A10 Networks Reports Financial Results for the Second Quarter of 2025
Company Grows Revenue and Earnings Per Share;
Cybersecurity and AI Tailwinds Reinforce Strategic Positioning
Second Quarter 2025 Financial Summary
-
Revenue of
, up$69.4 million 15% year-over-year compared to in the second quarter of 2024. Revenue for the first six months of 2025 was$60.1 million compared to$135.5 million for the first six months of 2024, an increase of approximately$120.8 million 12% . -
GAAP gross margin of
78.9% ; non-GAAP gross margin of80.0% . -
GAAP net income of
($10.5 million 15.2% of revenue), or per diluted share, compared to net income of$0.14 ($9.5 million 15.8% of revenue), or per diluted share, in the second quarter of 2024.$0.13 -
Non-GAAP net income of
($15.5 million 22.3% of revenue), or per diluted share, compared to non-GAAP net income of$0.21 ($13.2 million 22.0% of revenue), or per diluted share in the second quarter of 2024.$0.18 -
The Company returned
to investors, having repurchased 229 thousand shares at an average price of$8.3 million for a total of$17.22 and having paid$3.9 million in cash dividends in the quarter. The Company has$4.3 million remaining on its$71.1 million share repurchase authorization.$75.0 million -
The Board of Directors approved a quarterly cash dividend of
per share, payable September 2, 2025 to stockholders of record at the close of business on August 15, 2025.$0.06
A reconciliation between GAAP and non-GAAP information is contained in the financial statements below.
“Demand for our security and infrastructure solutions continues to grow as end markets normalized compared to same period last year, driving year-over-year revenue growth,� said Dhrupad Trivedi, President and Chief Executive Officer of A10 Networks. “The second quarter benefited from improving demand from data center expansions and AI infrastructure investments. This includes the recent selection of A10 by global leaders in AI data centers, which serves as an important validation of our security-led innovation and growing relevance in AI-centric environments.�
“A10 maintains strong operational discipline, effectively translating revenue growth into improved profitability and cash flow,� continued Trivedi. “We achieved expansion in both GAAP and non-GAAP net margins, grew earnings per share, and delivered robust cash flow from operations. We expect operating leverage to remain a key advantage moving forward.�
“The strength of our business model and customer intimacy, combined with favorable market dynamics in AI and cybersecurity, positions A10 to deliver long-term value as we continue to navigate evolving market conditions,� said Trivedi. “We remain focused on disciplined execution to drive sustained top- and bottom-line growth.�
Conference Call
Management will host a call at 1:30 p.m. Pacific time (4:30 p.m. Eastern time) today, August 5, 2025, to discuss these results. Interested parties may access the conference call by dialing (888) 506-0062 (toll-free) or (973) 528-0011 (international) and referencing access code: 117352.
A live audio webcast of the conference call will be accessible from the “Investor Relations� section of A10 Network’s website at investors.a10networks.com. The webcast will be archived for one year. A telephonic replay of the conference call will be available until August 19, 2025 and may be accessed by dialing (877) 481-4010 (toll-free) or (919) 882-2331 (international) and entering the passcode: 52680.
Forward-Looking Statements
This press release contains “forward-looking statements,� including statements regarding our quarterly dividend payments, strategy, positioning, demand, growth rate, margin profile, operating leverage, profitability and return of capital. Forward-looking statements are subject to known and unknown risks and uncertainties and are based on assumptions that may prove to be incorrect, which could cause actual results to differ materially from those expected or implied by the forward-looking statements. Factors that may cause actual results to differ include any unforeseen need for capital which may require us to divert funds we may have otherwise used for the dividend program or stock repurchase program, which may in turn negatively impact our ability to administer the quarterly dividends or the repurchase of our common stock; a significant decline in global macroeconomic or political conditions that have an adverse impact on our business and financial results; an expansion of adversarial global trade dynamics or other changes to international trade regulations; business interruptions related to our supply chain; our ability to manage our business and expenses if customers cancel or delay orders; execution risks related to closing key deals and improving our execution; the continued market adoption of our products; our ability to successfully anticipate market needs and opportunities; our timely development of new products and features; our ability to achieve or maintain profitability; any loss or delay of expected purchases by our largest end-customers; our ability to maintain or improve our competitive position; competitive and execution risks related to cloud-based computing trends; our ability to attract and retain new end-customers and our largest end-consumers; our ability to maintain and enhance our brand and reputation; changes demanded by our customers in the deployment and payment model for our products; continued growth in markets relating to network security; the success of any future acquisitions or investments in complementary companies, products, services or technologies; the ability of our sales team to execute well; our ability to shorten our close cycles; the ability of our channel partners to sell our products; variations in product mix or geographic locations of our sales; risks associated with our presence in international markets; weaknesses or deficiencies in our internal control over financial reporting; our ability to timely file periodic reports required to be filed under the Securities Exchange Act of 1934; and other risks that are described in “Risk Factors� in our periodic filings with the Securities and Exchange Commission, including our Form 10-K filed with the Securities and Exchange Commission on February 25, 2025. We do not intend to update or alter our forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable law.
