DASAN Zhone Solutions Reports Strong First Quarter 2019 Financial Results


OAKLAND, Calif., May 09, 2019 (GLOBE NEWSWIRE) -- DASAN Zhone Solutions, Inc. (NASDAQ: DZSI or the "Company" or “DZS”), a global provider of ultra-broadband network access solutions and communications platforms deployed by advanced Tier 1, 2 and 3 service providers and enterprise customers, today reported first quarter results for the period ended March 31, 2019. The Company also provided its outlook for the three months ending June 30, 2019 and reaffirmed its guidance for the full year ending December 31, 2019.

 
First Quarter 2019 Financial Performance:
 
Non-GAAP financial measures are reconciled to the most comparable GAAP measures in the tables set forth at the end of this press release.
 
($ in mm’s)Q1 2019Guidance
(provided on March 18, 2019)
Net Revenue (Organic)
% vs. Prior Year (Q1 2018)
$64.5 million
8.4%
$63-$66 million
6%-11%
Net Revenue (including KEYMILE)
% vs. Prior Year (Q1 2018)
$74.1 million
24.5%
$70-$74 million
18%-24%
GAAP Gross Margin %33.6%31% to 33%
GAAP Operating Expenses$25.7 millionNot applicable
Non-GAAP Adjusted Operating
Expenses (excl. SBC, D&A, and
acquisition related expenses)
$23.6 million$25.5-$27.0 million
GAAP Net Income (loss)
(attributable to DZSI)
Diluted EPS (GAAP)
$(1.6) million

$(0.10)
Not applicable
Non-GAAP Net Income (loss)
(attributable to DZSI)
Diluted EPS (non-GAAP)
$0.8 million

$0.05
Not applicable
Adjusted EBITDA$1.8 million$(3.8)-$(2.6) million
   
  • Net revenue for the first quarter of 2019 was $74.1 million, which was above the Company’s guidance of $70 million to $74 million and reflected an increase of 24.5% year-over-year.
  • GAAP gross margin for the first quarter of 2019 was 33.6%, which was above the Company's gross margin guidance of 31% to 33% and reflected the immediate and accretive contribution of KEYMILE, an acquisition which closed on January 3, 2019.
  • GAAP net income attributable to DZSI for the first quarter of 2019 totaled a loss of $(1.6) million, or $(0.10) per diluted share. Non-GAAP net income attributable to DZSI for the first quarter of 2019 totaled $0.8 million, or $0.05 per diluted share.
  • GAAP operating expenses for the first quarter of 2019 were $25.7 million. Non-GAAP adjusted operating expenses for the first quarter of 2019 were $23.6 million, which was better than the Company's guidance of $25.5 million to $27.0 million.
  • Non-GAAP adjusted EBITDA for the first quarter of 2019 totaled $1.8 million and non-GAAP adjusted EBITDA margin was 2.5%, which exceeded the Company's guidance of $(3.8) million to $(2.6) million. On a year-over-year basis, non-GAAP adjusted EBITDA for the first quarter of 2019 increased 28.9% from $1.4 million, or 2.4% non-GAAP adjusted EBITDA margin, in the same year-ago period. 
  • Total cash and cash equivalents (excluding restricted cash) as of March 31, 2019 were $20.9 million, compared to $27.7 million as of December 31, 2018.

Management Commentary:

“We are encouraged by our first quarter 2019 results, and our outperformance against guidance,” said Yung Kim, CEO of DZS. “Our strong results for the period demonstrate that we are capitalizing on broad-based growth opportunities across multiple markets, product lines, technologies, and customer groups. In Broadband Access, we are benefitting from emerging markets investing directly into fiber as well as the start of the next generation fiber-based upgrade cycle in fiber-rich countries. We are also strategically focused in other growth areas, including around 5G, where we have a robust product portfolio and the distinguished reputation of being one of the very first to market with a 5G mobile backhaul solution, as well as fiber in the Enterprise, both of which represent significant growth opportunities for DZS to execute on going forward.” 

Michael Golomb, CFO of DZS, said:” We delivered better than expected results in the first quarter, with revenue growing 24.5% year-over-year, reflecting continued strength in Asia Pacific and EMEA regions with KEYMILE contributing to the outperformance. Strong gross margins, which saw an accretive contribution from KEYMILE, as well as tight cost controls drove a significant outperformance in adjusted EBITDA. In the quarter, we also made progress in addressing our capital structure by closing on a new long term debt facility, with the proceeds used to strengthen our cash position to support continued growth in our business.”

Business Outlook:

DZS’s business outlook is based on current expectations. The following statements are forward-looking, and actual results can differ materially based on market conditions and factors set forth under “Forward-Looking Statements” below in the section entitled “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2018. Accordingly, undue reliance should not be placed on these projections.

