ATLANTA, June 6, 2024
/PRNewswire/ -- Secureworks (NASDAQ: SCWX), a global leader in
cybersecurity, today announced financial results for its first
quarter fiscal 2025, which ended on May 3, 2024.
Key Highlights
- Taegis™ first quarter revenue grew 10% year-over-year to
$69.1 million.
- Taegis annual recurring revenue (ARR) grew to $287 million, an increase of 7% on a
year-over-year basis.
- Taegis GAAP gross margin and non-GAAP gross margin continued to
expand in the first quarter, reaching 71.9% and 74.3%,
respectively.
"This quarter, we launched new product capabilities targeting
high-risk attack vectors and added two high-profile partners in
Japan as we expand our Global
Partner program," said Wendy Thomas,
CEO, Secureworks. "As the open platform of choice, Taegis enables
customers to streamline spend, reduce risk, and evolve their tech
stack over time. Our innovation, combined with an open platform
approach to XDR, sets the industry standard for security outcomes
globally. This compelling proposition benefits our partner
community and fuels our business growth."
"The continued expansion of our Taegis gross margin reflects our
ongoing focus on operational efficiencies driven by our investments
in AI and unique cloud architecture, while delivering strong
security outcomes to our customers," said Alpana Wegner, Chief Financial Officer,
Secureworks. "Delivering on our first quarter financial commitments
furthers our confidence in achieving our fiscal 2025 outlook."
First Quarter Fiscal 2025 Financial
Highlights
- Total revenue for the first quarter was $85.7 million, compared to $94.4 million in the first quarter of fiscal
2024, reflecting the strategic wind-down of our legacy Other MSS
business.
- Taegis revenue for the first quarter was $69.1 million, compared to $62.6 million in the first quarter of fiscal
2024.
- GAAP gross profit was $57.8
million, compared with $51.6
million in the first quarter of fiscal 2024. Non-GAAP gross
profit was $59.9 million, compared
with $56.6 million during the same
period last year.
- GAAP gross profit specific to Taegis was $49.6 million, compared with $42.7 million in the first quarter of fiscal
2024. Non-GAAP Taegis gross profit was $51.3
million, compared with $43.8
million during the same period last year.
- GAAP gross margin for the first quarter was 67.5%, compared
with 54.7% in the same period last year. Non-GAAP gross margin was
69.9%, compared with 59.9% in the first quarter of fiscal
2024.
- GAAP Taegis gross margin was 71.9% for the quarter, compared
with 68.2% in the same period last year. Non-GAAP Taegis gross
margin was 74.3%, compared with 70.0% in the first quarter of
fiscal 2024.
- GAAP net loss was $36.1 million
for the first quarter, or $0.41 per
share, compared with GAAP net loss of $31.0
million, or $0.36 per share,
in the same period last year. GAAP net loss in the current quarter
was driven by a $26.2 million
valuation allowance recorded as a result of our tax deconsolidation
from Dell Technologies Inc.
- Non-GAAP net income was $4.2
million, or $0.05 per share,
compared with non-GAAP net loss of $17.1
million, or $0.20 per share,
in the same period last year.
- Adjusted EBITDA for the quarter was $5.6
million, compared with adjusted EBITDA loss of $20.1 million in the first quarter of fiscal
2024, exceeding guidance and representing an adjusted EBITDA margin
of 6.6%.
- The company ended the first quarter with $47.0 million in cash and cash equivalents and no
borrowings on its credit facility.
Business and Operational Highlights
- Launched Taegis Network Detection and Response (NDR), a fully
managed cloud offering with on-premises protection, leveraging AI
to uncover hidden threats and integrating threat prevention,
detection and response to halt malicious activity on the
network.
- Introduced our advanced integration between Taegis XDR and
Taegis VDR, enabling customers and partners to view known
vulnerabilities in context of threat data to expedite investigation
and remediation plans.
- Expanded our Global MSSP Partner Program with the addition of
Softbank Corp., a global telecommunications company, providing
Managed Detection and Response (MDR) services powered by our Taegis
XDR platform.
- Entered into an incident response partnership with Tokio Marine
& Nichido Fire Insurance Co., Ltd, a market leading insurance
company in Japan.
- Recognized as a leader in the 2024 MDR Radar from Frost &
Sullivan for our transparency, collaborative approach, and focus on
the customer underpin the company's success in the MDR sector.
- Ranked as a Major Player in 2024
IDC Worldwide MDR MarketScape.
- Recognized with a CIO 100 award for Integrated AI for Better
Security Operations, acknowledging our innovation in AI and its
meaningful impact for our customers, partners, and internal
teams.
Financial Outlook
For the second quarter of fiscal 2025, the Company expects:
- Revenue of $80 million to
$82 million.
