Press Releases

Apr 28, 2021

Extreme Networks Reports Third Quarter Fiscal Year 2021 Financial Results

Achieved 21% Year-Over-Year Revenue Growth and Double-Digit Non-GAAP Operating Margin

SAN JOSE, Calif., April 28, 2021 /PRNewswire/ -- Extreme Networks, Inc. ("Extreme") (Nasdaq: EXTR) today released financial results for its third fiscal quarter ended March 31, 2021.   

Fiscal Third Quarter Results: 

  • Revenue $253.4 million, up 21% year-over-year and up 5% quarter-over-quarter
  • GAAP EPS $0.03, up from ($0.37) in Q3 last year
  • Non-GAAP EPS $0.16, up from ($0.09) in Q3 last year
  • GAAP gross margin 58.7% compared to 53.1% in Q3 last year
  • Non-GAAP gross margin 61.5% compared to 56.7% in Q3 last year
  • GAAP operating margin 4.4% compared to (18.3)% in Q3 last year
  • Non-GAAP operating margin 11.3%, compared to (5.1)% in Q3 last year
  • Net cash provided by operating activities of $24.7 million
  • Free Cash Flow of $20.4 million

"Our Q3 results represent the fourth consecutive quarter of sequential revenue growth and double-digit growth year-over-year across all our geographies. Extreme is coming out of COVID in a stronger position than ever before and enterprise customers are turning to Extreme's industry-leading cloud solutions to meet the new demands of the distributed enterprise. This is highlighted by ExtremeCloud IQ new subscription growth of 122% year-over-year, which in turn fueled product revenue growth of 29% year-over-year," stated Ed Meyercord, President and CEO of Extreme.

"Looking ahead at Q4, we continue to expect double-digit year-over-year revenue growth as demand for our differentiated cloud-driven networking solutions continues to build. The pace of our cloud innovation for enterprise solutions is accelerating and also underpins the success of our new cloud-native infrastructure solutions in the 5G space," concluded Meyercord.

"The operating leverage of our model enabled us to achieve a second consecutive quarter of non-GAAP double-digit operating margins. The combination of our strong operating performance and the reduction in inventory resulted in strong cash flow generation. Today, we are fully compliant with our bank covenants ahead of expectations and will realize meaningful interest expense savings beginning in Q4," stated Rémi Thomas, CFO of Extreme.

Recent Key Highlights:

  • Extreme was named the Official Wi-Fi Solutions Provider of Major League Baseball (MLB). Extreme will provide fan-facing Wi-Fi in 16 stadiums and connectivity in bullpens and dugouts in all 30 league ballparks. Installations are scheduled through 2026. As part of the partnership, Extreme will also power the network at MLB's Jackie Robinson Training Complex in Vero Beach, Florida.
  • Through Extreme's partnership with Verizon, Darlington Raceway will deploy Extreme's wired, Wi-Fi, and analytics solutions, as well as its network management software, to provide reliable connectivity for the track which previously had no outdoor connection. Extreme installed high-density Wi-Fi 6 access points throughout the venue, enabling Darlington Raceway to enhance fan experiences and ensure all fans in the 60,000-seat venue can connect simultaneously during events.
  • Belgium's Federal Public Service Justice refreshed its wired network infrastructure with Extreme, allowing it to offer high-speed connectivity across 240 buildings that is 20 times faster than the previous network. The new network supports the digitization of the justice system's services, including court hearings and other services to be offered remotely.
  • Novant Health of North Carolina used Extreme's cloud-managed Wi-Fi solutions to power a COVID-19 mass vaccination event that saw over 2,220 vaccines administered in a single day. ExtremeWireless access points were activated in just one hour via ExtremeCloud IQ, enabling quick access to patient records and allowing clinic workers to simultaneously administer vaccines to 120 patients at a time.
  • Lincoln University of Pennsylvania, a top 20 historically black college and university (HBCU) in 2021 according to U.S. News & World Report, and the nation's first degree-granting HBCU, deployed Extreme wireless access points and ExtremeCloud IQ network management solution to provide high-speed, Wi-Fi 6 connectivity throughout its 422-acre main campus and off-campus graduate center. The deployment has enabled students, faculty, and staff to easily connect with digital education resources from any device, anywhere – a need that became more pronounced with the COVID-19 pandemic and the additional requirement to offer a mix of in-person and remote instruction.
  • Extreme will hold its annual Connect User Conference virtually on May 26-27, broadcasting over 30 unique sessions for customers, partners, and industry leaders worldwide. The online event is free to attend and will include keynote presentations from Extreme's leadership team, IT strategy breakouts, and practical how-to workshops. Register for Connect at connect.extremenetworks.com.

