Telos Corporation Reports Strong Second Quarter Results Driven by Growth in Xacta, Telos Ghost and Secure Networks; Delivers Gross Margin Expansion and Positive Cash Flow; Reaffirms Full Year Guidance


  • Delivers Revenues of $52.6 million; Up 8% Reported; Up 48% Excluding Contract with U.S. Census Bureau; Reports Double Digit Growth in Xacta, Telos Ghost, and Secure Networks
  • Increases Gross Profit 17% to $20.6 Million; Expands Gross Margin 290 Basis Points to 39.1%
  • Generates $3.5 Million of Cash Flow from Operations
  • Reaffirms 2021 Sales Guidance of $283 million - $295 million and Adjusted EBITDA Guidance of $33 million - $36 million

ASHBURN, Va., Aug. 16, 2021 (GLOBE NEWSWIRE) -- Telos® Corporation (NASDAQ: TLS), a leading provider of cyber, cloud and enterprise security solutions for the world’s most security-conscious organizations, today announced financial results for the second quarter 2021.

“We delivered a solid second quarter, as we continued to deliver revenue growth and win meaningful, large-scale contracts such as a task order for our Xacta solution from the Air Force and an expanded partnership with a major intelligence community customer,” said John B. Wood, CEO and chairman, Telos. “Since the beginning of 2021, we have achieved our objective and tripled our sales, marketing and channel team and continued to attract top talent. Our impressive results continue to be driven by strong demand for our advanced security solutions, supported by recent increased funding to address cybersecurity needs. We are well positioned to continue to execute as a leading, world class organization in the cyber, cloud and enterprise security market, and we reaffirm our outlook for the full year.”

Second Quarter 2021 Financial Highlights (in millions, except per share data)

 2Q 2021 2Q 2020
Revenue1$52.6 $48.6
Gross Profit$20.6 $17.6
Gross Margin39.1% 36.2%
GAAP Net Income (Loss)$(18.7) $3.1
Adjusted Net Income (Loss)2, 3$2.6 $0.3
Enterprise EBITDA2$(17.2) $6.4
Adjusted EBITDA2, 3$4.2 $6.4
GAAP Net Income (Loss) per Share Attributable to Telos Corporation, Diluted$(0.28) $0.01
Adjusted EPS2, 3$0.04 $0.01
Weighted-average Shares of Common Stock Outstanding, Diluted66.6 39.9
Cash Flow from Operations$3.5 $(0.9)

1 Includes $1.4 million of revenue from the contract with the US Census Bureau in Q2 2021 and $14.1 million in Q2 2020. Excluding this contract, year-over-year growth is 48%.
2 Adjusted EBITDA, Enterprise EBITDA, Adjusted Net Income (Loss) and Adjusted EPS are non-GAAP financial measures. Refer to “Non-GAAP Financial Measures” below.
3 After adjustment for stock compensation expense of $21.3 million in the second quarter 2021 and $0 in the second quarter 2020.

Selected Second Quarter and Recent 2021 Business Highlights:

New Business Activities

  • Telos added a third cloud service provider to our roster of cloud customers using Xacta®. This is in addition to the strong relationships the company has with Amazon Web Services and Microsoft Azure.
  • Xacta continued to provide significant value to the financial services market, as evidenced by a software license and support renewal by a major Fortune 50 insurance company.
  • Telos saw increased commercial adoption of their security solutions, with new and renewed contracts from AT&T, Collins Aerospace, Accenture, Northrop Grumman, Vibrent Health, IronNet Cybersecurity and Comtech Telecommunications Corp.

Partner Enhancements

  • Telos launched the Telos CyberProtect Partner Program, with launch partners DLT, a Tech Data company, and Presidio Federal. By formalizing the channel program, Telos will drive accelerated growth, generate new revenue streams and deliver on the mission of providing world-class security solutions.