Non-GAAP Financial Measures
In addition to disclosing financial measures prepared in accordance with
A10 Networks considers these non-GAAP financial measures to be important because they provide useful measures of the operating performance of the company, exclusive of unusual events or factors that do not directly affect what we consider to be our core operating performance and are used by the company's management for that purpose.
Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP.
We define non-GAAP net income as our GAAP net income excluding: (i) stock-based compensation and related payroll tax, (ii) acquisition-related expense, (iii) amortization of purchased intangible assets, (iv) one-time legal expense, (v) tax planning expense and (vi) income tax effect of non-GAAP items (i) to (v) listed above. We define non-GAAP net income per basic and diluted share as our non-GAAP net income divided by our basic and diluted weighted-average shares outstanding. We define non-GAAP gross profit as our GAAP gross profit excluding (i) stock-based compensation and related payroll tax and (ii) amortization of purchased intangible assets. We define non-GAAP gross margin as our non-GAAP gross profit divided by our GAAP revenue. We define non-GAAP operating expenses as our GAAP operating expenses excluding (i) stock-based compensation and related payroll tax, (ii) acquisition-related expense, (iii) amortization of purchased intangible assets, (iv) one-time legal expense and (v) tax planning expense. We define non-GAAP operating income as our GAAP income from operations excluding (i) stock-based compensation and related payroll tax, (ii) acquisition-related expense, (iii) amortization of purchased intangible assets, (iv) one-time legal expense and (v) tax planning expense. We define non-GAAP operating margin as our non-GAAP operating income divided by our GAAP revenue. We define Adjusted EBITDA as our GAAP net income excluding (i) interest and other (income) expense, net, (ii) depreciation and amortization expense, (iii) provision for income taxes, (iv) stock-based compensation and related payroll tax, (v) acquisition-related expense, (vi) one-time legal expense and (vii) tax planning expense. We define Adjusted EBITDA margin as our Adjusted EBITDA divided by our GAAP revenue.
Non-GAAP financial measures are presented for supplemental informational purposes only for understanding the company's operating results.
About A10 Networks
A10 Networks (NYSE: ATEN) provides security and infrastructure solutions for on-premises, hybrid cloud, and edge-cloud environments. Our 7,000+ customers span global large enterprises and communications, cloud and web service providers who must ensure business-critical applications and networks are secure, available, and efficient. Founded in 2004, A10 Networks is based in
The A10 logo and A10 Networks are trademarks or registered trademarks of A10 Networks, Inc. in
Source: A10 Networks, Inc.