 

Fiscal Q3 2021 Financial Metrics:

(in millions, except percentages and per share information)




Q3 FY'21



Q3 FY'20



Change


GAAP Results of Operations

















Product


$

176.3



$

136.5



$

39.8




29

%

Service and subscription



77.1




73.0




4.1




6

%

Total net revenue


$

253.4



$

209.5



$

43.9




21

%

Gross margin



58.7

%



53.1

%


560 bps



-


Operating margin



4.4

%



(18.3)

%


2271 bps



-


Net income (loss)


$

3.5



$

(44.4)



$

47.9




108

%

Net income (loss) per diluted share


$

0.03



$

(0.37)



$

0.40




108

%

Non-GAAP Results of Operations

















Product


$

176.3



$

136.5



$

39.8




29

%

Service and subscription



77.1




73.0




4.1




6

%

Total net revenue


$

253.4



$

209.5



$

43.9




21

%

Gross margin



61.5

%



56.7

%


480 bps



-


Operating margin



11.3

%



(5.1)

%


1640 bps



-


Net income (loss)


$

20.7



$

(11.2)



$

31.9




284

%

Net income (loss) per diluted share


$

0.16



$

(0.09)



$

0.25




278

%

 

  • Q3 ending cash balance was $203.1 million, an increase of $19.2 million from the end of Q2. This was primarily driven by operating cash flow generation of $24.7 million, partially offset by cash usage of $1.1 million for financing activities, along with $4.3 million for capital expenditures.
  • Q3 accounts receivable balance was $130.6 million, with days sales outstanding of 46, a decrease of 3 days from Q2 and an increase of 4 days from Q3 last year. 
  • Q3 ending inventory was $43.9 million, a decrease of $5.9 million from Q2 and a decrease of $22.3 million from Q3 last year. The year-over-year and quarter-over-quarter decreases in inventory largely reflect improved demand planning, SKU rationalization and higher inventory turnover.
  • Q3 ending gross debt* was $351.5 million, a decrease of $4.8 million from the prior quarter. The $74.0 million decrease from Q3 last year resulted primarily from principal payments and payments on our revolver loan. Net debt* of $148.4 million decreased by $23.9 million from $172.3 million in Q2.

Extreme uses the non-GAAP free cash flow metric as a measure of operating performance. Free cash flow represents GAAP net cash provided by operating activities, less purchases of property, plant and equipment.  Extreme considers free cash flow to be useful information for management and investors regarding the amount of cash generated by the business after the purchases of property, plant and equipment, which can then be used to, among other things, invest in Extreme's business, make strategic acquisitions, and strengthen the balance sheet. A limitation of the utility of this non-GAAP free cash flow metric as a measure of financial performance is that it does not represent the total increase or decrease in the Company's cash balance for the period. The following table shows non-GAAP free cash flow calculation (in thousands):

Free Cash Flow

Three Months Ended



Nine Months Ended



March 31,

2021



March 31,

2020



March 31,

2021



March 31,

2020


Cash flow provided by operations

$

24,725



$

5,150



$

87,496



$

27,061


Less: Property and equipment capital expenditures


(4,279)