- Adjusted EBITDA of $1 to
$3 million.
- Non-GAAP net earnings per share of $0.00 to $0.02.
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
|
$325M to
$335M
|
Non-GAAP net
income
|
$4M to $10M
|
|
$0.05 to $0.11 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 first quarter fiscal 2025 results and financial
guidance on June 6, 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.
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
issued by the Company presents information about our 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 Taegis Subscription Solutions gross profit,
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 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, adjusted EBITDA, non-GAAP gross
margin, and non-GAAP Taegis Subscription Solutions gross margin,
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.
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 (loss)
per share, and adjusted EBITDA for the second quarter of fiscal
2025, and total annual recurring revenue ("ARR"), total revenue,
non-GAAP net income (loss), non-GAAP net earnings (loss) 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
|
|
May 3,
2024
|
|
May 5,
2023
|
Net revenue:
|
|
|
|
Subscription
|
$ 72,221
|
|
$
77,259
|
Professional
services
|
13,431
|
|
17,136
|
Total net
revenue
|
85,652
|
|
94,395
|
Cost of
revenue:
|
|
|
|
Subscription
|
20,816
|
|
31,019
|
Professional
services
|
7,060
|
|
11,767
|
Total cost of
revenue
|
27,876
|
|
42,786
|
Gross profit
|
57,776
|
|
51,609
|
Operating
expenses:
|
|
|
|
Research and
development
|
24,548
|
|
31,172
|
Sales and
marketing
|
23,901
|
|
34,526
|
General and
administrative
|
18,518
|
|
22,263
|
Reorganization and
other related charges
|
1,476
|
|
—
|
Total operating
expenses
|
68,443
|
|
87,961
|
Operating
loss
|
(10,667)
|
|
(36,352)
|
Interest and other,
net
|
796
|
|
(1,746)
|
Loss before income
taxes
|
(9,871)
|
|
(38,098)
|
Income tax expense
(benefit)
|
26,205
|
|
(7,128)
|
Net loss
|
$
(36,076)
|
|
$ (30,970)
|
|
|
|
|
Loss per common share
(basic and diluted)
|
$
(0.41)
|
|
$
(0.36)
|
Weighted-average common
shares outstanding (basic and diluted)
|
87,512
|
|
85,431
|
|
|
|
|
SECUREWORKS
CORP.
|
Condensed Consolidated
Statements of Financial Position
|
(in
thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 3,
2024
|
|
February 2,
2024
|
Assets:
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
$
47,024
|
|
$
68,655
|
|
Accounts receivable,
net
|
|
|
46,805
|
|
54,266
|
|
Inventories,
net
|
|
|
1,123
|
|
727
|
|
Other current
assets
|
|
|
16,646
|
|
14,491
|
|
|
Total current
assets
|
|
|
111,598
|
|
138,139
|
Property and equipment,
net
|
|
|
1,851
|
|
2,149
|
Operating lease
right-of-use assets, net
|
|
|
4,632
|
|
5,069
|
Goodwill
|
|
|
425,282
|
|
425,472
|
Intangible assets,
net
|
|
|
79,674
|
|
83,235
|
Other non-current
assets
|
|
|
44,838
|
|
70,715
|
|
|
Total assets
|
|
|
$
667,875
|
|
$
724,779
|
Liabilities and
Stockholders' Equity:
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
|
|
$
10,934
|
|
$
8,974
|
|
Accrued and other
current liabilities
|
|
|
44,292
|
|
61,895
|
|
Short-term deferred
revenue
|
|
|
126,083
|
|
131,245
|
|
|
Total current
liabilities
|
|
|
181,309
|
|
202,114
|
Long-term deferred
revenue
|
|
|
4,535
|
|
5,706
|
Operating lease
liabilities, non-current
|
|
|
6,815
|
|
7,803
|
Other non-current
liabilities
|
|
|
7,990
|
|
7,831
|
|
|
Total
liabilities
|
|
|
200,649
|
|
223,454
|
Total stockholders'
equity
|
|
|
467,226
|
|
501,325
|
Total liabilities and
stockholders' equity
|
|
|
$
667,875
|
|
$
724,779
|
SECUREWORKS
CORP.
