ 100,794
|
|
$
88,374
|
Amortization of
intangibles
|
1,433
|
|
1,127
|
|
2,853
|
|
2,196
|
Stock-based
compensation expense
|
351
|
|
169
|
|
617
|
|
248
|
Non-GAAP Taegis
Subscription Solutions gross profit
|
$
52,934
|
|
$
46,982
|
|
$ 104,264
|
|
$
90,818
|
Non-GAAP Taegis
Subscription Solutions gross margin
|
74.3 %
|
|
70.7 %
|
|
74.3 %
|
|
70.4 %
|
|
|
|
|
|
|
|
|
GAAP Managed Security
Services gross profit
|
$
(924)
|
|
$
1,055
|
|
$
837
|
|
$
4,607
|
Amortization of
intangibles
|
—
|
|
3,410
|
|
—
|
|
6,821
|
Stock-based
compensation expense
|
—
|
|
40
|
|
48
|
|
107
|
Non-GAAP Managed
Security Services gross profit
|
$
(924)
|
|
$
4,505
|
|
$
885
|
|
$
11,535
|
Non-GAAP Managed
Security Services gross margin
|
(993.5) %
|
|
43.3 %
|
|
27.3 %
|
|
46.0 %
|
|
|
|
|
|
|
|
|
GAAP operating
loss
|
$ (13,131)
|
|
$ (41,162)
|
|
$ (23,798)
|
|
$ (77,514)
|
Amortization of
intangibles1
|
4,957
|
|
8,060
|
|
9,900
|
|
16,064
|
Stock-based
compensation expense2
|
8,572
|
|
7,620
|
|
17,541
|
|
14,890
|
Reorganization and
other related charges
|
—
|
|
14,232
|
|
1,476
|
|
14,232
|
Non-GAAP operating
income (loss)
|
$
398
|
|
$ (11,250)
|
|
$
5,119
|
|
$ (32,328)
|
Non-GAAP operating
margin
|
0.5 %
|
|
(12.1) %
|
|
3.1 %
|
|
(17.3) %
|
|
|
|
|
|
|
|
|
GAAP net
loss
|
$ (14,729)
|
|
$ (32,359)
|
|
$ (50,805)
|
|
$ (63,329)
|
Income tax expense
(benefit)
|
724
|
|
(9,439)
|
|
26,929
|
|
(16,567)
|
Amortization of
intangibles1
|
4,957
|
|
8,060
|
|
9,900
|
|
16,064
|
Stock-based
compensation expense2
|
8,572
|
|
7,620
|
|
17,541
|
|
14,890
|
Reorganization and
other related charges
|
—
|
|
14,232
|
|
1,476
|
|
14,232
|
Non-GAAP net income
(loss) before income taxes
|
(476)
|
|
(11,886)
|
|
5,041
|
|
(34,710)
|
Non-GAAP income tax
expense (benefit)3
|
(111)
|
|
(3,266)
|
|
1,185
|
|
(8,954)
|
Non-GAAP net income
(loss)
|
$
(365)
|
|
$
(8,620)
|
|
$
3,856
|
|
$ (25,756)
|
Non-GAAP net income
(loss) as a % of revenue
|
(0.4) %
|
|
(9.3) %
|
|
2.3 %
|
|
(13.7) %
|
|
|
|
|
|
|
|
|
GAAP loss per
share
|
$
(0.17)
|
|
$
(0.38)
|
|
$
(0.58)
|
|
$
(0.74)
|
Income tax expense
(benefit)
|
0.01
|
|
(0.11)
|
|
0.31
|
|
(0.19)
|
Amortization of
intangibles
|
0.06
|
|
0.10
|
|
0.11
|
|
0.19
|
Stock-based
compensation expense
|
0.10
|
|
0.08
|
|
0.20
|
|
0.17
|
Reorganization and
other related charges
|
—
|
|
0.17
|
|
0.02
|
|
0.17
|
Non-GAAP earnings
(loss) per share before income taxes
|
0.00
|
|
(0.13)
|
|
0.06
|
|
(0.40)
|
Non-GAAP income tax
expense (benefit)
|
0.00
|
|
(0.03)
|
|
0.01
|
|
(0.10)
|
Non-GAAP earnings
(loss) per share*
|
$
0.00
|
|
$
(0.10)
|
|
$
0.04
|
|
$
(0.30)
|
Weighted-average shares
used in computing non-GAAP earnings (loss) per share,
diluted
|
88,540
|
|
86,121
|
|
90,028
|
|
85,776
|
* Sum of reconciling
items may differ from total due to rounding of individual
components
|
|
|
|
|
|
|
|
|
GAAP net
loss
|
$ (14,729)
|
|
$ (32,359)
|
|
$ (50,805)
|
|
$ (63,329)
|
Interest and other,
net
|
874
|
|
636
|
|
78
|
|
2,382
|
Income tax expense
(benefit)
|
724
|
|
(9,439)
|
|
26,929
|
|
(16,567)
|
Depreciation and
amortization
|
5,547
|
|
8,981
|
|
11,414
|
|
17,961
|
Stock-based
compensation expense2
|
8,572
|
|
7,620
|
|
17,541
|
|
14,890
|
Reorganization and
other related charges
|
—
|
|
14,232
|
|
1,476
|
|
14,232
|
Adjusted
EBITDA
|
$
988
|
|
$ (10,329)
|
|
$
6,633
|
|
$ (30,431)
|
Adjusted EBITDA as a
% of revenue
|
1.2 %
|
|
(11.1) %
|
|
4.0 %
|
|
(16.2) %
|
|
|
|
|
|
|
|
|
1 Includes
amortization of intangibles as follows:
|
|
|
|
|
|
|
|
Cost of
revenue
|
$
1,433
|
|
$
4,537
|
|
$
2,853
|
|
$
9,017
|
General and
administrative
|
3,524
|
|
3,523
|
|
7,047
|
|
7,047
|
|
|
|
|
|
|
|
|
2 Includes
stock-based compensation expense as follows:
|
|
|
|
|
|
|
|
Cost of
revenue
|
$
683
|
|
$
531
|
|
$
1,370
|
|
$
1,002
|
Research and
development
|
2,769
|
|
2,681
|
|
6,148
|
|
5,283
|
Sales and
marketing
|
1,476
|
|
1,097
|
|
2,662
|
|
1,938
|
General and
administrative
|
3,644
|
|
3,311
|
|
7,361
|
|
6,667
|
|
|
|
|
|
|
|
|
3 In periods
in which the Company has non-GAAP income before tax, the non-GAAP
income tax expense is based on the Company's estimated blended tax
rate. In periods the Company has non-GAAP loss before tax, the
non-GAAP income tax benefit is based on GAAP tax
benefit.
|
Logo -
https://mma.prnewswire.com/media/1558509/Secureworks_V1_Logo.jpg
View original
content:https://www.prnewswire.co.uk/news-releases/secureworks-announces-second-quarter-fiscal-2025-results-302239058.html