(3,192)




(12,318)




(12,630)


Total free cash flow

$

20,446



$

1,958



$

75,178



$

14,431


*Gross debt is defined as long-term and current portion of long-term debt as shown on the balance sheet plus unamortized debt issuance costs. Net debt is defined as gross debt minus cash, as shown in the table below (in millions):

Gross debt



Cash



Net debt


$

351.5



$

203.1



$

148.4













Business Outlook:
Extreme's business outlook is based on current expectations. The following statements are forward-looking, and actual results could differ materially based on various factors, including market conditions and the factors set forth under "Forward-Looking Statements" below.

For its fourth quarter of fiscal 2021, ending June 30, 2021, the Company is targeting:

 (in millions, except percentages and per share information)

Low-End



High-End


FQ4'21 Guidance – GAAP








Total Net Revenue

$

260.0



$

270.0


Gross Margin


57.8

%



58.9

%

Operating Expenses

$

141.0



$

143.0


Operating Margin


3.5

%



5.9

%

Net Income

$

2.6



$

9.4


Net Income per diluted share

$

0.02



$

0.07


Shares outstanding used in calculating GAAP EPS

131.1



131.1


FQ 4'21 Guidance – Non - GAAP








Total Net Revenue

$

260.0



$

270.0


Gross Margin


60.5

%



61.5

%

Operating Expenses

$

131.0



$

133.0


Operating Margin


10.1

%



12.2

%

Net Income

$

20.4



$

25.7


Net Income per diluted share

$

0.16



$

0.20


Shares outstanding used in calculating non-GAAP EPS


131.1




131.1


The following table shows the GAAP to non-GAAP reconciliation for Q4 FY'21 guidance:


Gross Margin

Rate



Operating

Margin Rate



Earnings per

Share


GAAP

57.8% - 58.9%



3.5% - 5.9%



$0.02 - $0.07


Estimated adjustments for:












Amortization of product intangibles

2.1%



2.1%




$0.04


Share-based compensation

0.3%



3.3%




$0.07


Restructuring




0.2%





Amortization of non-product intangibles

0.3%



0.8%




$0.02


Non-GAAP

60.5% - 61.5%



10.1% - 12.2%



$0.16- $0.20














The total of percentage rate changes may not equal the total change in all cases due to rounding.

Conference Call:
Extreme will host a conference call at 8:00 a.m. Eastern (5:00 a.m. Pacific) today to review the third fiscal quarter results as well as the business outlook for fourth fiscal quarter ending June 30, 2021, including significant factors and assumptions underlying the targets noted above. The conference call will be available to the public through a live audio web broadcast via the internet at http://investor.extremenetworks.com and a replay of the call will be available on the website for at least 7 days following the call. The conference call may also be heard by dialing 1 (877) 303-9826 or international 1 (224) 357-2194 with Conference ID # 7695159. Supplemental financial information to be discussed during the conference call will be posted in the Investor Relations section of the Company's website www.extremenetworks.com including the non-GAAP reconciliation attached to this press release. The encore recording can be accessed by dialing 1 (855) 859-2056 or international 1 (404) 537-3406. Conference ID # 7695159. The encore recording will be available for at least 7 days following the call.

About Extreme:
Extreme Networks, Inc. (EXTR) creates effortless networking experiences that enable all of us to advance. We push the boundaries of technology leveraging the powers of machine learning, artificial intelligence, analytics, and automation. Over 50,000 customers globally trust our end-to-end, cloud-driven networking solutions and rely on our top-rated services and support to accelerate their digital transformation efforts and deliver progress like never before. For more information, visit Extreme's website or follow us on Twitter, LinkedIn, and Facebook.

Extreme Networks, and the Extreme Networks logo, are trademarks of Extreme Networks, Inc. or its subsidiaries in the United States and/or other countries. Other trademarks shown herein are the property of their respective owners.

