Telos Corporation Announces First Quarter Results: Delivers $50.2 Million of Revenue and Expands Gross Margin by Over 1,100 Basis Points Year over Year; Turns Cash Flow Positive for the Trailing Twelve Month Period
- Delivers Revenue of
$50.2 Million , Above High End ofGuidance Range - Increased Gross Profit 30% Year over Year to
$18.9 Million ; Expanded Gross Margin Over 1,100 Basis Points Year over Year to 37.6% - Generated
$14.4 Million of Cash Flow from Operations and$0.5 Million of Free Cash Flow for the Trailing Twelve-Month Period - Reaffirming Full Year Guidance
“We delivered
First Quarter 2022 Financial Highlights (in millions, except per share data)
1Q 2022 | 1Q 2021 | |||
Revenue | ||||
Gross Profit | ||||
Gross Margin | 37.6% | 26.0% | ||
GAAP Net Loss | ||||
Adjusted Net Loss¹ | ||||
Enterprise EBITDA¹ | ||||
Adjusted EBITDA¹ | ||||
GAAP Net Loss per Share Attributable to |
||||
Adjusted EPS¹ | $— | |||
Weighted-average Shares of Common Stock Outstanding, Diluted | 67.6 | 64.6 | ||
Cash Flow from Operations | ||||
Free Cash Flow¹ |
¹ Adjusted EBITDA, Enterprise EBITDA, Adjusted Net Loss, Adjusted EPS and Free Cash Flow are non-GAAP financial measures. Refer to "Non-GAAP Financial Measures" below.
Selected First Quarter Business Highlights:
Telos Advanced Cyber Analytics (Telos ACA) Solution Launch
- Telos ACA offers unique capabilities that will address critical, unmet needs within today’s cybersecurity environment. With Telos ACA, customers can,
- In near real-time:
- Detect malicious activity,
- Uncover and identify previously unknown attacks and new malicious behavior, and
- Enhance network protections.
- Over the near term:
- Attribute and geolocate malicious cyber activities, and
- Assist in the attribution of events of concern with actionable information.
- In near real-time:
- Telos ACA provides the C-Suite with sophisticated capabilities and comprehensive analytics with minimal financial and technical barriers to adoption.
New Business Activities
- Telos received several key new wins and renewals including the
U.S. Air Force , theU.S. State Department , EY,Amazon Web Services , theNational Geospatial-Intelligence Agency and theNational Security Agency , among others. Additionally, the Company began a new relationship with a foreign government customer to implement and utilize Xacta.
Partner Enhancements
- The Company announced a partnership with
Carahsoft Technology Corporation , the Trusted Government IT Solutions Provider®, to extend the reach of Telos’ security solutions to the public sector. Under the agreement,Carahsoft will serve as one of Telos’ public sector solutions distributors, making the Company’s industry-leading virtual obfuscation network-as-a-service, cyber risk management and compliance automation tools available to federal agencies, as well as the state, local and education markets.
Financial Outlook:
2Q 2022² | Full Year 2022² | |
Revenue | ||
YoY Growth | (7%) – 1% | (7%) - 6% |
Adjusted EBITDA¹ | ( |
¹ Adjusted EBITDA is a non-GAAP financial measure. Refer to "Non-GAAP Financial Measures" below.
² 2Q 2022 guidance does not include revenue from the TSA PreCheck program. Full year 2022 guidance includes
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.
Webcast Information
Telos will host a live webcast to discuss its first quarter 2022 financial results at
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
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 its 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 Telos’ results determined in accordance with
The Company used the following non-GAAP financial measures were used to understand and evaluate Telos’ core operating performance and trends, to prepare and approve the Company’s annual budget, to develop short-term and long-term operating plans, and to evaluate the performance of certain management personnel when determining incentive compensation. Telos believes these non-GAAP financial measures facilitate the comparison of the Company’s operating performance on a consistent basis between periods by excluding certain items that may, or could, have a disproportionately positive or negative impact on the Company’s 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), Adjusted EPS and Free Cash Flow 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), earnings per share or net cash flows provided by operating activities, as determined by GAAP.
