ATLANTA, Sept. 1, 2022 /PRNewswire/ — Secureworks (NASDAQ: SCWX), a worldwide chief in cybersecurity, right now introduced monetary outcomes for its second quarter, which ended on July 29, 2022.

- Secureworks Taegis™ grew to $201 million in annual recurring income (ARR), a rise of 100% on a year-over-year foundation.
- Added 800 Taegis Customers year-over-year, a 114% enhance, to complete the second quarter of fiscal 2023 with 1,500 clients on the Taegis cloud-native safety platform.
- Taegis income grew 131% from the second quarter of fiscal 2022 to $42.8 million.
“With the 10th consecutive quarter of triple digit growth in Taegis ARR, our pace of XDR growth underscores the strength of our product and customer base, and the execution of our transformation strategy,” mentioned Wendy Thomas, President & CEO, Secureworks. “We are defining the future of threat detection and analysis to keep our customers secure, driving sustainable growth and value creation for investors as we capitalize on the large and growing XDR opportunity with Secureworks Taegis.”
“Our momentum continues as we surpassed the $200 million Taegis ARR milestone and delivered another quarter of triple-digit growth in Taegis ARR, Taegis Customer Count and Taegis-related Revenue,” mentioned Paul Parrish, Chief Financial Officer, Secureworks. “Taegis average revenue per customer remained strong, growing to $136 thousand in the second quarter.”
- Overall income was $116.2 million, in comparison with $134.2 million in the second quarter of fiscal 2022, as we actively exit non-strategic, lower-margin companies.
- GAAP gross revenue was $66.6 million, in contrast with $77.7 million in the second quarter of fiscal 2022. Non-GAAP gross revenue was $71.2 million, in contrast with $81.9 million in the identical interval final year.
- GAAP gross margin was 57.3%, in contrast with 57.9% in the identical interval final year. Non-GAAP gross margin was 61.3% in contrast with 61.1% in the second quarter of fiscal 2022.
- GAAP internet loss was $24.7 million, or $0.29 per share, in contrast with internet lack of $11.8 million, or $0.14 per share, in the prior year. Non-GAAP internet loss was $11.3 million, or $0.13 loss per share, in contrast with non-GAAP internet earnings of $0.9 million, or $0.01 per share, in the identical interval final year.
- Adjusted EBITDA loss for the quarter was $14.3 million, in contrast with adjusted EBITDA earnings of $3.6 million in the second quarter of fiscal 2022.
- Ended the second quarter with $167 million in money and money equivalents.
- Appointed former Goldman Sachs and Google Cloud government, Michael Aiello, as Chief Technology Officer.
- During the second quarter, Secureworks unveiled a brand new Taegis™ Agent. This new endpoint agent, natively constructed into Taegis XDR, brings larger telemetry and visibility to detect threats sooner with much less noise. It additionally expands our attain, providing native integration into Windows, MacOS, and Linux methods. This function improves the pliability of the Taegis platform structure as we construct incident response, next-gen antivirus, and vulnerability detection capabilities right into a single, unified agent.
- Technology Alliance Partnerships (TAP)
- Secureworks has expanded its partnership program to incorporate integration with Secure Access Service Edge (SASE), Cloud Access Security Broker (CASB), Operation Technology (OT), and Internet of Things (IoT). To accomplish this, the corporate is saying new partnership agreements with Netskope to help SASE/CASB integration and SCADAfence to develop Taegis into OT and Industrial Control Systems (ICS).
- Netskope, in the SASE framework, has a novel strategy for shielding IT belongings that’s user-centric and prioritizes knowledge safety throughout gadgets and functions inside and outdoors conventional firm networks. Integration will allow clients to carry out all investigations utilizing Secureworks Taegis for a extra holistic view of threats and dangers.