Non-GAAP Financial Measures:
Extreme provides all financial information required in accordance with U.S. generally accepted accounting principles ("GAAP"). The Company is providing with this press release non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating margin, non-GAAP operating income, non-GAAP net income, non-GAAP net income per diluted share, and non-GAAP free cash flow. In preparing non-GAAP information, the Company has excluded, where applicable, the impact of share-based compensation, acquisition and integration costs, acquired inventory adjustments, amortization of intangibles, inventory valuation adjustment, and restructuring charges.  The Company believes that excluding these items provides both management and investors with additional insight into its current operations, the trends affecting the Company, the Company's marketplace performance, and the Company's ability to generate cash from operations. Please note the Company's non-GAAP measures may be different than those used by other companies. The additional non-GAAP financial information the Company presents should be considered in conjunction with, and not as a substitute for, the Company's GAAP financial information. 

The Company has provided a non-GAAP reconciliation of the results for the periods presented in this release, which are adjusted to exclude certain items as indicated.  These measures should only be used to evaluate the Company's results of operations in conjunction with the corresponding GAAP measures for comparable financial information and understanding of the Company's ongoing performance as a business. Extreme uses both GAAP and non-GAAP measures to evaluate and manage its operations.

Forward-Looking Statements:
Statements in this press release, including statements regarding those concerning the company's business outlook and future financial and operating results, are forward-looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements speak only as of the date of this release. There are several important factors that could cause actual events to differ materially from those suggested or indicated by such forward-looking statements. These include, among others, the company's failure to achieve targeted revenues and forecasted demand from end customers; a highly competitive business environment for network switching equipment and cloud management of network devices; the company's effectiveness in controlling expenses; the possibility that the company might experience delays in the development or introduction of new technology and products; customer response to the company's new technology and products; risks related to pending or future litigation; macroeconomic and political and geopolitical factors, a dependency on third parties for certain components and for the manufacturing of the company's products; and the impacts of COVID-19, and any worsening of the global business and economic environment as a result, on the company's business.

More information about potential factors that could affect the Company's business and financial results are described in "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Risk Factors" included in the Company's Annual Report on Form 10-K for the year ended June 30, 2020, Quarterly Report on Form 10-Q for the quarter ended December 31, 2020, and other documents of the Company on file with the Securities and Exchange Commission (available at www.sec.gov).  As a result of these risks and others, actual results could vary significantly from those anticipated in this press release, and the company's financial condition and results of operations could be materially adversely affected. Except as required under the U.S. federal securities laws and the rules and regulations of the U.S. Securities and Exchange Commission, Extreme disclaims any obligation to update any forward-looking statements after the date of this release, whether as a result of new information, future events, developments, changes in assumptions or otherwise.

EXTREME NETWORKS, INC.

 

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except per share amounts)

(Unaudited)




March 31,

2021



June 30,

2020


ASSETS









Current assets:









Cash


$

203,139



$

193,872


Accounts receivable, net of allowance for doubtful accounts of $1,259 and $1,212, respectively



130,558




122,727


Inventories



43,924




62,589


Prepaid expenses and other current assets



43,259




35,019


Total current assets



420,880




414,207


Property and equipment, net



56,116




58,813


Operating lease right-of-use assets, net



41,295




51,274


Intangible assets, net



43,893




68,394


Goodwill



331,159




331,159


Other assets



60,333




55,241


Total assets


$

953,676



$

979,088


LIABILITIES AND STOCKHOLDERS' EQUITY









Current liabilities:









Current portion of long-term debt, net of unamortized debt issuance costs of $2,436 and $2,484, respectively


