SUBSCRIBE TO TMCnet
TMCnet - World's Largest Communications and Technology Community

TMC NEWS

TMCNET eNEWSLETTER SIGNUP

Secureworks Reports Third Quarter Fiscal 2018 Results
[December 06, 2017]

Secureworks Reports Third Quarter Fiscal 2018 Results


Secureworks (NASDAQ: SCWX), a leading provider of intelligence-driven information security solutions, today announced financial results for its third quarter of fiscal 2018, which ended November 3, 2017.

"We reported double digit revenue growth and improved margins this quarter. As a recognized leader in cybersecurity, we continue to invest and evolve our business to capture growing demand," said Michael R. Cote, Chief Executive Officer of Secureworks. "Our holistic solutions protect thousands of clients globally as companies seek to minimize cybersecurity risk in an increasingly digitally connected world."

Business and operational highlights for the third quarter of fiscal 2018 include the following:

  • In September, the Company launched a firewall policy auditing solution designed to help clients prevent successful attacks through proactive and efficient enforcement of firewall security policy best practices.
  • The Company developed an enhancement to its iSensor™, enabling malware detonation and detection capabilities that will provide valuable context to events identified by existing network solutions. The solution is expected to be generally available in the first quarter of fiscal 2019.
  • The Company was noted as a Strong Performer in The Forrester WaveTM: Information Security Consulting Services, Q3 2017 report.[1] The Company believes that this recognition highlights the value clients place on the seamless integration of Secureworks managed services and consulting delivery teams.
  • This quarter, the Company held its research-led Threat Intelligence Summits in EMEA and North America bringing together members of its renowned Counter Threat UnitTM team and other security experts to share insights into the latest tactics, techniques and procedures used by the most capable espionage and criminal threat groups.


____________________

[1] The Forrester Wave™: Information Security Consulting Services, Q3 2017, by Jeff Pollard and Claire O'Malley, September 2017
 

Third Quarter Fiscal 2018 Financial Results Highlights

  • Revenue increased 9.7 percent to $117.5 million from $107.1 million in the third quarter of fiscal 2017. Non-GAAP revenue increased 9.6 percent to $117.7 million from $107.3 million in the third quarter of fiscal 2017.
  • Gross margin was 52.6 percent, up from 49.9 percent in the third quarter of fiscal 2017. Non-GAAP gross margin increased to 55.7 percent from 53.4 percent in the third quarter of fiscal 2017. The increase in GAAP and non-GAAP gross margin percentages was mainly driven by operational efficiencies as the Company continues to leverage its global service delivery model and improve technology and processes.
  • Operating loss was $17.9 million compared to $14.8 million in the third quarter of fiscal 2017; non-GAAP operating loss was $7.6 million compared to $4.4 million in the third quarter of last year.
  • Net loss was $11.6 million, or $0.14 per share, compared to a net loss of $7.7 million, or $0.10 per share, in the third quarter of fiscal 2017. Non-GAAP net loss was $5.2 million, or $0.06 per share, compared to a non-GAAP net loss of $1.2 million, or $0.02 per share, in the third quarter of fiscal 2017.
  • Adjusted EBITDA loss was $4.2 million, compared to an adjusted EBITDA loss of $1.8 million in the third quarter of fiscal 2017.
  • Cash provided by operating activities for the three months ended November 3, 2017 was $5.2 million and cash used in operating activities for the nine months ended November 3, 2017 was $3.2 million.
  • The number of weighted average shares outstanding during the third quarter was approximately 80.355 million.
  • Monthly recurring revenue as of November 3, 2017 increased 8.4 percent to $33.4 million from $30.8 million as of October 28, 2016. The Company's monthly recurring revenue metric represents the monthly value of its subscription contracts, including operational backlog, as of period end.