- In its integration with SCADAfence, Secureworks expands Taegis into OT and ICS, offering improved visibility and decreasing shopper infrastructure vulnerabilities. Integrating a very open XDR platform with the main OT platform in SCADAfence supplies the potential for analysts to chop their workflows in half, permitting our joint clients to make use of a very built-in OT plus XDR providing.
- Recognition and awards in the second quarter of 2022 embrace:
- Highlighted in the Cyber Top 20 by Enterprise Security Tech
- Won Silver for Taegis XDR in the Security Software Category,seventeenth Annual 2022 Information Technology World Globee Awards
- Received Editor’s Choice Award for XDR in the Cyber Defense Global InfoSec Awards for 2022
For the third quarter of fiscal 2023, the Company expects:
- Revenue of $111 million to $113 million.
- GAAP internet loss per share of $0.36 to $0.38 and non-GAAP internet loss per share of $0.20 to $0.22.
Secureworks is offering the next up to date steerage for full fiscal year 2023. The Company expects:
Fiscal Year 2023 Guidance |
|
Taegis ARR |
At least $265M |
Other MSS ARR |
Below $70M |
Total income |
$458M to $465M |
GAAP internet loss |
($110M) to ($114M) |
($1.30) to ($1.35) per share |
|
Non-GAAP internet loss |
($55M) to ($59M) |
($.64) to ($.70) per share |
|
Adjusted EBITDA |
($63M) to ($68M) |
Cash from operations |
($60M) to ($65M) |
As beforehand introduced, the Company will maintain a convention name to debate its second quarter fiscal 2023 outcomes and monetary steerage on September 1, 2022, at 8:00 a.m. U.S. ET. A dwell audio webcast of the convention name and the associated supplemental monetary info can be accessible on the Company’s web site at http://investors.secureworks.com. The webcast and supplemental info can be archived on the similar location.
The Company defines annual recurring income (ARR) as the worth of its subscription contracts as of a specific date. Because the Company makes use of recurring income as a number one indicator of future annual income, it consists of operational backlog. Operational backlog is outlined because the recurring income related with pending contracts, that are contracts which were offered however for which the service interval has not but commenced.
This press launch presents details about the Company’s non-GAAP income, non-GAAP gross margin, non-GAAP subscription gross margin, non-GAAP skilled companies gross margin, non-GAAP gross margin, non-GAAP subscription price of income, non-GAAP skilled companies price of income, non-GAAP gross revenue, non-GAAP analysis and growth bills, non-GAAP gross sales and advertising bills, non-GAAP common and administrative bills, non-GAAP working earnings (loss), non-GAAP internet earnings (loss), non-GAAP earnings (loss) per share and adjusted EBITDA, that are non-GAAP monetary measures supplied as a complement to the outcomes supplied in accordance with accounting rules typically accepted in the United States of America (“GAAP”). A reconciliation of the foregoing historic and forward-looking non-GAAP monetary measures to essentially the most immediately comparable historic and forward-looking GAAP monetary measure is supplied under for every of the fiscal intervals indicated.
This press launch incorporates “forward-looking statements” inside the which means of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. In some circumstances, you may establish these statements by such forward-looking phrases as “anticipate,” “believe,” “confidence,” “could,” “estimate,” “expect,” “guidance,” “intend,” “may,” “plan,” “potential,” “outlook,” “should,” “will” and “would,” or comparable phrases or expressions that check with future occasions or outcomes. Such forward-looking statements embrace, however aren’t restricted to, the statements in this press launch with respect to the Company’s expectations relating to income, GAAP internet loss, GAAP internet loss per share, non-GAAP internet loss and non-GAAP internet loss per share for the third quarter of fiscal 2023, and income, GAAP internet loss, GAAP internet loss per share, non-GAAP internet loss, non-GAAP internet loss per share, adjusted EBITDA, money from operations, Taegis ARR and different MSS ARR for full year fiscal 2023, all of which mirror the Company’s present evaluation of current traits and data. These forward-looking statements signify the Company’s judgment solely as of the date of this press launch.