A10 NETWORKS, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited, in thousands, except per share amounts, on a GAAP Basis) |
|||||||||||||
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
||
Net revenue: |
|
|
|
|
|
|
|
||||||
Products |
$ |
39,173 |
|
|
$ |
29,533 |
|
$ |
75,152 |
|
|
$ |
59,602 |
Services |
|
30,210 |
|
|
|
30,563 |
|
|
60,368 |
|
|
|
61,169 |
Total net revenue |
|
69,383 |
|
|
|
60,096 |
|
|
135,520 |
|
|
|
120,771 |
Cost of net revenue: |
|
|
|
|
|
|
|
||||||
Products |
|
8,197 |
|
|
|
6,813 |
|
|
15,460 |
|
|
|
13,612 |
Services |
|
6,475 |
|
|
|
5,225 |
|
|
12,654 |
|
|
|
9,870 |
Total cost of net revenue |
|
14,672 |
|
|
|
12,038 |
|
|
28,114 |
|
|
|
23,482 |
Gross profit |
|
54,711 |
|
|
|
48,058 |
|
|
107,406 |
|
|
|
97,289 |
Operating expenses: |
|
|
|
|
|
|
|
||||||
Sales and marketing |
|
20,964 |
|
|
|
19,453 |
|
|
40,509 |
|
|
|
40,667 |
Research and development |
|
16,256 |
|
|
|
14,737 |
|
|
32,156 |
|
|
|
28,800 |
General and administrative |
|
7,180 |
|
|
|
5,952 |
|
|
15,652 |
|
|
|
12,693 |
Total operating expenses |
|
44,400 |
|
|
|
40,142 |
|
|
88,317 |
|
|
|
82,160 |
Income from operations |
|
10,311 |
|
|
|
7,916 |
|
|
19,089 |
|
|
|
15,129 |
Non-operating income (expense): |
|
|
|
|
|
|
|
||||||
Interest income |
|
2,994 |
|
|
|
1,761 |
|
|
4,784 |
|
|
|
3,442 |
Interest and other income (expense), net |
|
(1,376 |
) |
|
|
1,306 |
|
|
(1,466 |
) |
|
|
3,632 |
Total non-operating income, net |
|
1,618 |
|
|
|
3,067 |
|
|
3,318 |
|
|
|
7,074 |
Income before income taxes |
|
11,929 |
|
|
|
10,983 |
|
|
22,407 |
|
|
|
22,203 |
Provision for income taxes |
|
1,391 |
|
|
|
1,507 |
|
|
2,326 |
|
|
|
3,001 |
Net income |
$ |
10,538 |
|
|
$ |
9,476 |
|
$ |
20,081 |
|
|
$ |
19,202 |
Net income per share: |
|
|
|
|
|
|
|
||||||
Basic |
$ |
0.15 |
|
|
$ |
0.13 |
|
$ |
0.28 |
|
|
$ |
0.26 |
Diluted |
$ |
0.14 |
|
|
$ |
0.13 |
|
$ |
0.27 |
|
|
$ |
0.25 |
Weighted-average shares used in computing net income per share: |
|
|
|
|
|
|
|
||||||
Basic |
|
72,009 |
|
|
|
74,366 |
|
|
72,777 |
|
|
|
74,401 |
Diluted |
|
73,117 |
|
|
|
75,497 |
|
|
74,109 |
|
|
|
75,432 |
A10 NETWORKS, INC. RECONCILIATION OF GAAP NET INCOME TO NON-GAAP NET INCOME (unaudited, in thousands, except per share amounts) |
|||||||||||||||
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP net income |
$ |
10,538 |
|
|
$ |
9,476 |
|
|
$ |
20,081 |
|
|
$ |
19,202 |
|
Non-GAAP items: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation and related payroll tax |
|
4,586 |
|
|
|
4,309 |
|
|
|
10,878 |
|
|
|
8,298 |
|
Acquisition-related expense |
|
574 |
|
|
|
� |
|
|
|
918 |
|
|
|
� |
|
Amortization of purchased intangible assets |
|
380 |
|
|
|
� |
|
|
|
583 |
|
|
|
� |
|
One-time legal expense |
|
721 |
|
|
|
71 |
|
|
|
1,247 |
|
|
|
71 |
|
Tax planning expense |
|
150 |
|
|
|
400 |
|
|
|
150 |
|
|
|
400 |
|
Income tax-effect of non-GAAP items |
|
(1,496 |
) |
|
|
(1,046 |
) |
|
|
(3,369 |
) |
|
|
(2,017 |
) |
Total non-GAAP items |
|
4,915 |
|
|
|
3,734 |
|
|
|
10,407 |