Fourth Quarter and Full Fiscal Year 2018 Guidance

Based on current market conditions and third quarter performance, the Company expects the following results for the fourth quarter and full fiscal year ending on February 2, 2018:

For the fourth quarter, the Company expects:

  • Revenue to be in the range of $117 to $118 million on both a GAAP and non-GAAP basis.
  • Net loss per share to be in the range of $0.17 to $0.18 and non-GAAP net loss per share to be in the range of $0.08 to $0.09.
  • Approximately 80.362 million weighted average shares to be outstanding during the fourth quarter of fiscal 2018.

For fiscal year 2018, the Company now expects the following results, updating previously announced full year guidance:

  • Revenue to be in the range of $464 to $465 million and non-GAAP revenue to be in the range of $465 to $466 million.
  • Net loss to be in the range of $51 to $52 million and adjusted EBITDA loss to be in the range of $22 to $23 million.
  • Net loss per share to be in the range of $0.64 to $0.65 and non-GAAP net loss per share to be in the range of $0.29 to $0.30.
  • Monthly recurring revenue to be in the range of $34.4 to $35.0 million at the end of the fourth quarter of fiscal 2018.

In addition, the Company affirmed the following previously provided guidance:

  • Approximately 80.282 million weighted average shares to be outstanding during fiscal year 2018.
  • Capital expenditures to be approximately $18 million for the fiscal year 2018.

Conference Call Information

As previously announced, the Company will hold a conference call to discuss its third quarter performance and outlook for its third quarter and full fiscal year 2018 on December 6, 2017, at 8:00 a.m. ET. A live audio webcast of the conference call will be accessible on the company's website at http://investors.secureworks.com. The webcast will be archived at the same location for one year.

Non-GAAP Financial Measures

The press release presents information about the Company's non-GAAP revenue, non-GAAP gross margin, non-GAAP research and development expenses, non-GAAP sales and marketing expenses, non-GAAP general and administrative expenses, non-GAAP operating loss, non-GAAP net loss, non-GAAP net loss per share and adjusted EBITDA, which are non-GAAP financial measures provided as a supplement to the results provided in accordance with 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 indicated.

Special Note Regarding Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. In some cases, you can identify these statements by such forward-looking words as "anticipate," "believe," "confidence," "could," "estimate," "expect," "guidance," "intend," "may," "plan," "potential," "outlook," "should," "will" and "would," or similar words or expressions that refer to future events or outcomes. Such forward-looking statements include, but are not limited to, the statements in this press release with respect to the Company's expectations concerning its GAAP and non-GAAP revenue and GAAP and non-GAAP net loss per share for the fourth quarter of fiscal 2018 and for full year fiscal 2018, net loss and adjusted EBITDA loss for full year fiscal 2018, capital expenditures for full year fiscal 2018, weighted average shares outstanding during the fourth quarter of fiscal 2018 and full year fiscal 2018, and monthly recurring revenue at the end of the fourth quarter of fiscal 2018, 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, including those relating to: the Company's ability to achieve or maintain profitability; the Company's ability to enhance its existing solutions and technologies and to develop or acquire new solutions and technologies; the rapidly evolving market in which the Company operates; the Company's reliance on personnel with extensive information security expertise; fluctuations in the Company's quarterly results and other operating measures; intense competition in the Company's markets; the Company's ability to attract new clients, retain existing clients and increase its annual contract values; the Company's reliance on its largest client and on clients in the financial services industry; the Company's ability to manage its growth effectively; the Company's ability to maintain high-quality client service and support functions; the Company's service level agreements with clients requiring credits for service failures or inadequacies; the Company's ability to continue expansion of its sales force; the Company's long and unpredictable sales cycles; risks associated with the Company's international sales and operations; the Company's ability to expand its key distribution relationships; the Company's technology alliance partnerships; real or perceived defects, errors or vulnerabilities in the Company's solutions or the failure of its solutions to prevent a security breach; the ability of the Company's solutions to interoperate with its clients' IT infrastructure; the Company's ability to use third-party technologies; the effect of evolving information security and data privacy laws and regulations on the Company's business; the Company's ability to maintain and enhance its brand; risks associated with the Company's acquisition of other businesses; the Company's recognition of revenue ratably over the terms of its managed security and threat intelligence contracts; the effect of timing differences between the expensing of sales commissions paid to the Company's strategic and distribution partners and the recognition of associated revenues; estimates or judgments relating to the Company's critical accounting policies; the Company's exposure to fluctuations in currency exchange rates; the effect of governmental export or import controls on the Company's business; the Company's compliance with the Foreign Corrupt Practices Act and similar laws; the Company's ability to maintain effective disclosure controls and procedures; the effect of natural disasters and other catastrophic events on the Company's ability to serve its clients; the Company's reliance on patents to protect its intellectual property rights; the Company's ability to protect, maintain or enforce its non-patented intellectual property rights and proprietary information; claims by third parties of infringement of their proprietary technology by the Company; the Company's use of open source technology; and risks related to the Company's relationship with Dell Technologies Inc. and Dell Inc. and control of the Company by Dell Technologies Inc.