|
Condensed Consolidated
Statements of Cash Flows
|
(in
thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
May 3,
2024
|
|
May 5,
2023
|
Cash flows from
operating activities:
|
|
|
|
|
Net loss
|
|
$
(36,076)
|
|
$
(30,970)
|
Adjustments to
reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
Depreciation and
amortization
|
|
5,867
|
|
8,980
|
Amortization of right
of use asset
|
|
408
|
|
627
|
Amortization of costs
capitalized to obtain revenue contracts
|
|
3,849
|
|
4,574
|
Amortization of costs
capitalized to fulfill revenue contracts
|
|
—
|
|
954
|
Stock-based
compensation expense
|
|
8,969
|
|
7,270
|
Impact of income tax
provision
|
|
23,586
|
|
(7,128)
|
Provision for credit
losses
|
|
(3)
|
|
(223)
|
Changes in assets and
liabilities:
|
|
|
|
|
Accounts
receivable
|
|
7,135
|
|
15,661
|
Net transactions with
Dell
|
|
(2,130)
|
|
7,026
|
Inventories
|
|
(396)
|
|
(55)
|
Other
assets
|
|
(3,950)
|
|
(3,295)
|
Accounts
payable
|
|
1,912
|
|
(4,073)
|
Deferred
revenue
|
|
(5,429)
|
|
(6,167)
|
Operating leases,
net
|
|
(1,198)
|
|
(1,060)
|
Accrued and other
liabilities
|
|
(15,193)
|
|
(32,745)
|
Net cash used in
operating activities
|
|
(12,649)
|
|
(40,624)
|
Cash flows from
investing activities:
|
|
|
|
|
Capital
expenditures
|
|
(552)
|
|
(470)
|
Software development
costs
|
|
(1,382)
|
|
(1,210)
|
Net cash used in
investing activities
|
|
(1,934)
|
|
(1,680)
|
Cash flows from
financing activities:
|
|
|
|
|
Taxes paid on vested
restricted shares
|
|
(5,974)
|
|
(5,134)
|
Net cash used in
financing activities
|
|
(5,974)
|
|
(5,134)
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
(1,074)
|
|
(1,569)
|
Net decrease in cash
and cash equivalents
|
|
(21,631)
|
|
(49,007)
|
Cash and cash
equivalents at beginning of the period
|
|
68,655
|
|
143,517
|
Cash and cash
equivalents at end of the period
|
|
$
47,024
|
|
$
94,510
|
Non-GAAP Financial Measures
In addition to determining results in accordance with GAAP, 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 Taegis Subscription Solutions gross profit,
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 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, adjusted EBITDA, non-GAAP gross margin, and
non-GAAP Taegis Subscription Solutions gross margin, 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
|
|
May 3,
2024
|
|
May 5,
2023
|
Revenue:
|
|
|
|
Taegis Subscription
Solutions
|
$
69,075
|
|
$
62,596
|
Managed Security
Services
|
3,146
|
|
14,663
|
Total Subscription
revenue
|
72,221
|
|
77,259
|
Professional
services
|
13,431
|
|
17,136
|
Total
revenue
|
$
85,652
|
|
$
94,395
|
|
|
|
|
GAAP Taegis
Subscription Solutions cost of revenue
|
$
19,431
|
|
$
19,908
|
Amortization of
intangibles
|
(1,420)
|
|
(1,069)
|
Stock-based
compensation expense
|
(266)
|
|
(79)
|
Non-GAAP Taegis
Subscription Solutions cost of revenue
|
$
17,745
|
|
$
18,760
|
Non-GAAP Taegis
Subscription Solutions cost of revenue as a % of Taegis
Subscription Solutions revenue
|
25.7 %
|
|
30.0 %
|
|
|
|
|
GAAP Managed Security
Services cost of revenue
|
$
1,385
|
|
$
11,111
|
Amortization of
intangibles
|
—
|
|
(3,411)
|
Stock-based
compensation expense
|
(48)
|
|
(67)
|
Non-GAAP Managed
Security Services cost of revenue
|
$
1,337
|
|
$
7,633
|
Non-GAAP Managed
Security Services cost of revenue as a % of Managed Security
Services revenue
|
42.5 %
|
|
52.1 %
|
|
|
|
|
GAAP subscription cost
of revenue
|
$
20,816
|
|
$
31,019
|
Amortization of
intangibles
|
(1,420)
|
|
(4,480)
|
Stock-based
compensation expense
|
(314)
|
|
(146)
|
Non-GAAP subscription
cost of revenue
|
$
19,082
|
|
$
26,393
|
Non-GAAP
subscription cost of revenue as a % of subscription
revenue
|
26.4 %
|
|
34.2 %
|
|
|
|
|
GAAP professional
services cost of revenue
|
$
7,060
|
|
$
11,767