Solution Enhancements

  • On June 30, Telos announced a new version of cyber risk management platform Xacta.io, which expands the control mapping capability needed by regulated industries to address audit fatigue. On July 30, Telos released a new version of Xacta 360, which enables more efficient collaboration, regulatory reporting and reciprocity. These new capabilities increase commercial and international opportunities for Xacta where there is increasing demand for automation.
  • The Cybersecurity Maturity Model Certification Accreditation Body (CMMC-AB) authorized Telos as a Registered Provider Organization (RPO). As a CMMC-AB RPO, Telos is able to offer assistance to more than 300,000 organizations seeking CMMC compliance to be eligible for contract awards by the Department of Defense.

Notable Transactions

  • Telos acquired the assets of Diamond Fortress Technologies, including all patents, and will integrate the ONYX® touchless fingerprinting software with the IDTrust360® platform. This integration will eliminate much of the friction involved in biometric data gathering for identity and access management and will better serve the company’s growing customer base at both the enterprise and consumer levels.
  • Telos completed a follow-on offering of 9.1 million shares of common stock, resulting in net proceeds to Telos of $64.3 million, of which $28.1 million was utilized to repurchase 39,682 shares of common stock and 900,970 outstanding warrants. The remaining net proceeds will be used to further invest in their sales force and growth opportunities.

Organizational Updates and Highlights

  • Telos expanded its leadership team, appointing Mark Bendza as the new chief financial officer. Mark brings with him over 20 years of experience in investor relations, business development, financial planning and analysis, financial strategy, mergers and acquisitions and capital markets.
  • The Washington Post named Telos a 2021 Top Workplace in the Washington D.C. area, acknowledging the positive work environment that will continue to attract top talent.
  • The Business Intelligence Group named Telos Ghost® a winner of the 2021 Fortress Cyber Security Awards in the Network Security category.

Financial Outlook

 Full Year Guidance
Revenue$283M - $295M
YoY Organic Growth57% - 64%
Adjusted EBITDA1$33M - $36M
YoY Adjusted EBITDA Growth190% - 216%

1 Adjusted EBITDA, Enterprise EBITDA, Adjusted Net Income (Loss) and Adjusted EPS are non-GAAP financial measures. Refer to “Non-GAAP Financial Measures” below.

This guidance consists of forward-looking statements and actual results may differ materially. Refer to the Forward-Looking Statements section below for information on the factors that could cause the Company’s actual results to differ materially from these forward-looking statements. Adjusted EBITDA is a non-GAAP financial measure. The Company has not provided the most directly comparable GAAP measure to this forward-looking non-GAAP financial measure because certain items are out of the Company’s control or cannot be reasonably predicted. Accordingly, a reconciliation for forward-looking Adjusted EBITDA is not available without unreasonable effort.

Conference Call Information
Telos will host a conference call and live webcast to discuss its second quarter 2021 financial results at 4:30 p.m. Eastern Time today, August 16, 2021. To access the conference call, dial (833) 540-1172 for the U.S. or Canada, or (409) 217-8402 for international calls and provide conference ID 2889372. The webcast will be available live on the Investors section of the Company’s website at www.investors.telos.com. In addition, an archived webcast will be available approximately two hours after the conclusion of the live event.

Forward-Looking Statements
This press release contains forward-looking statements which are made under the safe harbor provisions of the federal securities laws. These statements are based on the Company’s management’s current beliefs, expectations and assumptions about future events, conditions and results and on information currently available to them. By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. The Company believes that these risks and uncertainties include, but are not limited to, those described under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” set forth from time to time in the Company’s filings and reports with the U.S. Securities and Exchange Commission (SEC), including their Annual Report on Form 10-K for the year ended December 31, 2020 and their Report on Form 10-Q for the quarter ended March 31, 2021, as well as future filings and reports by the Company, copies of which are available at www.investors.telos.com and on the SEC’s website at www.sec.gov.

Although the Company bases these forward-looking statements on assumptions that they believe are reasonable when made, they caution the reader that forward-looking statements are not guarantees of future performance and that the Company’s actual results of operations, financial condition and liquidity, and industry developments may differ materially from statements made in or suggested by the forward-looking statements contained in this release. Given these risks, uncertainties and other factors, many of which are beyond their control, the Company cautions the reader not to place undue reliance on these forward-looking statements. Any forward-looking statement speaks only as of the date of such statement and, except as required by law, the Company undertakes no obligation to update any forward-looking statement publicly, or to revise any forward-looking statement to reflect events or developments occurring after the date of the statement, even if new information becomes available in the future. Comparisons of results for current and any prior periods are not intended to express any future trends or indications of future performance, unless specifically expressed as such, and should only be viewed as historical data.