Actual outcomes and occasions in future intervals might differ materially from these expressed or implied by these forward-looking statements due to dangers, uncertainties and different elements that embrace, however aren’t restricted to, the next: the Company’s skill to attain or preserve profitability; the Company’s skill to boost its current options and applied sciences and to develop or purchase new options and applied sciences; the Company’s reliance on personnel with intensive info safety experience; intense competitors in the Company’s markets; the Company’s skill to draw new clients, retain current clients and enhance its annual contract values; the Company’s reliance on clients in the monetary companies business; the Company’s skill to handle its development successfully; the Company’s skill to keep up high-quality shopper service and help capabilities; phrases of the Company’s service stage agreements with clients that require credit for service failures or inadequacies; the Company’s recognition of income ratably over the phrases of its Taegis SaaS functions and managed safety companies contracts; the Company’s lengthy and unpredictable gross sales cycles; dangers related with the Company’s worldwide gross sales and operations; the impact of Brexit on the Company’s operations; the Company’s publicity to fluctuations in foreign money change charges or international inflationary atmosphere; the impact of governmental export or import controls on the Company’s business or any worldwide sanctions compliance program relevant to the Company; the Company’s skill to develop its key distribution relationships; the Company’s know-how alliance partnerships; actual or perceived defects, errors or vulnerabilities in the Company’s options or the failure of its options to stop a safety breach; the dangers related with cyber assaults or different knowledge safety incidents; the power of the Company’s options to interoperate with its clients’ IT infrastructure; the Company’s skill to make use of third-party applied sciences; the impact of evolving info safety and knowledge privateness legal guidelines and rules on the Company’s business; the Company’s skill to keep up and improve its model; dangers related with the Company’s acquisition of different companies; estimates or judgments referring to the Company’s essential accounting insurance policies; the impact of pure disasters, public well being points, geopolitical battle and different catastrophic occasions on the Company’s skill to serve its clients, together with the Ukrainian/Russian battle, and the coronavirus (COVID-19) pandemic; the Company’s reliance on patents to guard its mental property rights; the Company’s skill to guard, preserve or implement its non-patented mental property rights and proprietary info; claims by third events of infringement of their proprietary know-how by the Company; the Company’s use of open supply know-how; and dangers associated to the Company’s relationship with Dell Technologies Inc. and Dell Inc. and management of the Company by Dell Technologies Inc.
This listing of dangers, uncertainties and different elements just isn’t full. The Company discusses these issues extra totally, in addition to sure threat elements that might have an effect on the Company’s business, monetary situation, outcomes of operations and prospects, below the caption “Risk Factors” in the Company’s annual report on Form 10-Okay, in addition to in the Company’s different SEC filings.
Any or all forward-looking statements the Company makes might become incorrect and will be affected by inaccurate assumptions the Company may make or by identified or unknown dangers, uncertainties and different elements, together with these recognized in this press launch. Accordingly, you shouldn’t place undue reliance on the forward-looking statements made in this press launch, which converse solely as of its date. The Company doesn’t undertake to replace, and expressly disclaims any obligation to replace, any of its forward-looking statements, whether or not on account of circumstances or occasions that come up after the date the statements are made, new info or in any other case.
Secureworks (NASDAQ: SCWX) is a worldwide cybersecurity chief that protects buyer progress with Secureworks® Taegis™, a cloud-native safety analytics platform constructed on 20+ years of real-world menace intelligence and analysis, enhancing clients’ skill to detect superior threats, streamline and collaborate on investigations, and automate the best actions.