$

21,314



$

16,516


Accounts payable



57,165




48,439


Accrued compensation and benefits



51,382




50,884


Accrued warranty



12,317




14,035


Current portion, operating lease liabilities



19,176




19,196


Current portion, deferred revenue



195,500




190,226


Other accrued liabilities



58,041




58,525


Total current liabilities



414,895




397,821


Deferred revenue, less current portion



122,919




100,961


Long-term debt, less current portion, net of unamortized debt issuance costs of $5,348 and $7,165, respectively



322,402




394,585


Operating lease liabilities, less current portion



37,504




50,238


Deferred income taxes



2,815




2,334


Other long-term liabilities



18,005




27,751


Commitments and contingencies







Stockholders' equity:









Convertible preferred stock, $0.001 par value, issuable in series, 2,000

shares authorized; none issued







Common stock, $0.001 par value, 750,000 shares authorized; 132,508 and 127,114 shares issued, respectively; 125,911 and 120,517 shares outstanding, respectively



133




127


Additional paid-in-capital



1,069,797




1,035,041


Accumulated other comprehensive loss



(3,012)




(6,378)


Accumulated deficit



(988,669)




(980,279)


Treasury stock at cost: 6,597 and 6,597 shares, respectively



(43,113)




(43,113)


Total stockholders' equity



35,136




5,398


Total liabilities and stockholders' equity


$

953,676



$

979,088


 

 

EXTREME NETWORKS, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

 (Unaudited)




Three Months Ended



Nine Months Ended




March 31,

2021



March 31,

2020



March 31,

2021



March 31,

2020


Net revenues:

















Product


$

176,334



$

136,547



$

503,575



$

512,173


Service and subscription



77,066




72,972




227,755




220,324


Total net revenues



253,400




209,519




731,330




732,497


Cost of revenues:

















Product



76,442




71,927




223,842




254,705


Service and subscription



28,145




26,257




83,465




80,543


Total cost of revenues



104,587




98,184




307,307




335,248


Gross profit:

















Product



99,892




64,620




279,733




257,468


Service and subscription



48,921




46,715




144,290




139,781


Total gross profit



148,813




111,335




424,023




397,249


Operating expenses:

















Research and development



48,909




50,577




147,619




165,073


Sales and marketing



70,898




70,132




201,955




216,925


General and administrative



16,023




15,119




48,844




45,199


Acquisition and integration costs






5,156




1,975




30,075


Restructuring and related charges, net of reversals



425




6,648




2,121




19,407


Amortization of intangibles



1,406




2,059




4,704




6,366


Total operating expenses



137,661




149,691




407,218




483,045


Operating income (loss)



11,152




(38,356)




16,805




(85,796)


Interest income



81




222




281




1,366


Interest expense



(5,594)




(5,979)




(18,325)




(17,377)


Other income (expense), net



269




1,318




(1,572)




1,128


Income (loss) before income taxes



5,908




(42,795)




(2,811)




(100,679)


Provision for income taxes



2,436




1,557




5,579




4,949


Net income (loss)


$

3,472



$

(44,352)



$

(8,390)



$

(105,628)



















Basic and diluted income (loss) per share:

















Net income (loss) per share - basic


$

0.03



$

(0.37)



$

(0.07)



$

(0.88)


Net income (loss) per share - diluted


$

0.03



$

(0.37)



$

(0.07)



$

(0.88)



















Shares used in per share calculation - basic



124,788




119,162




123,252




119,648


Shares used in per share calculation - diluted



129,988




119,162




123,252




119,648


 

 

EXTREME NETWORKS, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)




Nine Months Ended




March 31,

2021



March 31,

2020


Cash flows from operating activities:









Net loss


$

(8,390)



$

(105,628)


Adjustments to reconcile net loss to net cash provided by operating activities:









Depreciation



17,801




21,719


Amortization of intangible assets



24,501




26,460


Reduction in carrying amount of right-of-use asset



12,129




12,469


Provision for doubtful accounts



270




1,267


Share-based compensation



27,595




26,935


Deferred income taxes



741




1,293


Non-cash restructuring and impairment charges



-




7,622


Non-cash interest expense



3,195




3,070


Other



2,770




(395)