  
Second Quarter 2019 Guidance: 
  
($ in mm’s)Q2 2019
Guidance
Net Revenue (including KEYMILE)
% vs. Prior Year (Q2 2018)
$82.5 - $86.0 million
8% - 13%
GAAP Gross Margin %32.5% to 33.5%
Non-GAAP Adjusted Operating Expenses (excl. SBC
and D&A expenses)
$24.5 - $26.0 million
Adjusted EBITDA$2 - $3 million
  
  • Revenue of $82.5 million to $86.0 million (+8% to +13% year-over-year growth)
  • GAAP gross margin of 32.5% to 33.5%
  • Non-GAAP adjusted operating expenses of $24.5 million to $26.0 million
  • Adjusted EBITDA of $2 million and $3 million
 
Guidance for Full Year 2019:
 
($ in mm’s)Full Year 2019 GuidanceDelta compared with Outlook
provided on 3/18/19
Net Revenue (Organic)
% vs. Prior Year (2018)
$304-$310 million
8%-10%
Unchanged
Net Revenue (including KEYMILE)
% vs. Prior Year (2018)
$350-$360 million
24%-28%
Unchanged
GAAP Gross Margin %32.5% to 34%Unchanged
Non-GAAP Adj. Operating Expenses
(excl. SBC and D&A expenses)
$97-$102 millionUnchanged
Adjusted EBITDA$17-$20 millionUnchanged
Adjusted EBITDA Margin (%)5% to 6%Unchanged
   
  • Organic revenue of $304 million to $310 million (+8% to +10% year-over-year growth); Inclusive of KEYMILE, revenue of $350 million to $360 million
  • GAAP gross margin of 32.5% to 34.0%
  • Non-GAAP adjusted operating expenses of $97 million to $102 million
  • Adjusted EBITDA of $17 million to $20 million, or margin of 5% and 6%


Non-GAAP Financial Measures

To supplement DZS's consolidated financial statements presented in accordance with GAAP, DZS uses Adjusted EBITDA, Adjusted EBITDA margin, Non-GAAP net income attributable to DZS and Adjusted Operating Expenses, which are non-GAAP measures DZS believes are appropriate to provide meaningful comparison with, and to enhance an overall understanding of, DZS's past financial performance and prospects for the future. DZS believes these non-GAAP financial measures provide useful information to both management and investors by excluding specific expenses and gains that DZS believes are not indicative of core operating results. Further, Adjusted EBITDA is a measure of operating performance used by management, as well as industry analysts, to evaluate operations and operating performance and is widely used in the telecommunications and manufacturing industries. Other companies in the telecommunications and manufacturing industries may calculate Adjusted EBITDA differently than DZS does. The presentation of this additional information is not meant to be considered in isolation or as a substitute for measures of financial performance prepared in accordance with GAAP. Reconciliations of net income (loss) to Adjusted EBITDA, net income (loss) attributable to DZS to non-GAAP net income (loss) attributable to DZS and total operating expenses to Adjusted Operating Expenses are provided in tables immediately following the Unaudited Condensed Consolidated Statements of Comprehensive Income (Loss) below.

DZS defines “Adjusted EBITDA” as net income (loss) plus (i) interest expense, net, (ii) provision (benefit) for taxes, (iii) depreciation and amortization, (iv) stock-based compensation, and (v) material non-recurring transactions or events, such as merger and acquisition transaction costs or a gain (loss) on sale of assets or impairment of fixed assets or bargain purchase gain. DZS defines non-GAAP net income attributable to DZS as net income (loss) plus (i) depreciation and amortization, (ii) stock-based compensation, and (iii) material non-recurring transactions or events, such as merger and acquisition transaction costs or a gain (loss) on sale of assets or impairment of fixed assets or bargain purchase gain. DZS defines Adjusted Operating Expenses as total operating expenses less (i) depreciation and amortization, (ii) stock-based compensation, and (iii) material non-recurring transactions or events, such as merger and acquisition transaction costs or a gain (loss) on sale of assets or impairment of fixed assets.

No reconciliations of the forecasted ranges for Adjusted EBITDA and Adjusted Operating Expenses for the quarter ending June 30, 2019 or year ending December 31, 2019 are included because DZS is unable to quantify certain amounts that would be required to be included in the corresponding GAAP measures without unreasonable effort and DZS believes such reconciliations would imply a degree of precision that would be confusing or misleading to investors.