|
Stock-based
compensation expense
|
(374)
|
|
(325)
|
Non-GAAP professional
services cost of revenue
|
$
6,686
|
|
$
11,442
|
Non-GAAP
professional services cost of revenue as a % of professional
services revenue
|
49.8 %
|
|
66.8 %
|
|
|
|
|
GAAP gross
profit
|
$
57,776
|
|
$
51,609
|
Amortization of
intangibles
|
1,420
|
|
4,480
|
Stock-based
compensation expense
|
687
|
|
471
|
Non-GAAP gross
profit
|
$
59,883
|
|
$
56,560
|
Non-GAAP gross
margin
|
69.9 %
|
|
59.9 %
|
|
|
|
|
GAAP Taegis
Subscription Solutions gross profit
|
$
49,644
|
|
$
42,688
|
Amortization of
intangibles
|
1,420
|
|
1,069
|
Stock-based
compensation expense
|
266
|
|
79
|
Non-GAAP Taegis
Subscription Solutions gross profit
|
$
51,330
|
|
$
43,836
|
Non-GAAP Taegis
Subscription Solutions gross margin
|
74.3 %
|
|
70.0 %
|
|
|
|
|
GAAP research and
development expenses
|
$
24,548
|
|
$
31,172
|
Stock-based
compensation expense
|
(3,379)
|
|
(2,602)
|
Non-GAAP research and
development expenses
|
$
21,169
|
|
$
28,570
|
Non-GAAP research
and development expenses as a % of revenue
|
24.7 %
|
|
30.3 %
|
|
|
|
|
GAAP sales and
marketing expenses
|
$
23,901
|
|
$
34,526
|
Stock-based
compensation expense
|
(1,186)
|
|
(841)
|
Non-GAAP sales and
marketing expenses
|
$
22,715
|
|
$
33,685
|
Non-GAAP sales and
marketing expenses as a % of revenue
|
26.5 %
|
|
35.7 %
|
|
|
|
|
GAAP general and
administrative expenses
|
$
18,518
|
|
$
22,263
|
Amortization of
intangibles
|
(3,523)
|
|
(3,524)
|
Stock-based
compensation expense
|
(3,717)
|
|
(3,356)
|
Non-GAAP general and
administrative expenses
|
$
11,278
|
|
$
15,383
|
Non-GAAP general and
administrative expenses as a % of revenue
|
13.2 %
|
|
16.3 %
|
|
|
|
|
GAAP operating
loss
|
$ (10,667)
|
|
$ (36,352)
|
Amortization of
intangibles
|
4,943
|
|
8,004
|
Stock-based
compensation expense
|
8,969
|
|
7,270
|
Reorganization and
other related charges
|
1,476
|
|
—
|
Non-GAAP operating
income (loss)
|
$
4,721
|
|
$ (21,078)
|
Non-GAAP operating
margin
|
5.5 %
|
|
(22.3) %
|
|
|
|
|
GAAP net
loss
|
$ (36,076)
|
|
$ (30,970)
|
Income tax expense
(benefit)
|
26,205
|
|
(7,128)
|
Amortization of
intangibles
|
4,943
|
|
8,004
|
Stock-based
compensation expense
|
8,969
|
|
7,270
|
Reorganization and
other related charges
|
1,476
|
|
—
|
Non-GAAP net income
(loss) before income taxes
|
5,517
|
|
(22,824)
|
Non-GAAP income tax
expense (benefit)(1)
|
1,296
|
|
(5,688)
|
Non-GAAP net income
(loss)
|
$
4,221
|
|
$ (17,136)
|
Non-GAAP net income
(loss) as a % of revenue
|
4.9 %
|
|
(18.2) %
|
|
|
|
|
GAAP loss per
share
|
$
(0.41)
|
|
$
(0.36)
|
Income tax expense
(benefit)
|
0.30
|
|
(0.08)
|
Amortization of
intangibles
|
0.06
|
|
0.09
|
Stock-based
compensation expense
|
0.10
|
|
0.09
|
Reorganization and
other related charges
|
0.02
|
|
—
|
Non-GAAP earnings
(loss) per share before income taxes
|
0.06
|
|
(0.27)
|
Non-GAAP income tax
expense (benefit)
|
0.01
|
|
(0.07)
|
Non-GAAP earnings
(loss) per share *
|
$
0.05
|
|
$
(0.20)
|
Shares used in
computing non-GAAP earnings (loss) per share
|
88,755
|
|
85,431
|
* Sum of reconciling
items may differ from total due to rounding of individual
components
|
|
|
|
|
GAAP net
loss
|
$ (36,076)
|
|
$ (30,970)
|
Interest and other,
net
|
(796)
|
|
1,746
|
Income tax expense
(benefit)
|
26,205
|
|
(7,128)
|
Depreciation and
amortization
|
5,867
|
|
8,980
|
Stock-based
compensation expense
|
8,969
|
|
7,270
|
Reorganization and
other related charges
|
1,476
|
|
—
|
Adjusted
EBITDA
|
$
5,645
|
|
$ (20,102)
|
Adjusted EBITDA as a
% of revenue
|
6.6 %
|
|
(21.3) %
|
(1)
|
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.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/secureworks-announces-first-quarter-fiscal-2025-results-302165562.html
SOURCE Secureworks, Inc.