This list of risks, uncertainties and other factors is not complete. The Company discusses these matters more fully, as well as certain risk factors that could affect the Company's business, financial condition, results of operations and prospects, under the caption "Risk Factors" in the Company's annual report on Form 10-K for the fiscal year ended February 3, 2017, 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 as a result of circumstances or events that arise after the date the statements are made, new information or otherwise.

About Secureworks

Secureworks® (NASDAQ: SCWX) is a leading global cybersecurity company that keeps organizations safe in a digitally connected world. We combine visibility from thousands of clients, artificial intelligence and automation from our industry-leading Secureworks Counter Threat Platform™, and actionable insights from our team of elite researchers and analysts to create a powerful network effect that provides increasingly strong protection for our clients. By aggregating and analyzing data from any source, anywhere, we prevent security breaches, detect malicious activity in real time, respond rapidly to incidents, and predict emerging threats. We offer our clients a cyber-defense that is Collectively Smarter. Exponentially Safer. ™ www.secureworks.com

(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 Nine Months Ended
November 3, October 28, November 3, October 28,
  2017     2016     2017     2016  
Net revenue $ 117,534 $ 107,108 $ 347,250 $ 310,554
Cost of revenue   55,726     53,637     165,993     156,393  
Gross margin   61,808     53,471     181,257     154,161  
Research and development 19,501 16,963 58,673 51,933
Sales and marketing 37,296 29,725 112,085 91,807
General and administrative   22,896     21,626     67,438     64,311  
Total operating expenses   79,693     68,314     238,196     208,051  
Operating loss (17,885 ) (14,843 ) (56,939 ) (53,890 )
Interest and other, net   121     1,107     (953 )   2,323  
Loss before income taxes (17,764 ) (13,736 ) (57,892 ) (51,567 )
Income tax benefit   (6,163 )   (6,018 )   (19,937 )   (20,171 )
Net loss $ (11,601 ) $ (7,718 ) $ (37,955 ) $ (31,396 )
 
Net loss per common share (basic and diluted) $ (0.14 ) $ (0.10 ) $ (0.47 ) $ (0.41 )
 
Weighted-average common shares outstanding (basic and diluted)
80,355

80,009

80,254

76,783
 

Percentage of Total Net Revenue

Gross margin 52.6 % 49.9 % 52.2 % 49.6 %
Research and development 16.6 % 15.8 % 16.9 % 16.7 %
Sales and marketing 31.7 % 27.8 % 32.3 % 29.6 %
General and administrative 19.5 % 20.2 % 19.4 % 20.7 %
Operating expenses 67.8 % 63.8 % 68.6 % 67.0 %
Operating loss (15.2 %) (13.9 %) (16.4 %) (17.4 %)
Loss before income taxes (15.1 %) (12.8 %) (16.7 %) (16.6 %)
Net loss (9.9 %) (7.2 %) (10.9 %) (10.1 %)
Effective tax rate 34.7 % 43.8 % 34.4 % 39.1 %
 