Forward-Looking Statements

This press release contains forward-looking statements that are subject to the safe harbors created under the Securities Act of 1933 and the Securities Exchange Act of 1934. Words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “goal,” “intend,” “may,” “plan,” “project,” “seek,” “should,” “target,” “will,” “would,” variations of such words, and similar expressions are intended to identify forward-looking statements. In addition, statements that refer to projections of earnings, revenue, operating expenses, gross margin, costs or other financial items (including Adjusted EBITDA and Adjusted Operating Expenses) in future periods and to anticipated growth and trends in our business or key markets are forward-looking statements. Readers are cautioned that actual results could differ materially from those expressed in or contemplated by the forward-looking statements. Factors that could cause actual results to differ include, but are not limited to, the Company’s ability to realize the anticipated cost savings, synergies and other benefits of its acquisitions, including the KEYMILE acquisition and any integration risks relating thereto; the Company’s ability to raise additional capital to fund existing and future operations or to refinance or repay its existing indebtedness; defects or other performance problems in the Company’s products; any economic slowdown in the telecommunications industry that restricts or delays the purchase of the Company’s products by its customers; commercial acceptance of the Company’s products; intense competition in the communications equipment market; higher than anticipated expenses that the Company may incur; the Company’s ability to execute on its strategy and operating plans; and economic conditions. In addition, please refer to the risk factors contained in the Company’s SEC filings available at www.sec.gov, including without limitation, the Company’s annual report on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K. Readers are cautioned not to place undue reliance on any forward-looking statements, which speak only as of the date on which they are made. The Company undertakes no obligation to update or revise any forward-looking statements for any reason.


About DASAN Zhone Solutions, Inc.

DASAN Zhone Solutions, Inc. (NASDAQ: DZSI) is a global provider of ultra-broadband network access solutions and communications platforms deployed by advanced Tier 1, 2 and 3 service providers and enterprise customers. Our solutions are deployed by over 900 customers in more than 80 countries worldwide. Our ultra-broadband solutions are focused on creating significant value for our customers by delivering innovative solutions that empower global communication advancement by shaping the internet connection experience. Every connection matters, and the first connection to the internet and cloud services applications matters the most. Our principal focus is centered around enabling our customers to connect everything and everyone to the internet-cloud economy via ultra-broadband connectivity solutions. The Company provides a wide array of reliable, cost-effective networking technologies, including: broadband access, mobile backhaul, Ethernet switching with Software Defined Networking (“SDN”) capabilities, new enterprise solutions based on Passive Optical LAN (“POL”), and new generation of SDN/ Network Function Virtualization (“NFV”) solutions for unified wired and wireless networks.

DASAN Zhone Solutions, the DASAN Zhone Solutions logo, and DASAN Zhone Solutions product names are trademarks of DASAN Zhone Solutions, Inc. Other brand and product names are trademarks of their respective holders. Specifications, products, and/or products names are all subject to change without notice.

  
DASAN ZHONE SOLUTIONS INC. AND SUBSIDIARIES 
Unaudited Condensed Consolidated Statements of Comprehensive Income (Loss) 
(In thousands, except per share data) 
             
  Three Months Ended 
  March 31, 2019  December 31,
2018
  March 31, 2018 
Net revenue $74,089  $74,673  $59,504 
Cost of revenue  49,219   51,673   37,769 
Gross profit  24,870   23,000   21,735 
Operating expenses:            
Research and product development  10,184   8,960   8,977 
Selling, general and administrative  15,039   13,109   12,394 
Amortization of intangible assets  472   131   131 
Total operating expenses  25,695   22,200   21,502 
Operating income (loss)  (825)  800   233 
Interest income  88   61   86 
Interest expense  (871)  (408)  (323)
Other income (expenses), net  228   (287)  140 
Income (loss) before income taxes  (1,380)  166   136 
Income tax (benefit) provision  77   653   (5)
Net income (loss)  (1,457)  (487)  141 
Net income attributable to non-controlling interest  181   67   34 
Net income (loss) attributable to DASAN Zhone Solutions, Inc. $(1,638) $(554) $107 
             
Earnings (loss) per share attributable to DASAN Zhone Solutions, Inc.:            
Basic $(0.10) $(0.03) $0.01 
Diluted $(0.10) $(0.03) $0.01 
Weighted average shares outstanding:            
Basic  16,593   16,575   16,416 
Diluted  16,593   16,575   16,626 
             
Reconciliation of Net income (loss) to Adjusted EBITDA:            
Net income (loss) $(1,457) $(487) $141 
Stock-based compensation  825   723   363 
Interest expense, net  783   347   237 
Income tax provision (benefit)  77   653   (5)
Depreciation and amortization  1,417   669   699 
Non-recurring merger and acquisition costs  337   1,265   - 
Inventory step-up amortization  201   -   - 
Bargain purchase gain on acquisition  (334)  -   - 
Adjusted EBITDA $1,849  $3,170  $1,435 


DASAN ZHONE SOLUTIONS, INC. AND SUBSIDIARIES 
Unaudited Condensed Consolidated Balance Sheets 
(In thousands) 
    