www.secureworks.com
(Tables Follow)
SECUREWORKS CORP. |
|||||||
Condensed Consolidated Statements of Operations and Related Financial Highlights |
|||||||
(in hundreds, besides per share knowledge and percentages) |
|||||||
(unaudited) |
|||||||
Three Months Ended |
Six Months Ended |
||||||
July 29, |
July 30, |
July 29, |
July 30, |
||||
Net income: |
|||||||
Subscription |
$ 90,322 |
$ 102,426 |
$ 184,735 |
$ 206,496 |
|||
Professional companies |
25,860 |
31,746 |
52,462 |
67,139 |
|||
Total internet income |
116,182 |
134,172 |
237,197 |
273,635 |
|||
Cost of income: |
|||||||
Subscription |
34,060 |
37,058 |
66,886 |
74,730 |
|||
Professional companies |
15,519 |
19,425 |
32,128 |
38,960 |
|||
Total price of income |
49,579 |
56,483 |
99,014 |
113,690 |
|||
Gross revenue |
66,603 |
77,689 |
138,183 |
159,945 |
|||
Operating bills: |
|||||||
Research and growth |
33,638 |
30,417 |
66,969 |
58,569 |
|||
Sales and advertising |
40,940 |
34,685 |
80,185 |
71,090 |
|||
General and administrative |
24,274 |
26,488 |
49,634 |
52,043 |
|||
Total working bills |
98,852 |
91,590 |
196,788 |
181,702 |
|||
Operating loss |
(32,249) |
(13,901) |
(58,605) |
(21,757) |
|||
Interest and different, internet |
131 |
(601) |
(566) |
(1,508) |
|||
Loss earlier than earnings taxes |
(32,118) |
(14,502) |
(59,171) |
(23,265) |
|||
Income tax profit |
(7,399) |
(2,739) |
(12,854) |
(5,112) |
|||
Net loss |
$ (24,719) |
$ (11,763) |
$ (46,317) |
$ (18,153) |
|||
Loss per widespread share (primary and diluted) |
$ (0.29) |
$ (0.14) |
$ (0.55) |
$ (0.22) |
|||
Weighted-average widespread shares excellent (primary and diluted) |
84,483 |
82,979 |
84,123 |
82,482 |
|||
Percentage of Total Net Revenue |
|||||||
Subscription gross margin |
62.3 % |
63.8 % |
63.8 % |
63.8 % |
|||
Professional companies gross margin |
40.0 % |
38.8 % |
38.8 % |
42.0 % |
|||
Total gross margin |
57.3 % |
57.9 % |
58.3 % |
58.5 % |
|||
Research and growth bills |
29.0 % |
22.7 % |
28.2 % |
21.4 % |
|||
Sales and advertising bills |
35.2 % |
25.9 % |
33.8 % |
26.0 % |
|||
General and administrative bills |
20.9 % |
19.7 % |
20.9 % |
19.0 % |
|||
Operating bills |
85.1 % |
68.3 % |
83.0 % |
66.4 % |
|||
Operating loss |
(27.8) % |
(10.4) % |
(24.7) % |
(7.9) % |
|||
Loss earlier than earnings taxes |
(27.6) % |
(10.8) % |
(24.9) % |
(8.5) % |
|||
Net loss |
(21.3) % |
(8.8) % |
(19.5) % |
(6.6) % |
|||
Effective tax price |
23.0 % |
18.9 % |
21.7 % |
22.0 % |
|||
Note: Percentage development charges are calculated primarily based on underlying knowledge in hundreds |
SECUREWORKS CORP. |
|||||||
Condensed Consolidated Statements of Financial Position |
|||||||
(in hundreds) |
|||||||
(unaudited) |
|||||||
July 29, |
January 28, |
||||||
Assets: |
|||||||
Current belongings: |
|||||||
Cash and money equivalents |
$ 167,487 |
$ 220,655 |
|||||
Accounts receivable, internet |
71,339 |
86,231 |
|||||
Inventories, internet |
475 |
505 |
|||||
Other present belongings |
27,283 |
26,040 |
|||||
Total present belongings |
266,584 |
333,431 |
|||||
Property and tools, internet |
6,150 |
8,426 |
|||||
Operating lease right-of-use belongings, internet |
15,236 |
17,441 |
|||||
Goodwill |
425,878 |
425,926 |
|||||
Intangible belongings, internet |
121,144 |
133,732 |
|||||
Other non-current belongings |
65,589 |
68,346 |
|||||
Total belongings |
$ 900,581 |
$ 987,302 |
|||||
Liabilities and Stockholders’ Equity: |
|||||||
Current liabilities: |
|||||||
Accounts payable |
$ 20,883 |
$ 15,062 |
|||||
Accrued and different present liabilities |
64,622 |
88,122 |
|||||