Changes in operating assets and liabilities, net of acquisitions:









Accounts receivable



(8,101)




88,688


Inventories



11,869




16,373


Prepaid expenses and other assets



(7,908)




438


Accounts payable



7,900




(21,530)


Accrued compensation and benefits



351




(24,009)


Operating lease liabilities



(14,983)




(13,222)


Deferred revenue



27,233




43


Other current and long-term liabilities



(9,477)




(14,532)


Net cash provided by operating activities



87,496




27,061


Cash flows from investing activities:









Capital expenditures



(12,318)




(12,630)


Business acquisitions, net of cash acquired






(219,458)


Maturities and sales of investments






45,249


Net cash used in investing activities



(12,318)




(186,839)


Cash flows from financing activities:









Borrowings under Revolving Facility






55,000


Borrowings under Term Loan






199,500


Payments on debt obligations



(69,250)




(29,767)


Loan fees on borrowings






(10,514)


Repurchase of common stock






(30,000)


Proceeds from issuance of common stock, net of tax withholding



7,167




9,491


Payment of contingent consideration obligations



(1,298)




(3,448)


Deferred payments on an acquisition



(3,000)




(3,000)


Net cash (used in) provided by financing activities



(66,381)




187,262











Foreign currency effect on cash



470




(741)











Net increase in cash



9,267




26,743











Cash at beginning of period



193,872




169,607


Cash at end of period


$

203,139



$

196,350


Extreme Networks, Inc.
Non-GAAP Measures of Financial Performance

To supplement the Company's consolidated financial statements presented in accordance with U.S. generally accepted accounting principles, ("GAAP"), Extreme uses non-GAAP measures of certain components of financial performance.  These non-GAAP measures include non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating margin, non-GAAP operating income, non-GAAP net income, non-GAAP net income per diluted share and non-GAAP free cash flow.

Reconciliation to the nearest GAAP measure of all historical non-GAAP measures included in this press release can be found in the tables included with this press release.  In this press release, Extreme also presents its range for projected non-GAAP operating expenses, which is operating expenses less share-based compensation expense, restructuring charges and amortization of intangibles.

Non-GAAP measures presented in this press release are not in accordance with or alternative measures prepared in accordance with GAAP and may be different from non-GAAP measures used by other companies.  In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles.  Non-GAAP measures have limitations in that they do not reflect all of the amounts associated with Extreme's results of operations as determined in accordance with GAAP.  These non-GAAP measures should only be used to evaluate Extreme's results of operations in conjunction with the corresponding GAAP measures.

Extreme believes these non-GAAP measures when shown in conjunction with the corresponding GAAP measures enhance investors' and management's overall understanding of the Company's current financial performance and the Company's prospects for the future, including cash flows available to pursue opportunities to enhance stockholder value.  In addition, because Extreme has historically reported certain non-GAAP results to investors, the Company believes the inclusion of non-GAAP measures provides consistency in the Company's financial reporting.

For its internal planning process, and as discussed further below, Extreme's management uses financial statements that do not include share-based compensation expense, acquired inventory adjustments, acquisition and integration costs, amortization of intangibles, inventory valuation adjustments, restructuring charges, and the tax effect of non-GAAP adjustments.  Extreme's management also uses non-GAAP measures, in addition to the corresponding GAAP measures, in reviewing the Company's financial results.

As described above, Extreme excludes the following items from one or more of its non-GAAP measures when applicable.

Share-based compensation. Consists of associated expenses for stock options, restricted stock awards and the Company's Employee Stock Purchase Plan.  Extreme excludes share-based compensation expenses from its non-GAAP measures primarily because they are non-cash expenses that the Company does not believe are reflective of ongoing cash requirement related to its operating results. Extreme expects to incur share-based compensation expenses in future periods.