Note: Percentage growth rates are calculated based on underlying data in thousands
       
SECUREWORKS CORP.
Condensed Consolidated Statements of Financial Position
(in thousands)
(unaudited)
 
November 3, February 3,
2017 2017

Assets:

Current assets:
Cash and cash equivalents $ 99,690 $ 116,595
Accounts receivable, net 136,646 113,546
Inventories, net 963 1,947
Other current assets   27,835   51,947
Total current assets 265,134 284,035
Property and equipment, net 33,974 31,153
Goodwill 416,487 416,487
Purchased Intangible assets, net 241,118 261,921
Other non-current assets   4,698   5,704
Total assets $ 961,411 $ 999,300

Liabilities and Stockholders' Equity:

Current liabilities:
Accounts payable $ 23,931 $ 24,119
Accrued and other 62,602 59,704
Short-term deferred revenue   124,633   119,909
Total current liabilities 211,166 203,732
Long-term deferred revenue 15,284 14,752
Other non-current liabilities   71,433   89,392
Total liabilities 297,883 307,876

Stockholders' equity

  663,528   691,424

Total liabilities and stockholders' equity

$ 961,411 $ 999,300
 
 
SECUREWORKS CORP.
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
       
Nine Months Ended
November 3, October 28,
2017 2016
Cash flows from operating activities:
Net loss $ (37,955 ) $ (31,396 )
Adjustments to reconcile net loss to net cash used in operating activities
Depreciation and amortization 31,320 29,248
Change in fair value of convertible notes - 132
Stock-based compensation expense 10,092 6,389

Effects of exchange rate changes on monetary assets and liabilities denominated in foreign currencies

1,368 (2,180 )
Income tax benefit (19,058 ) (20,171 )
Provision for doubtful accounts 3,525 1,994
Excess tax benefit from share-based payments - (221 )
Changes in assets and liabilities:
Accounts receivable (27,557 ) 6,148
Net transactions with parent 9,415 (20,027 )
Inventories 984 829
Other assets 24,291 1,529
Accounts payable (189 ) 1,096
Deferred revenue 5,249 5,876
Accrued and other liabilities   (4,690 )   2,080  
Net cash used in operating activities (3,205 ) (18,674 )
Cash flows from investing activities:
Capital expenditures   (11,676 )   (13,285 )
Net cash used in investing activities (11,676 ) (13,285 )
Cash flows from financing activities:
Proceeds from IPO, net - 99,604
Capital contribution from parent, net - 9,547
Excess tax benefit from share-based payment - 221
Principal payments on financing arrangement with Dell Financial Services (800 ) -
Taxes paid on vested restricted shares   (1,224 )   -  
Net cash (used in) provided by financing activities (2,024 ) 109,372
Net (decrease) increase in cash and cash equivalents (16,905 ) 77,413
Cash and cash equivalents at beginning of the period   116,595     33,422  
Cash and cash equivalents at end of the period $ 99,690   $ 110,835  
 

Non-GAAP Financial Measures

This press release presents information about the Company's non-GAAP revenue, non-GAAP gross margin, non-GAAP research and development expenses, non-GAAP sales and marketing expenses, non-GAAP general and administrative expenses, non-GAAP operating loss, non-GAAP net loss, non-GAAP net loss per share and adjusted EBITDA, which are non-GAAP financial measures provided as a supplement to the results provided in accordance with GAAP. The Company believes these non-GAAP financial measures provide useful information to help evaluate its operating results by facilitating an enhanced understanding of its operating performance and enabling more meaningful period-to-period comparisons. There are limitations to the use of the non-GAAP financial measures presented in the press release. These non-GAAP financial measures may not be comparable to similarly titled measures of other companies. Other companies, including companies in Secureworks' industry, may calculate non-GAAP financial measures differently than the Company does, limiting the usefulness of those measures for comparative purposes.

A reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure is provided below for each of the periods indicated. Investors are encouraged to review the reconciliations in conjunction with the presentation of the non-GAAP financial measures for each of the periods presented. In future fiscal periods, the Company may exclude such items and may incur income and expenses similar to these excluded items. Accordingly, the exclusion of these items and other similar items in this non-GAAP presentation should not be interpreted as implying that these items are non-recurring, infrequent or unusual.

The Company excludes the following items from one or more of its non-GAAP financial measures:

Impact of purchase accounting. The impact of purchase accounting consists primarily of purchase accounting adjustments related to a change in the basis of deferred revenue for the going-private transaction of Dell Inc. ("Dell"), an indirect parent of the Company, that was completed on October 29, 2013. The Company believes it is useful to exclude such purchase accounting adjustments related to the foregoing transactions as this deferred revenue generally results from multi-year service contracts under which deferred revenue is established upon sale and revenue is recognized over the term of the contract. Pursuant to the fair value provisions applicable to the accounting for business combinations, GAAP requires this deferred revenue to be recorded at its fair value, which is typically less than the book value. In presenting non-GAAP earnings, the Company adds back the reduction in revenue that results from this revaluation on the expectation that a significant majority of these service contracts will be renewed in the future and therefore the revaluation is not helpful in predicting its ongoing revenue trends. The Company believes that this non-GAAP financial adjustment is useful to investors because it allows investors to (1) evaluate the effectiveness of the methodology and information used by management in its financial and operational decision-making, and (2) compare past and future reports of Secureworks' financial results, as the revenue reduction related to acquired deferred revenue will not recur when related service contracts are renewed in future periods.

Amortization of intangible assets. Amortization of intangible assets consists of amortization of customer relationships and acquired technology. In connection with Dell's going-private transaction, all of the Company's tangible and intangible assets and liabilities were accounted for and recognized at fair value on the transaction date. Accordingly, for periods after October 29, 2013, amortization of intangible assets consists of amortization associated with intangible assets recognized in connection with Dell's going-private transaction.

Stock-based compensation. Non-cash stock-based compensation relates to awards under both the Dell Technologies and Secureworks equity plans. We exclude such expenses when assessing the effectiveness of our operating performance since they do not necessarily correlate with the underlying operating performance of the business.

Other expenses. Other expenses include professional fees incurred by the Company in connection with the Company's initial public offering and amounts expensed in the settlement of a legal matter. The Company excludes these expenses for the purpose of calculating the non-GAAP financial measures because it believes these items are outside the ordinary course of business and do not contribute to a meaningful evaluation of its current operating performance or comparisons to its past operating performance.

Aggregate adjustment for income taxes. The aggregate adjustment for income taxes is the estimated combined income tax effect for the adjustments mentioned above. The tax effects are determined based on the tax jurisdictions where the above items were incurred.

As the excluded items can have a material impact on earnings, management compensates for this limitation by relying primarily on GAAP results and using non-GAAP financial measures supplementally. The non-GAAP financial measures are not meant to be considered as indicators of performance in isolation from or as a substitute for revenue, gross margin, research and development expenses, sales and marketing expenses, general and administrative expenses, operating loss or net loss prepared in accordance with GAAP, and should be read only in conjunction with financial information presented on a GAAP basis.