Non-GAAP Financial Measures
In addition to its results determined in accordance with GAAP, the Company believes the non-GAAP financial measures of Enterprise EBITDA, Adjusted EBITDA, Adjusted Net Income (Loss) and Adjusted EPS are useful in evaluating its operating performance. The Company believes that this non-GAAP financial information, when taken collectively with the Company’s GAAP results, may be helpful to readers of its financial statements because that information provides consistency and comparability with past financial performance and assists in comparisons with other companies, some of which use similar non-GAAP financial information to supplement their GAAP results. The non-GAAP financial information is presented for supplemental informational purposes only, should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly-titled non-GAAP measures used by other companies. A reconciliation is provided below for each of these non-GAAP financial measures to the most directly comparable financial measure stated in accordance with GAAP.

The Company uses these non-GAAP financial measures to understand and evaluate its core operating performance and trends, to prepare and approve its annual budget, to develop short-term and long-term operating plans, and to evaluate the performance of certain management personnel when determining incentive compensation. The Company believes these non-GAAP financial measures facilitate comparison of its operating performance on a consistent basis between periods by excluding certain items that may, or could, have a disproportionate positive or negative impact on its results of operations in any particular period. When viewed in combination with the Company’s results prepared in accordance with GAAP, these non-GAAP financial measures help provide a broader picture of factors and trends affecting the Company’s results of operations.

Enterprise EBITDA, Adjusted EBITDA, Adjusted Net Income (Loss) and Adjusted EPS are supplemental measures of operating performance that are not made under GAAP and do not represent, and should not be considered as, an alternative to net income (loss) or earnings per share as determined by GAAP. The Company defines Enterprise EBITDA as net income (loss) attributable to Telos Corporation, adjusted for net income attributable to non-controlling interest, non-operating (expense) income, interest expense, (benefit) provision for income taxes, and depreciation and amortization. The Company defines Adjusted EBITDA as Enterprise EBITDA, adjusted for stock-based compensation expense, the gain realized on redemption of the public preferred stock upon the closing of the initial public offering, the losses realized on the extinguishment of senior term loan and subordinated debt upon the closing of the initial public offering, bonuses paid as a result of the closing of the initial public offering, and other expenses related to the initial public offering. The Company defines Adjusted Net Income (Loss) as net income (loss) attributable to Telos Corporation, adjusted for non-operating expense (income) and stock-based compensation expense. The Company defines Adjusted EPS as Adjusted Net Income (Loss) divided by the weighted-average number of common shares outstanding for the period.

Each of Enterprise EBITDA, Adjusted EBITDA, Adjusted Net Income (Loss), and Adjusted EPS has limitations as an analytical tool, and the reader should not consider it in isolation, or as a substitute for analysis of the Company’s results as reported under GAAP. Among other limitations, each of Enterprise EBITDA, Adjusted EBITDA, Adjusted Net Income (Loss), and Adjusted EPS does not reflect the Company’s cash expenditures, or future requirements for capital expenditures, or contractual commitments, does not reflect the impact of certain cash charges resulting from matters the Company considers not to be indicative of its ongoing operations, and does not reflect income tax expense or benefit. Other companies in the Company’s industry may calculate Adjusted EBITDA, Adjusted Net Income (Loss), and Adjusted EPS differently than the Company does, which limits its usefulness as a comparative measure. Because of these limitations, each of Enterprise EBITDA, Adjusted EBITDA, Adjusted Net Income (Loss), and Adjusted EPS should not be considered as a replacement for net income (loss) or earnings per share, as determined by GAAP, or as a measure of the Company’s profitability. The Company compensates for these limitations by relying primarily on its GAAP results and using non-GAAP measures only for supplemental purposes.