Short-term deferred income |
151,026 |
163,304 |
|||||
Total present liabilities |
236,531 |
266,488 |
|||||
Long-term deferred income |
8,881 |
12,764 |
|||||
Operating lease liabilities, non-current |
14,346 |
16,869 |
|||||
Other non-current liabilities |
33,230 |
43,124 |
|||||
Total liabilities |
292,988 |
339,245 |
|||||
Total stockholders’ fairness |
607,593 |
648,057 |
|||||
Total liabilities and stockholders’ fairness |
$ 900,581 |
$ 987,302 |
SECUREWORKS CORP. |
||||
Condensed Consolidated Statements of Cash Flows |
||||
(in hundreds) |
||||
(unaudited) |
||||
Six Months Ended |
||||
July 29, 2022 |
July 30, 2021 |
|||
Cash flows from working actions: |
||||
Net loss |
$ (46,317) |
$ (18,153) |
||
Adjustments to reconcile internet loss to internet money used in working actions: |
||||
Depreciation and amortization |
18,515 |
19,863 |
||
Amortization of proper of use asset |
1,932 |
2,098 |
||
Amortization of prices capitalized to acquire income contracts |
8,985 |
9,912 |
||
Amortization of prices capitalized to satisfy income contracts |
2,565 |
2,738 |
||
Stock-based compensation expense |
17,938 |
13,615 |
||
Effects of change price modifications on financial belongings and liabilities denominated in foreign currency echange |
516 |
1,344 |
||
Income tax profit |
(12,854) |
(5,112) |
||
Provision for credit score losses |
(102) |
448 |
||
Changes in belongings and liabilities: |
||||
Accounts receivable |
14,329 |
9,532 |
||
Net transactions with Dell |
(592) |
(8,903) |
||
Inventories |
30 |
(67) |
||
Other belongings |
(6,933) |
(8,232) |
||
Accounts payable |
5,685 |
(1,293) |
||
Deferred income |
(17,165) |
(2,912) |
||
Operating leases, internet |
(2,801) |
(2,970) |
||
Accrued and different liabilities |
(25,145) |
(25,185) |
||
Net money used in working actions |
(41,414) |
(13,277) |
||
Cash flows from investing actions: |
||||
Capital expenditures |
(827) |
(1,033) |
||
Software growth prices |
(2,840) |
(3,218) |
||
Net money used in investing actions |
(3,667) |
(4,251) |
||
Cash flows from financing actions: |
||||
Taxes paid on vested restricted shares |
(8,087) |
(9,945) |
||
Proceeds from inventory choice workout routines |
— |
4,134 |
||
Net money used in financing actions |
(8,087) |
(5,811) |
||
Net lower in money and money equivalents |
(53,168) |
(23,339) |
||
Cash and money equivalents at starting of the interval |
220,655 |
220,300 |
||
Cash and money equivalents at finish of the interval |
$ 167,487 |
$ 196,961 |
||
This press launch presents details about the Company’s non-GAAP income, non-GAAP gross margin, non-GAAP subscription gross margin, non-GAAP skilled companies gross margin, non-GAAP gross margin, non-GAAP subscription price of income, non-GAAP skilled companies price of income, non-GAAP gross revenue, non-GAAP analysis and growth bills, non-GAAP gross sales and advertising bills, non-GAAP common and administrative bills, non-GAAP working earnings (loss), non-GAAP internet earnings (loss), non-GAAP earnings (loss) per share and adjusted EBITDA, that are non-GAAP monetary measures supplied as a complement to the outcomes supplied in accordance with GAAP. An in depth dialogue of the Company’s causes for together with these non-GAAP monetary measures, the constraints related with these measures, the objects excluded from these measures, and our purpose for excluding these objects are offered under. The Company encourages buyers to assessment its GAAP outcomes and complement their assessment of the Company’s GAAP outcomes with the corresponding non-GAAP monetary measures.