The Company defines Enterprise EBITDA as net (loss) income attributable to
Each of Enterprise EBITDA, Adjusted EBITDA, Adjusted Net Income (Loss), Adjusted EPS and Free Cash Flow has limitations as an analytical tool, and you should not consider any of them in isolation, or as a substitute for analysis of results as reported under GAAP. Among other limitations, each of Enterprise EBITDA, Adjusted EBITDA, Adjusted Net Income (Loss), Adjusted EPS and Free Cash Flow does not reflect future requirements for capital expenditures or contractual commitments, does not reflect the impact of certain cash charges resulting from matters considered not to be indicative of 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), Adjusted EPS and Free Cash Flow differently than Telos does, which limits its usefulness as a comparative measure. Because of these limitations, neither Enterprise EBITDA, Adjusted EBITDA, Adjusted Net Income (Loss), Adjusted EPS nor Free Cash Flow should be considered as a replacement for net income (loss), earnings per share or net cash flows provided by operating activities, as determined by GAAP, or as a measure of profitability. Telos compensates for these limitations by relying primarily on the Company’s GAAP results and using non-GAAP measures only for supplemental purposes.
About
Media:
media@telos.com
Investors:
InvestorRelations@telos.com
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (amounts in thousands, except earnings per share data) |
||||||||
Three Months Ended |
||||||||
2022 | 2021 | |||||||
Revenue | ||||||||
Services | $ | 48,108 | $ | 52,058 | ||||
Products | 2,052 | 3,699 | ||||||
50,160 | 55,757 | |||||||
Costs and expenses | ||||||||
Cost of sales - Services | 29,731 | 39,490 | ||||||
Cost of sales - Products | 1,558 | 1,798 | ||||||
31,289 | 41,288 | |||||||
Selling, general and administrative expenses | ||||||||
Sales and marketing | 5,252 | 3,826 | ||||||
Research and development | 5,430 | 4,061 | ||||||
General and administrative | 22,923 | 20,076 | ||||||
33,605 | 27,963 | |||||||
Operating loss | (14,734 | ) | (13,494 | ) | ||||
Other income (expense) | ||||||||
Other income (expense) | 12 | (1,054 | ) | |||||
Interest expense | (190 | ) | (196 | ) | ||||
Loss before income taxes | (14,912 | ) | (14,744 | ) | ||||
Provision for income taxes | (71 | ) | (34 | ) | ||||
Net loss | $ | (14,983 | ) | $ | (14,778 | ) | ||
Net loss per share, basic | $ | (0.22 | ) | $ | (0.23 | ) | ||
Net loss per share, diluted | $ | (0.22 | ) | $ | (0.23 | ) | ||
Weighted-average number of common shares outstanding, basic | 67,559 | 64,625 | ||||||
Weighted-average number of common shares outstanding, diluted | 67,559 | 64,625 |
CONDENSED CONSOLIDATED BALANCE SHEETS (amounts in thousands, except share and par value data) |
||||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 120,233 | $ | 126,562 | ||||
Accounts receivable, net of reserve of |
57,734 | 59,844 | ||||||
Inventories, net of obsolescence reserve of |
2,097 | 1,247 | ||||||
Prepaid expenses | 4,898 | 3,329 | ||||||
Other current assets | 2,773 | 732 | ||||||
Total current assets | 187,735 | 191,714 | ||||||
Property and equipment, net of accumulated depreciation and amortization of |
14,823 | 15,141 | ||||||
Operating lease right-of-use assets | 705 | 852 | ||||||
17,922 | 17,922 | |||||||
Intangible assets, net | 21,613 | 19,199 | ||||||