|
|
|
6,752 |
|
Non-GAAP net income |
$ |
15,453 |
|
|
$ |
13,210 |
|
|
$ |
30,488 |
|
|
$ |
25,954 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP net income per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.15 |
|
|
$ |
0.13 |
|
|
$ |
0.28 |
|
|
$ |
0.26 |
|
Diluted |
$ |
0.14 |
|
|
$ |
0.13 |
|
|
$ |
0.27 |
|
|
$ |
0.25 |
|
Non-GAAP items: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation and related payroll tax |
|
0.06 |
|
|
|
0.05 |
|
|
|
0.15 |
|
|
|
0.11 |
|
Acquisition-related expense |
|
0.01 |
|
|
|
� |
|
|
|
0.01 |
|
|
|
� |
|
Amortization of purchased intangible assets |
|
0.01 |
|
|
|
� |
|
|
|
0.01 |
|
|
|
� |
|
One-time legal expense |
|
0.01 |
|
|
|
� |
|
|
|
0.02 |
|
|
|
� |
|
Tax planning expense |
|
� |
|
|
|
0.01 |
|
|
|
� |
|
|
|
0.01 |
|
Income tax-effect of non-GAAP items |
|
(0.02 |
) |
|
|
(0.01 |
) |
|
|
(0.05 |
) |
|
|
(0.03 |
) |
Total non-GAAP items |
|
0.07 |
|
|
|
0.05 |
|
|
|
0.14 |
|
|
|
0.09 |
|
|
|
|
|
|
|
|
|
||||||||
Non-GAAP net income per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.21 |
|
|
$ |
0.18 |
|
|
$ |
0.42 |
|
|
$ |
0.35 |
|
Diluted |
$ |
0.21 |
|
|
$ |
0.18 |
|
|
$ |
0.41 |
|
|
$ |
0.34 |
|
Weighted average shares used in computing net income per share: |
|
|
|
|
|
|
|
||||||||
Basic |
|
72,009 |
|
|
|
74,366 |
|
|
|
72,777 |
|
|
|
74,401 |
|
Diluted |
|
73,117 |
|
|
|
75,497 |
|
|
|
74,109 |
|
|
|
75,432 |
|
Net income and earnings per share excluding adjustments are non-GAAP financial measures presented as supplemental financial measures to enable a user of the financial information to understand the impact of these adjustments on reported results. These financial measures should not be considered an alternative to net income, operating income, cash flows provided by operating activities, or any other measure of financial performance or liquidity presented in accordance with
A10 NETWORKS, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited, in thousands, except par value, on a GAAP Basis) |
|||||||
|
As of June 30, 2025 |
|
As of December 31, 2024 |
||||
ASSETS |
|||||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
252,924 |
|
|
$ |
95,129 |
|
Marketable securities |
|
114,459 |
|
|
|
100,429 |
|
Accounts receivable, net of allowances of |
|
52,364 |
|
|
|
76,687 |
|
Inventory |
|
20,082 |
|
|
|
22,005 |
|
Prepaid expenses and other current assets |
|
17,233 |
|
|
|
13,038 |
|
Total current assets |
|
457,062 |
|
|
|
307,288 |
|
Property and equipment, net |
|
44,458 |
|
|
|
39,142 |
|
Goodwill |
|
15,070 |
|
|
|
1,307 |
|
Intangible assets, net |
|
7,018 |
|
|
|
� |
|
Deferred tax assets, net |
|
62,362 |
|
|
|
62,364 |
|
Other non-current assets |
|
21,945 |
|
|
|
22,714 |
|
Total assets |
$ |
607,915 |
|
|
$ |
432,815 |
|
LIABILITIES AND STOCKHOLDERS� EQUITY |
|||||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
6,999 |
|
|
$ |
12,542 |
|
Accrued and other liabilities |
|
27,815 |
|
|
|
32,696 |
|
Deferred revenue, current |
|
73,345 |
|
|
|
78,335 |
|
Total current liabilities |
|