The following is a abstract of the objects excluded from essentially the most comparable GAAP monetary measures to calculate our non-GAAP monetary measures:
- Amortization of Intangible Assets. Amortization of intangible belongings consists of amortization related with exterior software program growth prices capitalized and buyer relationships and know-how acquired. In connection with the acquisition of Dell by Dell Technologies in fiscal 2014 and our acquisition of Delve in fiscal 2021, our tangible and intangible belongings and liabilities related with buyer relationships and know-how had been accounted for and acknowledged at truthful worth on the associated transaction date.
- Stock-based Compensation Expense. Non-cash stock-based compensation expense pertains to each the Dell Technologies and Secureworks fairness plans. We exclude such expense when assessing the effectiveness of our working efficiency since stock-based compensation doesn’t essentially correlate with the underlying working efficiency of the business.
- Aggregate Adjustment for Income Taxes. The combination adjustment for earnings taxes is the estimated mixed earnings tax impact for the changes talked about above. The tax results are decided primarily based on the tax jurisdictions the place the above objects had been incurred.
(Tables Follow)
SECUREWORKS CORP. |
|||||||
Reconciliation of GAAP to Non-GAAP Financial Measures |
|||||||
(in hundreds, besides per share knowledge) |
|||||||
(unaudited) |
|||||||
Three Months Ended |
Six Months Ended |
||||||
July 29, 2022 |
July 30, 2021 |
July 29, 2022 |
July 30, 2021 |
||||
GAAP internet income |
$ 116,182 |
$ 134,172 |
$ 237,197 |
$ 273,635 |
|||
GAAP subscription price of income |
$ 34,060 |
$ 37,058 |
$ 66,886 |
$ 74,730 |
|||
Amortization of intangibles |
(4,115) |
(4,044) |
(8,380) |
(7,863) |
|||
Stock-based compensation expense |
(167) |
(15) |
(290) |
(117) |
|||
Non-GAAP subscription price of income |
$ 29,778 |
$ 32,999 |
$ 58,216 |
$ 66,750 |
|||
GAAP skilled companies price of income |
$ 15,519 |
$ 19,425 |
$ 32,128 |
$ 38,960 |
|||
Stock-based compensation expense |
(345) |
(176) |
(732) |
(372) |
|||
Non-GAAP skilled companies price of income |
$ 15,174 |
$ 19,249 |
$ 31,396 |
$ 38,588 |
|||
GAAP gross revenue |
$ 66,603 |
$ 77,689 |
$ 138,183 |
$ 159,945 |
|||
Amortization of intangibles |
4,115 |
4,044 |
8,380 |
7,863 |
|||
Stock-based compensation expense |
511 |
190 |
1,021 |
489 |
|||
Non-GAAP gross revenue |
$ 71,229 |
$ 81,923 |
$ 147,584 |
$ 168,297 |
|||
GAAP analysis and growth bills |
$ 33,638 |
$ 30,417 |
$ 66,969 |
$ 58,569 |
|||
Stock-based compensation expense |
(2,640) |
(1,542) |
(5,383) |
(2,640) |
|||
Non-GAAP analysis and growth bills |
$ 30,998 |
$ 28,875 |
$ 61,586 |
$ 55,929 |
|||