Other assets | 1,223 | 1,253 | ||||||
Total assets | $ | 244,021 | $ | 246,081 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities | ||||||||
Accounts payable and other accrued liabilities | 35,223 | 34,548 | ||||||
Accrued compensation and benefits | 8,702 | 6,557 | ||||||
Contract liabilities | 7,036 | 6,381 | ||||||
Finance lease obligations – short-term | 1,493 | 1,461 | ||||||
Operating lease obligations – short-term | 517 | 564 | ||||||
Other current liabilities | 2,082 | 1,430 | ||||||
Total current liabilities | 55,053 | 50,941 | ||||||
Finance lease obligations – long-term | 12,457 | 12,840 | ||||||
Operating lease liabilities – long-term | 275 | 388 | ||||||
Deferred income taxes | 735 | 723 | ||||||
Other liabilities | 440 | 935 | ||||||
Total liabilities | 68,960 | 65,827 | ||||||
Commitments and contingencies | ||||||||
Stockholders’ equity | ||||||||
Common stock, |
106 | 105 | ||||||
Additional paid-in capital | 376,913 | 367,153 | ||||||
Accumulated other comprehensive income | 2 | (27 | ) | |||||
Accumulated deficit | (201,960 | ) | (186,977 | ) | ||||
Total stockholders’ equity | 175,061 | 180,254 | ||||||
Total liabilities and stockholders’ equity | $ | 244,021 | $ | 246,081 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (amounts in thousands) |
||||||||
Three Months Ended |
||||||||
2022 | 2021 | |||||||
Operating activities: | ||||||||
Net loss | $ | (14,983 | ) | $ | (14,778 | ) | ||
Adjustments to reconcile net loss to cash provided by (used in) operating activities: | ||||||||
Stock-based compensation | 14,298 | 13,670 | ||||||
Depreciation and amortization | 1,405 | 1,360 | ||||||
Deferred income tax provision | 12 | 9 | ||||||
Accretion of discount on acquisition holdback | 12 | — | ||||||
Other noncash items | 7 | 5 | ||||||
Changes in other operating assets and liabilities | (502 | ) | (7,148 | ) | ||||
Cash provided by (used in) operating activities | 249 | (6,882 | ) | |||||
Investing activities: | ||||||||
Capitalized software development costs | (2,795 | ) | (2,165 | ) | ||||
Purchases of property and equipment | (546 | ) | (480 | ) | ||||
Cash used in investing activities | (3,341 | ) | (2,645 | ) | ||||
Financing activities: | ||||||||
Payments under finance lease obligations | (351 | ) | (321 | ) | ||||
Payment of tax withholding related to net share settlement of equity awards | (2,886 | ) | — | |||||
Distribution to Telos ID Class B member - non-controlling interest | — | (2,436 | ) | |||||
Cash used in financing activities | (3,237 | ) | (2,757 | ) | ||||
Decrease in cash and cash equivalents | (6,329 | ) | (12,284 | ) | ||||
Cash and cash equivalents, beginning of period | 126,562 | 106,045 | ||||||
Cash and cash equivalents, end of period | $ | 120,233 | $ | 93,761 | ||||
Supplemental disclosures of cash flow information: | ||||||||
Cash paid during the period for: | ||||||||
Interest | $ | 179 | $ | 196 | ||||
Supplemental disclosures of non-cash investing activity: | ||||||||
Operating lease ROU assets obtained in exchange for operating lease liabilities | $ | 147 | $ | 160 | ||||
Enterprise EBITDA and Adjusted EBITDA (Unaudited, amounts in thousands)
Three Months Ended |
||||||||
2022 | 2021 | |||||||
Net loss | $ | (14,983 | ) | $ | (14,778 | ) | ||
Adjustments: | ||||||||
Non-operating (income) expense | (12 | ) | 1,054 | |||||