About Telos Corporation
Telos Corporation (NASDAQ: TLS) empowers and protects the world’s most security-conscious organizations with solutions for continuous security assurance of individuals, systems, and information. Telos’ offerings include cybersecurity solutions for IT risk management and information security; cloud security solutions to protect cloud-based assets and enable continuous compliance with industry and government security standards; and enterprise security solutions for identity and access management, secure mobility, organizational messaging, and network management and defense. The company serves military, intelligence and civilian agencies of the federal government, allied nations and commercial organizations around the world.

Media:
Mia Wilcox
media@telos.com
(610) 564-6773

Investors:
Brinlea Johnson
The Blueshirt Group on behalf of Telos Corporation
brinlea@blueshirtgroup.com
(415) 269-2645

TELOS CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(amounts in thousands, except per share data)

 Three Months Ended June 30, Six Months Ended June 30,
 2021 2020 2021 2020
Revenue       
Services$47,618  $45,486  $99,676  $80,044 
Products4,941  3,124  8,641  7,545 
 52,559  48,610  108,317  87,589 
Costs and expenses       
Cost of sales - Services29,501  29,378  69,103  54,243 
Cost of sales - Products2,501  1,659  4,299  3,531 
 32,002  31,037  73,402  57,774 
Selling, general and administrative expenses       
Sales and marketing5,043  1,473  8,869  3,065 
Research and development5,327  3,815  9,388  7,472 
General and administrative28,743  7,219  48,708  13,809 
 39,113  12,507  66,965  24,346 
Operating (loss) income(18,556) 5,066  (32,050) 5,469 
Other income (expense)       
Other income (expense)32  4  (1,022) 12 
Interest expense(192) (1,996) (388) (4,013)
(Loss) income before income taxes(18,716) 3,074  (33,460) 1,468 
(Provision for) benefit from income taxes(13) (2) (47) 144 
Net (loss) income(18,729) 3,072  (33,507) 1,612 
Less: Net income attributable to non-controlling interest  (2,806)   (3,590)
Net (loss) income attributable to Telos Corporation$(18,729) $266  $(33,507) $(1,978)
Net (loss) income per share attributable to Telos Corporation, basic$(0.28) $0.01  $(0.51) $(0.05)
Net (loss) income per share attributable to Telos Corporation, diluted$(0.28) $0.01  $(0.51) $(0.05)
Weighted-average shares of common stock outstanding, basic66,616  38,583  65,621  38,328 
Weighted-average shares of common stock outstanding, diluted66,616  39,927  65,621  38,328 
        

TELOS CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(amounts in thousands)

 June 30, 2021 December 31, 2020
 (Unaudited)  
ASSETS   
Current assets   
Cash and cash equivalents$130,996  $106,045 
Accounts receivable, net of reserve of $122 and $308, respectively39,412  30,913 
Inventories, net of obsolescence reserve of $865 and $851, respectively1,784  3,311 
Prepaid expenses5,451  3,059 
Other current assets760  786 
Total current assets178,403  144,114 
Property and equipment, including capitalized software development costs, net of accumulated depreciation and amortization of $38,867 and $36,891, respectively24,725  22,397 
Operating lease right-of-use assets1,168  1,464 
Goodwill14,916  14,916 
Other assets882  926 
Total assets$220,094  $183,817 
LIABILITIES AND STOCKHOLDERS’ EQUITY   
Current liabilities   
Accounts payable and other accrued liabilities$21,036  $20,899 
Accrued compensation and benefits7,811  8,474 
Contract liabilities5,925  5,654 
Finance lease obligations – short-term1,399  1,339 
Operating lease obligations – short-term656  677 
Other current liabilities1,831  1,903 
Total current liabilities38,658  38,946 
    
Finance lease obligations – long-term13,591  14,301 
Operating lease liabilities – long-term642  941 
Deferred income taxes670  652 
Other liabilities1,833  1,873 
Total liabilities55,394  56,713 
    