(Tables Follow)

SECUREWORKS CORP.
Reconciliation of GAAP to Non-GAAP Financial Measures
(in thousands, except per share data)
(unaudited)
           
Three Months Ended Nine Months Ended
November 3, October 28, November 3, October 28,
  2017     2016     2017     2016  
GAAP revenue $ 117,534 $ 107,108 $ 347,250 $ 310,554
Impact of purchase accounting   146     221     438     663  
Non-GAAP revenue $ 117,680   $ 107,329   $ 347,688   $ 311,217  
 
GAAP gross margin $ 61,808 $ 53,471 $ 181,257 $ 154,161
Amortization of intangibles 3,410 3,410 10,231 10,231
Impact of purchase accounting 156 271 468 888
Stock-based compensation expense   205     157     646     332  
Non-GAAP gross margin $ 65,579   $ 57,309   $ 192,602   $ 165,612  
 
GAAP research and development expenses $ 19,501 $ 16,963 $ 58,673 $ 51,933
Stock-based compensation expense   (809 )   (692 )   (2,382 )   (1,462 )
Non-GAAP research and development expenses $ 18,692   $ 16,271   $ 56,291   $ 50,471  
 
GAAP sales and marketing expenses $ 37,296 $ 29,725 $ 112,085 $ 91,807
Stock-based compensation expense   135     (363 )   (490 )   (768 )
Non-GAAP sales and marketing expenses $ 37,431   $ 29,362   $ 111,595   $ 91,039  
 
GAAP general and administrative expenses $ 22,896 $ 21,626 $ 67,438 $ 64,311
Amortization of intangibles (3,525 ) (3,524 ) (10,572 ) (10,571 )
Impact of purchase accounting (257 ) (240 ) (769 ) (646 )
Stock-based compensation expense (2,055 ) (1,812 ) (6,574 ) (3,827 )
Other   -     -     -     (1,164 )
Non-GAAP general and administrative expenses $ 17,059   $ 16,050   $ 49,523   $ 48,103  
 
GAAP operating loss $ (17,885 ) $ (14,843 ) $ (56,939 ) $ (53,890 )
Amortization of intangibles 6,935 6,934 20,803 20,802
Impact of purchase accounting 413 511 1,237 1,534
Stock-based compensation expense 2,934 3,024 10,092 6,389
Other   -     -     -     1,164  
Non-GAAP operating loss $ (7,603 ) $ (4,374 ) $ (24,807 ) $ (24,001 )
 
GAAP net loss $ (11,601 ) $ (7,718 ) $ (37,955 ) $ (31,396 )
Amortization of intangibles 6,935 6,934 20,803 20,802
Impact of purchase accounting 413 511 1,237 1,534
Stock-based compensation expense 2,934 3,024 10,092 6,389
Other - - - 1,164
Aggregate adjustment for income taxes   (3,897 )   (3,990 )   (11,253 )   (11,409 )
Non-GAAP net loss $ (5,216 ) $ (1,239 ) $ (17,076 ) $ (12,916 )
 
GAAP net loss per share $ (0.14 ) $ (0.10 ) $ (0.47 ) $ (0.41 )
Amortization of intangibles 0.09 0.09 0.26 0.27
Impact of purchase accounting 0.01 0.01 0.02 0.02
Stock-based compensation expense 0.04 0.04 0.13 0.08
Other - - - 0.02
Aggregate adjustment for income taxes   (0.05 )   (0.05 )   (0.14 )   (0.15 )
Non-GAAP net income loss per share * $ (0.06 ) $ (0.02 ) $ (0.21 ) $ (0.17 )
 
* Sum of reconciling items may differ from total due to rounding of individual components
 
GAAP net loss $ (11,601 ) $ (7,718 ) $ (37,955 ) $ (31,396 )
Interest and other, net (121 ) (1,107 ) 953 (2,323 )
Income tax benefit (6,163 ) (6,018 ) (19,937 ) (20,171 )
Depreciation and amortization 10,654 9,826 31,320 29,248
Stock-based compensation expense 2,934 3,024 10,092 6,389
Impact of purchase accounting 146 221 438 663
Other   -     -     -     1,164  
Adjusted EBITDA $ (4,151 ) $ (1,772 ) $ (15,089 ) $ (16,426 )
 
SECUREWORKS CORP.
Reconciliation of GAAP to Non-GAAP Financial Measures
(unaudited)
         