Interest expense | 190 | 196 | ||||||
Provision for income taxes | 71 | 34 | ||||||
Depreciation and amortization | 1,405 | 1,360 | ||||||
Enterprise EBITDA | (13,329 | ) | (12,134 | ) | ||||
Stock-based compensation expense(1) | $ | 14,298 | $ | 13,670 | ||||
Adjusted EBITDA | $ | 969 | $ | 1,536 |
(1) The Stock-based Compensation adjustment to EBITDA as of
Adjusted Net Income (Loss) and Adjusted EPS (Unaudited)
Three Months Ended |
Three Months Ended |
|||||||||||||||
Net Loss | Diluted Earnings Per Share |
Net Loss | Diluted Earnings Per Share |
|||||||||||||
(in thousands) | (in thousands) | |||||||||||||||
Reported GAAP measure | $ | (14,983 | ) | $ | (0.22 | ) | $ | (14,778 | ) | $ | (0.23 | ) | ||||
Adjustments: | ||||||||||||||||
Non-operating (income) expense | (12 | ) | — | 1,054 | 0.02 | |||||||||||
Stock-based compensation expense(2) | 14,298 | 0.21 | 13,670 | 0.21 | ||||||||||||
Adjusted non-GAAP measure | $ | (697 | ) | $ | (0.01 | ) | $ | (54 | ) | $ | — | |||||
Weighted-average shares of common stock outstanding | 67,559 | 64,625 |
(2) The Stock-based Compensation adjustment to Net Loss as of
Free Cash Flow (Unaudited, amounts in thousands)
Three Months Ended |
||||||||
2022 | 2021 | |||||||
Net cash flows provided by (used in) operating activities | $ | 249 | $ | (6,882 | ) | |||
Adjustments: | ||||||||
Purchases of property and equipment | (546 | ) | (480 | ) | ||||
Capitalized software development costs | (2,795 | ) | (2,165 | ) | ||||
Free cash flow | $ | (3,092 | ) | $ | (9,527 | ) | ||
Trailing 12 Months Free Cash Flow (Unaudited, amounts in thousands)
2020 | 2021 | 2022 | ||||||||||||||||||||||||||||||
Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||||||||||||
Net income (loss) | $ | 3,072 | $ | 2,494 | $ | 2,735 | $ | (14,778 | ) | $ | (17,644 | ) | $ | (5,222 | ) | $ | (5,490 | ) | $ | (14,983 | ) | |||||||||||
Stock-based compensation | — | 4 | — | 13,670 | 21,336 | 12,372 | 12,853 | 14,298 | ||||||||||||||||||||||||
Subtotal | 3,072 | 2,498 | 2,735 | (1,108 | ) | 3,692 | 7,150 | 7,363 | (685 | ) | ||||||||||||||||||||||
Dividends from preferred stock recorded as interest expense | 955 | 956 | 517 | — | — | — | — | — | ||||||||||||||||||||||||
Depreciation and amortization | 1,345 | 1,284 | 1,335 | 1,360 | 1,404 | 1,459 | 1,401 | 1,405 | ||||||||||||||||||||||||
Change in WC, taxes and non-cash items | (6,276 | ) | 6,380 | (18,648 | ) | (7,134 | ) | (1,568 | ) | 4,382 | (11,139 | ) | (471 | ) | ||||||||||||||||||
Cash flow from operating activities | (904 | ) | 11,118 | (14,061 | ) | (6,882 | ) | 3,528 | 12,991 | (2,375 | ) | 249 | ||||||||||||||||||||
Capitalization of software development | (1,652 | ) | (2,300 | ) | (1,222 | ) | (2,165 | ) | (1,498 | ) | (3,009 | ) | (3,296 | ) | (2,795 | ) | ||||||||||||||||
Purchases of property and equipment | (122 | ) | (292 | ) | (156 | ) | (480 | ) | (590 | ) | (575 | ) | (1,556 | ) | (546 | ) | ||||||||||||||||
CAPEX - (outflow) inflow | (1,774 | ) | (2,592 | ) | (1,378 | ) | (2,645 | ) | (2,088 | ) | (3,584 | ) | (4,852 | ) | (3,341 | ) | ||||||||||||||||
Free cash flow | $ | (2,678 | ) | $ | 8,526 | $ | (15,439 | ) | $ | (9,527 | ) | $ | 1,440 | $ | 9,407 | $ | (7,227 | ) | $ | (3,092 | ) | |||||||||||
Trailing 12 months free cash flow | $ | (19,118 | ) | $ | (15,000 | ) | $ | (14,119 | ) | $ | (5,907 | ) | $ | 528 |
Source: Telos Corporation