Commitments and contingencies   
    
Stockholders’ equity   
Common stock, $0.001 par value, 250,000,000 shares authorized, 66,755,230 shares and 64,625,071 shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively105  103 
Additional paid-in capital341,928  270,800 
Accumulated other comprehensive income17  44 
Accumulated deficit(177,350) (143,843)
Total stockholders’ equity164,700  127,104 
Total liabilities and stockholders’ equity$220,094  $183,817 
        

TELOS CORPORATION 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(amounts in thousands)

 Six Months Ended June 30,
 2021 2020
Operating activities:   
Net (loss) income$(33,507) $1,612 
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:   
Stock-based compensation35,006   
Dividends from preferred stock recorded as interest expense  1,911 
Depreciation and amortization2,764  2,734 
Amortization of debt issuance costs  453 
Deferred income tax provision18  19 
Loss on disposal of fixed assets5   
Other noncash items(2) (17)
Changes in other operating assets and liabilities(10,074) (5,873)
Cash (used in) provided by operating activities(5,790) 839 
    
Investing activities:   
Capitalized software development costs(3,663) (3,159)
Purchases of property and equipment(1,070) (332)
Cash used in investing activities(4,733) (3,491)
    
Financing activities:   
Proceeds from issuance of common stock, net of issuance costs64,269   
Repurchase of outstanding warrants(26,894)  
Repurchase of common stock(1,251)  
Payments under finance lease obligations(650) (594)
Amendment fee paid to lender  (100)
Distributions to Telos ID Class B member - non-controlling interest  (1,000)
Cash provided by (used in) financing activities35,474  (1,694)
    
Increase (decrease) in cash and cash equivalents24,951  (4,346)
Cash and cash equivalents, beginning of period106,045  6,751 
    
Cash and cash equivalents, end of period$130,996  $2,405 
    
Supplemental disclosures of cash flow information:   
Cash paid during the period for:   
Interest$388  $1,474 
Income taxes$54  $50 
    
Noncash:   
Dividends from preferred stock recorded as interest expense$  $1,911 
        

Enterprise EBITDA and Adjusted EBITDA (Unaudited, amounts in thousands)

 Three Months Ended June 30, Six Months Ended June 30,
 2021 2020 2021 2020
Net (loss) income attributable to Telos Corporation$(18,729) $266  $(33,507) $(1,978)
Adjustments:       
Net income attributable to non-controlling interest  2,806    3,590 
Non-operating (income) expense(32) (4) 1,022  (12)
Interest expense192  1,996  388  4,013 
Provision for (benefit from) income taxes13  2  47  (144)
Depreciation and amortization1,404  1,345  2,764  2,734 
Enterprise EBITDA(17,152) 6,411  (29,286) 8,203 
Stock-based compensation expense21,336    35,006   
Adjusted EBITDA$4,184  $6,411  $5,720  $8,203 

Adjusted Net Income (Loss) and Adjusted EPS (Unaudited)

Three Months Ended June 30,2021 2020
 Adjusted Net
Income (Loss)
 Adjusted
Earnings Per
Share
 Adjusted Net
Income (Loss)
 Adjusted
Earnings Per
Share
 (in thousands)   (in thousands)  
Reported GAAP measure$(18,729) $(0.28) $266  $0.01 
Adjustments:       
Non-operating income(32)   (4) $ 
Stock-based compensation expense21,336  0.32    $ 
Adjusted non-GAAP measure$2,575  $0.04  $262  $0.01 
Weighted-average shares of common stock outstanding66,616    38,583   
          


Six Months Ended June 30, 2021 2020
 Adjusted Net
Income (Loss)
 Adjusted
Earnings Per
Share
 Adjusted Net
Income (Loss)
 Adjusted
Earnings Per
Share
 (in thousands)   (in thousands)  
Reported GAAP measure$(33,507) $(0.51) $(1,978) $(0.05)
Adjustments:       
Non-operating expense (income)1,022  0.02  (12) $ 
Stock-based compensation expense35,006  0.53    $ 
Adjusted non-GAAP measure$2,521  $0.04  $(1,990) $(0.05)
Weighted-average shares of common stock outstanding65,621    38,328