GAAP gross sales and advertising bills |
$ 40,940 |
$ 34,685 |
$ 80,185 |
$ 71,090 |
|||
Stock-based compensation expense |
(1,627) |
(1,016) |
(3,265) |
(1,748) |
|||
Non-GAAP gross sales and advertising bills |
$ 39,313 |
$ 33,669 |
$ 76,920 |
$ 69,342 |
|||
GAAP common and administrative bills |
$ 24,274 |
$ 26,488 |
$ 49,634 |
$ 52,043 |
|||
Amortization of intangibles |
(3,523) |
(3,523) |
(7,047) |
(7,047) |
|||
Stock-based compensation expense |
(4,034) |
(4,832) |
(8,269) |
(8,738) |
|||
Non-GAAP common and administrative bills |
$ 16,717 |
$ 18,133 |
$ 34,318 |
$ 36,258 |
|||
GAAP working loss |
$ (32,249) |
$ (13,901) |
$ (58,605) |
$ (21,757) |
|||
Amortization of intangibles |
7,638 |
7,567 |
15,427 |
14,910 |
|||
Stock-based compensation expense |
8,812 |
7,580 |
17,938 |
13,615 |
|||
Non-GAAP working (loss) earnings |
$ (15,799) |
$ 1,246 |
$ (25,240) |
$ 6,768 |
|||
GAAP internet loss |
$ (24,719) |
$ (11,763) |
$ (46,317) |
$ (18,153) |
|||
Amortization of intangibles |
7,638 |
7,567 |
15,427 |
14,910 |
|||
Stock-based compensation expense |
8,812 |
7,580 |
17,938 |
13,615 |
|||
Aggregate adjustment for earnings taxes |
(3,024) |
(2,463) |
(5,944) |
(5,460) |
|||
Non-GAAP internet (loss) earnings |
$ (11,293) |
$ 921 |
$ (18,896) |
$ 4,912 |
|||
GAAP loss per share |
$ (0.29) |
$ (0.14) |
$ (0.55) |
$ (0.22) |
|||
Amortization of intangibles |
0.09 |
0.09 |
0.18 |
0.18 |
|||
Stock-based compensation expense |
0.10 |
0.09 |
0.21 |
0.16 |
|||
Aggregate adjustment for earnings taxes |
(0.04) |
(0.03) |
(0.07) |
(0.07) |
|||
Non-GAAP (loss) earnings per share * |
$ (0.13) |
$ 0.01 |
$ (0.22) |
$ 0.06 |
|||
* Sum of reconciling objects might differ from complete attributable to rounding of particular person elements |
|||||||
GAAP internet loss |
$ (24,719) |
$ (11,763) |
$ (46,317) |
$ (18,153) |
|||
Interest and different, internet |
(131) |
601 |
566 |
1,508 |
|||
Income tax profit |
(7,399) |
(2,739) |
(12,854) |
(5,112) |
|||
Depreciation and amortization |
9,132 |
9,945 |
18,515 |
19,863 |
|||
Stock-based compensation expense |
8,812 |
7,580 |
17,938 |
13,615 |
|||
Adjusted EBITDA |
$ (14,305) |
$ 3,624 |
$ (22,152) |
$ 11,721 |
SECUREWORKS CORP. |
|||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures |
|||||||||
(unaudited) |
|||||||||
Three Months Ended |
Six Months Ended |
||||||||
Percentage of Total Net Revenue |
July 29, 2022 |
July 30, 2021 |
July 29, 2022 |
July 30, 2021 |
|||||
GAAP gross margin |
57.3 % |
57.9 % |
58.3 % |
58.5 % |
|||||
Non-GAAP adjustment |
4.0 % |
3.2 % |
3.9 % |
3.0 % |
|||||
Non-GAAP gross margin |
61.3 % |
61.1 % |
62.2 % |
61.5 % |
|||||
GAAP analysis and growth bills |
29.0 % |
22.7 % |
28.2 % |
21.4 % |
|||||
Non-GAAP adjustment |
(2.3) % |
(1.2) % |
(2.2) % |
(1.0) % |
|||||
Non-GAAP analysis and growth bills |