108,159 |
|
|
|
123,573 |
|
Deferred revenue, non-current |
|
71,021 |
|
|
|
69,924 |
|
Long-term debt |
|
218,086 |
|
|
|
� |
|
Other non-current liabilities |
|
6,661 |
|
|
|
7,489 |
|
Total liabilities |
|
403,927 |
|
|
|
200,986 |
|
|
|
|
|
||||
Stockholders' equity: |
|||||||
Common stock, |
|
1 |
|
|
|
1 |
|
Treasury stock, at cost: 19,458 and 16,827 shares, respectively |
|
(231,965 |
) |
|
|
(180,992 |
) |
Additional paid-in-capital |
|
520,524 |
|
|
|
508,387 |
|
Dividends paid |
|
(64,172 |
) |
|
|
(55,417 |
) |
Accumulated other comprehensive income (loss) |
|
(137 |
) |
|
|
194 |
|
Accumulated deficit |
|
(20,263 |
) |
|
|
(40,344 |
) |
Total stockholders' equity |
|
203,988 |
|
|
|
231,829 |
|
Total liabilities and stockholders' equity |
$ |
607,915 |
|
|
$ |
432,815 |
|
A10 NETWORKS, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited, in thousands, on a GAAP Basis) |
|||||||
|
Six Months Ended June 30, |
||||||
|
|
2025 |
|
|
|
2024 |
|
Cash flows from operating activities: |
|
|
|
||||
Net income |
$ |
20,081 |
|
|
$ |
19,202 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
7,077 |
|
|
|
5,507 |
|
Stock-based compensation |
|
10,427 |
|
|
|
8,105 |
|
Other non-cash items |
|
685 |
|
|
|
(403 |
) |
Changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
24,031 |
|
|
|
16,695 |
|
Inventory |
|
1,609 |
|
|
|
(3,318 |
) |
Prepaid expenses and other assets |
|
(5,865 |
) |
|
|
(541 |
) |
Accounts payable |
|
(6,379 |
) |
|
|
(2,859 |
) |
Accrued liabilities |
|
(5,937 |
) |
|
|
3,640 |
|
Deferred revenue |
|
(6,345 |
) |
|
|
(1,378 |
) |
Net cash provided by operating activities |
|
39,384 |
|
|
|
44,650 |
|
Cash flows from investing activities: |
|
|
|
||||
Proceeds from sales of marketable securities |
|
� |
|
|
|
22,536 |
|
Proceeds from maturities of marketable securities |
|
54,744 |
|
|
|
47,699 |
|
Purchases of marketable securities |
|
(68,148 |
) |
|
|
(106,293 |
) |
Acquisition |
|
(19,100 |
) |
|
|
� |
|
Capital expenditures |
|
(8,737 |
) |
|
|
(6,414 |
) |
Net cash used in investing activities |
|
(41,241 |
) |
|
|
(42,472 |
) |
Cash flows from financing activities: |
|
|
|
||||
Proceeds from issuance of common stock under employee equity incentive plans |
|
1,710 |
|
|
|
1,854 |
|
Proceeds from the issuance of convertible notes |
|
225,000 |
|
|
|
� |
|
Payment of debt issuance costs |
|
(7,330 |
) |
|
|
� |
|
Repurchase of common stock |
|
(50,973 |
) |
|
|
(14,876 |
) |
Payments for dividends |
|
(8,755 |
) |
|
|
(8,943 |
) |
Net cash provided by (used in) financing activities |
|
159,652 |
|
|
|
(21,965 |
) |
Net increase (decrease) in cash and cash equivalents |
|
157,795 |
|
|
|
(19,787 |
) |
Cash and cash equivalents—beginning of period |
|
95,129 |
|
|
|
97,244 |
|
Cash and cash equivalents—end of period |
$ |
252,924 |
|
|
$ |
77,457 |
|
|
|
|
|
||||
Non-cash investing and financing activities: |
|
|
|
||||
Transfers between inventory and property and equipment |
$ |
314 |
|
|
$ |
1,628 |
|
Capital expenditures included in accounts payable |