Three Months Ended Nine Months Ended
November 3, October 28, November 3, October 28,
2017   2016   2017   2016  

Percentage of Total Net Revenue

GAAP gross margin 52.6 % 49.9 % 52.2 % 49.6 %
Non-GAAP adjustment 3.1 % 3.5 % 3.2 % 3.6 %
Non-GAAP gross margin 55.7 % 53.4 % 55.4 % 53.2 %
 
GAAP research and development expenses 16.6 % 15.8 % 16.9 % 16.7 %
Non-GAAP adjustment (0.7 %) (0.6 %) (0.7 %) (0.5 %)
Non-GAAP research and development expenses 15.9 % 15.2 % 16.2 % 16.2 %
 
GAAP sales and marketing expenses 31.7 % 27.8 % 32.3 % 29.6 %
Non-GAAP adjustment 0.1 % (0.4 %) (0.2 %) (0.3 %)
Non-GAAP sales and marketing expenses 31.8 % 27.4 % 32.1 % 29.3 %
 
GAAP general and administrative expenses 19.5 % 20.2 % 19.4 % 20.7 %
Non-GAAP adjustment (5.0 %) (5.2 %) (5.2 %) (5.2 %)
Non-GAAP general and administrative expenses 14.5 % 15.0 % 14.2 % 15.5 %
 
GAAP operating loss (15.2 %) (13.9 %) (16.4 %) (17.4 %)
Non-GAAP adjustment 8.7 % 9.8 % 9.3 % 9.7 %
Non-GAAP operating loss (6.5 %) (4.1 %) (7.1 %) (7.7 %)
 
GAAP net loss (9.9 %) (7.2 %) (10.9 %) (10.1 %)
Non-GAAP adjustment 5.5 % 6.0 % 6.0 % 5.9 %
Non-GAAP net loss (4.4 %) (1.2 %) (4.9 %) (4.2 %)
 
SECUREWORKS CORP.
Reconciliation of GAAP to Non-GAAP Financial Measures
(in millions, except per share data)
(unaudited)
                   
Low End of Guidance High End of Guidance
Three Months Ending Full Year Ending Three Months Ending Full Year Ending
February 2, 2018 February 2, 2018 February 2, 2018 February 2, 2018
 
GAAP revenue $ 117 $ 464 $ 118 $ 465
Impact of purchase accounting   -     1     -     1  
Non-GAAP revenue $ 117   $ 465   $ 118   $ 466  
 
GAAP net loss per share $ (0.18 ) $ (0.65 ) $ (0.17 ) $ (0.64 )
Amortization of intangibles 0.09 0.35 0.09 0.35
Impact of purchase accounting 0.01 0.02 0.01 0.02
Stock-based compensation expense 0.04 0.17 0.04 0.17
Aggregate adjustment for income taxes   (0.05 )   (0.19 )   (0.05 )   (0.19 )
Non-GAAP net loss per share* $ (0.09 ) $ (0.30 ) $ (0.08 ) $ (0.29 )
 
GAAP net loss $ (52 ) $ (51 )
Interest and other, net 1 1
Income tax benefit (28 ) (28 )
Depreciation and amortization 42 42
Stock-based compensation expense 13 13
Impact of purchase accounting   1     1  
Adjusted EBITDA* $ (23 ) $ (22 )
 
* Sum of reconciling items may differ from total due to rounding of individual components
Sum of quarterly guidance may differ from full year guidance due to rounding


[ Back To TMCnet.com's Homepage ]






Technology Marketing Corporation

35 Nutmeg Drive Suite 340, Trumbull, Connecticut 06611 USA
Ph: 800-243-6002, 203-852-6800
Fx: 203-866-3326

General comments: tmc@tmcnet.com.
Comments about this site: webmaster@tmcnet.com.

STAY CURRENT YOUR WAY

© 2017 Technology Marketing Corporation. All rights reserved | Privacy Policy