26.7 % |
21.5 % |
26.0 % |
20.4 % |
|||||
GAAP gross sales and advertising bills |
35.2 % |
25.9 % |
33.8 % |
26.0 % |
|||||
Non-GAAP adjustment |
(1.4) % |
(0.8) % |
(1.4) % |
(0.7) % |
|||||
Non-GAAP gross sales and advertising bills |
33.8 % |
25.1 % |
32.4 % |
25.3 % |
|||||
GAAP common and administrative bills |
20.9 % |
19.7 % |
20.9 % |
19.0 % |
|||||
Non-GAAP adjustment |
(6.5) % |
(6.2) % |
(6.4) % |
(5.7) % |
|||||
Non-GAAP common and administrative bills |
14.4 % |
13.5 % |
14.5 % |
13.3 % |
|||||
GAAP working loss |
(27.8) % |
(10.4) % |
(24.7) % |
(7.9) % |
|||||
Non-GAAP adjustment |
14.2 % |
11.4 % |
14.1 % |
10.4 % |
|||||
Non-GAAP working (loss) earnings |
(13.6) % |
1.0 % |
(10.6) % |
2.5 % |
|||||
GAAP internet loss |
(21.3) % |
(8.8) % |
(19.5) % |
(6.6) % |
|||||
Non-GAAP adjustment |
11.6 % |
9.5 % |
11.5 % |
8.4 % |
|||||
Non-GAAP internet (loss) earnings |
(9.7) % |
0.7 % |
(8.0) % |
1.8 % |
SECUREWORKS CORP. |
||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures |
||||||||
(in tens of millions, besides per share knowledge) |
||||||||
(unaudited) |
||||||||
Three Months Ending |
Fiscal Year Ending |
|||||||
October 28, 2022 |
February 3, 2023 |
|||||||
Low End of |
High End of |
Low End of |
High End of |
|||||
GAAP internet income |
$ 111 |
$ 113 |
$ 458 |
$ 465 |
||||
GAAP internet loss |
$ (32) |
$ (30) |
$ (114) |
$ (110) |
||||
Amortization of intangibles |
7 |
7 |
30 |
30 |
||||
Stock-based compensation expense |
11 |
10 |
41 |
41 |
||||
Aggregate adjustment for earnings taxes |
(4) |
(4) |
(16) |
(16) |
||||
Non-GAAP internet loss* |
$ (18) |
$ (17) |
$ (59) |
$ (55) |
||||
GAAP internet loss per share |
$ (0.38) |
$ (0.36) |
$ (1.35) |
$ (1.30) |
||||
Amortization of intangibles |
0.08 |
0.08 |
0.35 |
0.35 |
||||
Stock-based compensation expense |
0.13 |
0.12 |
0.49 |
0.48 |
||||
Aggregate adjustment for earnings taxes |
(0.05) |
(0.05) |
(0.19) |
(0.19) |
||||
Non-GAAP internet loss per share* |
$ (0.22) |
$ (0.20) |
$ (0.70) |
$ (0.64) |
||||
GAAP internet loss |
$ (114) |
$ (110) |
||||||
Interest and different, internet |
1 |
— |
||||||
Income tax profit |
(32) |
(31) |
||||||
Depreciation and amortization |
35 |
35 |
||||||
Stock-based compensation expense |
41 |
41 |
||||||
Adjusted EBITDA* |
$ (68) |
$ (63) |
||||||
Other Items |
||||||||
Effective tax price |
22 % |
|||||||
Weighted common shares excellent (in tens of millions) |
84.7 |
|||||||
Cash movement from operations |
$(65) to $(60) |
|||||||
Capital expenditures |
$7 to $9 |
* |
Sum of reconciling objects might differ from complete attributable to rounding of particular person elements |
Sum of quarterly steerage might differ from full year steerage attributable to rounding |
Logo – https://mma.prnewswire.com/media/1558509/Secureworks_Logo.jpg