Assets March 31, 2019  December 31, 2018 
Current Assets        
Cash and cash equivalents $20,872  $27,709 
Restricted cash  9,165   7,003 
Accounts receivable, net  69,645   71,617 
Other receivables  13,057   12,988 
Contract assets  17,160   11,381 
Inventories  39,718   33,868 
Prepaid expenses and other current assets  4,706   4,185 
Total current assets  174,323   168,751 
Property, plant and equipment, net  6,124   5,518 
Right-of-use assets from operating leases  21,193   - 
Goodwill  3,977   3,977 
Intangible assets, net  16,530   5,649 
Non-current deferred tax assets  2,685   2,752 
Long-term restricted cash  611   936 
Other assets  3,883   2,424 
Total assets $229,326  $190,007 
Liabilities, Stockholders' Equity and Non-controlling Interest        
Current liabilities:        
Accounts payable $37,791  $38,608 
Short-term debt  25,081   31,762 
Other payables  4,024   3,073 
Contract liabilities - current  3,563   8,511 
Operating lease liabilities - current  4,261   - 
Accrued and other liabilities  13,056   11,517 
Total current liabilities  87,776   93,471 
Long-term debt  30,319   14,142 
Contract liabilities - non-current  1,875   1,801 
Deferred tax liabilities  1,041   - 
Operating lease liabilities - non-current  18,103   - 
Pension liabilities  12,394   - 
Other long-term liabilities  1,721   2,739 
Total liabilities  153,229   112,153 
Stockholders’ equity and non-controlling interest:        
Common stock  16   16 
Additional paid-in capital  94,017   93,192 
Accumulated other comprehensive income  (1,316)  (192)
Accumulated deficit  (17,415)  (15,777)
Total stockholders’ equity  75,302   77,239 
Non-controlling interest  795   615 
Total stockholders’ equity and non-controlling interest  76,097   77,854 
Total liabilities, stockholders’ equity and non-controlling interest $229,326  $190,007 


DASAN ZHONE SOLUTIONS INC. AND SUBSIDIARIES 
Reconciliation of GAAP to Non-GAAP Results 
(Unaudited, in thousands, except per share data) 
        
  Three Months Ended March 31, 2019 
  Cost of
Revenue
  Gross
Profit
  Operating
Expenses
  Operating
Income
(Loss)
  Net Income
(Loss)
Attributable
to DZSI
  Net Income
(Loss) per
Diluted
Share
Attributable
to DZSI
 
GAAP amount $49,219  $24,870  $25,695  $(825) $(1,638) $(0.10)
Adjustments to GAAP amounts:                        
Depreciation and amortization  (517)  517   (900)  1,417   1,417   0.08 
Stock-based compensation  (10)  10   (815)  825   825   0.05 
Non-recurring merger and acquisition costs  -   -   (337)  337   337   0.02 
Inventory step-up amortization  (201)  201   -   -   201   0.01 
Bargain purchase gain on acquisition  -   -   -   -   (334)  (0.01)
Non-GAAP amount $48,491  $25,598  $23,643  $1,754  $808  $0.05 
                         
                         
  Three Months Ended December 31, 2018 
  Cost of
Revenue
  Gross
Profit
  Operating
Expenses
  Operating
Income
  Net Income
(Loss)
Attributable
to DZSI
  Net Income
(Loss) per
Diluted
Share
Attributable
to DZSI
 
GAAP amount $51,673  $23,000  $22,200  $800  $(554) $(0.03)
Adjustments to GAAP amounts:                        
Depreciation and amortization  (237)  237   (432)  669   669   0.04 
Stock-based compensation  (9)  9   (714)  723   723   0.04 
Non-recurring merger and acquisition costs  -   -   (1,265)  1,265   1,265   0.07 
Non-GAAP amount $51,427  $23,246  $19,789  $3,457  $2,103  $0.12 
                         
                         
  Three Months Ended March 31, 2018 
  Cost of
Revenue
  Gross
Profit
  Operating
Expenses
  Operating
Income
  Net Income
Attributable
to DZSI
  Net Income
per Diluted
Share
Attributable
to DZSI
 
GAAP amount $37,769  $21,735  $21,502  $233  $107  $0.01 
Adjustments to GAAP amounts:                        
Depreciation and amortization  (257)  257   (442)  699   699   0.04 
Stock-based compensation  -   -   (363)  363   363   0.02 
Non-GAAP amount $37,512  $21,992  $20,697  $1,295  $1,169  $0.07 


Contacts  
Pei Hung, DASAN Zhone Investor Relations DZS Strategic Communications:
Tel: +1 510.777.7386 Matt Glover or Najim Mostamand, CFA
Fax: +1 510.777.7001 Tel: +1 949.574.3860
E: phung@dasanzhone.com E: dzsi@liolios.com