Acquired inventory adjustments. Purchase accounting adjustments relating to the mark up of acquired inventory to fair value less disposal costs.

Acquisition and integration costs. Acquisition and integration costs consist of specified compensation charges, software charges, legal and professional fees related to the acquisition of Aerohive.  Extreme excludes these expenses since they result from an event that is outside the ordinary course of continuing operations.

Amortization of intangibles. Amortization of intangibles includes the monthly amortization expense of intangible assets such as developed technology, customer relationships, trademarks and order backlog.  The amortization of the developed technology and order backlog are recorded in cost of goods sold, while the amortization for the other intangibles are recorded in operating expenses.  Extreme excludes these expenses since they result from an intangible asset and for which the period expense does not impact the operations of the business and are non-cash in nature.

Inventory valuation adjustments. Adjustments relating to the mark down of inventory due to duplication of products lines with acquisition of Aerohive net of recoveries on the sale of inventory marked down in previous quarters.

Restructuring charges. Restructuring charges primarily consist of severance costs for employees which have no benefit to continuing operations and impairment of right-of-use assets, long-lived assets and other charges related to excess facilities. Extreme excludes restructuring expenses since they result from events that occur outside of the ordinary course of continuing operations.

Tax effect on non-GAAP adjustments. Beginning with our first quarter of fiscal 2021, we changed how we calculate our non-GAAP provision for income taxes in accordance with the SEC guidance on non-GAAP Financial Measures Compliance and Disclosure Interpretation.   Previously, the non-GAAP tax provision consisted of current and deferred income tax expense on a GAAP basis as if our carryforward net operating losses were sufficient to offset our non-GAAP adjustments.  Beginning with our first quarter of fiscal 2021, we have assumed our U.S. federal and state net operating losses would have been fully consumed by the historical non-GAAP financial adjustments, eliminating the need for a full valuation allowance against our U.S. deferred tax assets which, consequently, enables our use of research and development tax credits which were previously not utilizable.  The non-GAAP tax provision now consists of current and deferred income tax expense commensurate with the non-GAAP measure of profitability using our blended U.S. statutory tax rate of 24.2%.  We have adjusted the fiscal 2020 non-GAAP tax provision to reflect the 2020 non-GAAP operating results to be comparable with fiscal 2021 results.  As a result of this change, the non-GAAP net loss for the three months ended March 31, 2020 changed from $0.14 per diluted share as previously reported to $0.09 net loss per diluted share and the non-GAAP net income for the nine months ended March 31, 2020 changed from $0.08 per diluted share as previously reported to $0.09 net income per diluted share.

This change will not affect our non-GAAP income (loss) before income taxes, actual cash tax payments or cash flows, but will result in a higher or lower non-GAAP provision for income taxes depending on the level and jurisdictional mix of pre-tax income and available U.S. research and development tax credits.  As of June 30, 2020, we had U.S. federal net operating loss carryforwards of $310 million and state net operating loss carryforwards of $181 million.  We do not expect to pay substantial taxes on a GAAP basis in the U.S. for the foreseeable future due to our net operating loss carryforward balances.  Over the near term, most of our cash taxes will continue to be mainly driven by the tax expense of our foreign subsidiaries which amounts have not historically been significant, with the exception of the Company's Irish operating company which has fully utilized available net operating loss carryforwards as of the second quarter of fiscal 2021.  We also believe our long-term effective GAAP tax rate will be lower than the U.S. statutory rate based upon our established tax structure.

 

EXTREME NETWORKS, INC.


CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

GAAP TO NON-GAAP RECONCILIATION

(In thousands, except percentages and per share amounts)

(Unaudited)


Revenues

Three Months Ended



Nine Months Ended



March 31,

2021



March 31,

2020



March 31,

2021



March 31,

2020


Revenues - GAAP

$

253,400



$

209,519



$

731,330



$

732,497



















Non-GAAP Gross Margin

Three Months Ended



Nine Months Ended



March 31,

2021



March 31,

2020



March 31,

2021



March 31,

2020


Gross profit - GAAP

$

148,813



$

111,335



$

424,023



$

397,249


Gross margin - GAAP percentage


58.7

%



53.1

%



58.0

%



54.2

%

Adjustments:
















Share-based compensation expense


709




648




2,092




2,152


Acquired inventory adjustments











7,303


Acquisition and integration costs





187




10




2,071


Amortization of intangibles


6,431




6,538




19,697




19,797


Inventory valuation adjustments











3,677


Total adjustments to GAAP gross profit

$

7,140



$

7,373



$

21,799



$

35,000


Gross profit - non-GAAP

$

155,953



$

118,708



$

445,822



$

432,249


Gross margin - non-GAAP percentage


61.5

%



56.7

%



61.0

%



59.0

%


Non-GAAP Operating Income (Loss)

Three Months Ended



Nine Months Ended



March 31,

2021



March 31,

2020



March 31,

2021



March 31,

2020


GAAP operating income (loss)

$

11,152



$

(38,356)



$

16,805



$

(85,796)


GAAP operating income (loss) percentage


4.4

%



(18.3)

%



2.3

%



(11.7)

%

Adjustments:
















Share-based compensation expense, cost of revenues


709




648




2,092




2,152


Share-based compensation expense, R&D


2,414




2,518




7,380




8,213


Share-based compensation expense, S&M


3,150




1,338




9,036




8,568


Share-based compensation expense, G&A


2,925




2,639




9,087




7,523


Inventory valuation adjustments











3,677


Acquisition and integration costs





5,343




1,985




32,146


Restructuring charges, net of reversals


425




6,648




2,121




19,407


Acquired inventory adjustments











7,303


Amortization of intangibles


7,837




8,597




24,401




26,163


Total adjustments to GAAP operating income (loss)

$

17,460



$

27,731



$

56,102



$

115,152


Non-GAAP operating income (loss)

$

28,612



$

(10,625)



$

72,907



$

29,356


Non-GAAP operating income (loss) percentage


11.3

%



(5.1)

%



10.0

%



4.0

%


Non-GAAP net income (loss)

Three Months Ended



Nine Months Ended



March 31,

2021



March 31,

2020



March 31,

2021



March 31,

2020


GAAP net income (loss)

$

3,472



$

(44,352)



$

(8,390)



$

(105,628)


Adjustments:
















Share-based compensation expense


9,198




7,143




27,595




26,456


Inventory valuation adjustments











3,677


Acquisition and integration costs





5,343




1,985




32,146


Restructuring charge, net of reversal


425




6,648




2,121




19,407


Acquired inventory adjustments











7,303


Amortization of intangibles


7,837




8,597




24,401




26,163


Tax effect of non-GAAP adjustments


(259)




5,380




(94)




1,276


Total adjustments to GAAP net income (loss)

$

17,201



$

33,111



$

56,008



$

116,428


Non-GAAP net income (loss)

$

20,673



$

(11,241)



$

47,618



$

10,800


















Earnings per share
















Non-GAAP net income (loss)  per share-diluted

$

0.16



$

(0.09)



$

0.38



$

0.09


















Shares used in net income (loss) per share - diluted:
















GAAP Shares used in per share calculation - basic


124,788




119,162




123,252




119,648


Potentially dilutive equity awards


5,200




0




2,855




3,063


GAAP and Non-GAAP shares used in per share calculation - diluted


129,988




119,162




126,107




122,711


 

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/extreme-networks-reports-third-quarter-fiscal-year-2021-financial-results-301278794.html

SOURCE Extreme Networks, Inc.

Investor Relations, Stan Kovler, 919/595-4196, Investor_relations@extremenetworks.com; Media Contact, Christi Nicolacopoulos, 603/952-5005, pr@extremenetworks.com

close [x]