$ |
289 |
$ |
1,477 |
|||
A10 NETWORKS, INC. RECONCILIATION OF GAAP GROSS PROFIT TO NON-GAAP GROSS PROFIT (unaudited, in thousands, except percentages) |
|||||||||||||||
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP gross profit |
$ |
54,711 |
|
|
$ |
48,058 |
|
|
$ |
107,406 |
|
|
$ |
97,289 |
|
GAAP gross margin |
|
78.9 |
% |
|
|
80.0 |
% |
|
|
79.3 |
% |
|
|
80.6 |
% |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation and related payroll tax |
|
502 |
|
|
|
563 |
|
|
|
1,148 |
|
|
|
1,034 |
|
Amortization of purchased intangible assets |
|
281 |
|
|
|
� |
|
|
|
431 |
|
|
|
� |
|
Non-GAAP gross profit |
$ |
55,494 |
|
|
$ |
48,621 |
|
|
$ |
108,985 |
|
|
$ |
98,323 |
|
Non-GAAP gross margin |
|
80.0 |
% |
|
|
80.9 |
% |
|
|
80.4 |
% |
|
|
81.4 |
% |
A10 NETWORKS, INC. RECONCILIATION OF GAAP TOTAL OPERATING EXPENSES TO NON-GAAP TOTAL OPERATING EXPENSES (unaudited, in thousands) |
|||||||||||||||
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP total operating expenses |
$ |
44,400 |
|
|
$ |
40,142 |
|
|
$ |
88,317 |
|
|
$ |
82,160 |
|
|
|
|
|
|
|
|
|
||||||||
Non-GAAP adjustments: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation and related payroll tax |
|
(4,084 |
) |
|
|
(3,746 |
) |
|
|
(9,730 |
) |
|
|
(7,264 |
) |
Acquisition-related expense |
|
(210 |
) |
|
|
� |
|
|
|
(554 |
) |
|
|
� |
|
Amortization of purchased intangible assets |
|
(99 |
) |
|
|
� |
|
|
|
(152 |
) |
|
|
� |
|
One-time legal expense |
|
(721 |
) |
|
|
(71 |
) |
|
|
(1,247 |
) |
|
|
(71 |
) |
Tax planning expense |
|
(150 |
) |
|
|
(400 |
) |
|
|
(150 |
) |
|
|
(400 |
) |
Non-GAAP total operating expenses |
$ |
39,136 |
|
|
$ |
35,925 |
|
|
$ |
76,484 |
|
|
$ |
74,425 |
|
A10 NETWORKS, INC. RECONCILIATION OF GAAP INCOME FROM OPERATIONS TO NON-GAAP OPERATING INCOME (unaudited, in thousands, except percentages) |
|||||||||||||||
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP income from operations |
$ |
10,311 |
|
|
$ |
7,916 |
|
|
$ |
19,089 |
|
|
$ |
15,129 |
|
GAAP operating margin |
|
14.9 |
% |
|
|
13.2 |
% |
|
|
14.1 |
% |
|
|
12.5 |
% |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation and related payroll tax |
|
4,586 |
|
|
|
4,309 |
|
|
|
10,878 |
|
|
|
8,298 |
|
Acquisition-related expense |
|
210 |
|
|
|
� |
|
|
|
554 |
|
|
|
� |
|
Amortization of purchased intangible assets |
|
380 |
|
|
|
� |
|
|
|
583 |
|
|
|
� |
|
One-time legal expense |
|
721 |
|
|
|
71 |
|
|
|
1,247 |
|
|
|
71 |
|
Tax planning expense |
|
150 |
|
|
|
400 |
|
|
|
150 |
|
|
|
400 |
|
Non-GAAP operating income |
$ |
16,358 |
|
|
$ |
12,696 |
|
|
$ |
32,501 |
|
|
$ |
23,898 |
|
Non-GAAP operating margin |
|
23.6 |
% |
|
|
21.1 |
% |
|
|
24.0 |
% |
|
|
19.8 |
% |
A10 NETWORKS, INC. RECONCILIATION OF GAAP NET INCOME TO EBITDA AND ADJUSTED EBITDA (NON-GAAP) (unaudited, in thousands, except percentages) |
|||||||||||||||
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP net income |
$ |
10,538 |
|
|
$ |
9,476 |
|
|
$ |
20,081 |
|
|
$ |
19,202 |
|
GAAP net income margin |
|
15.2 |
% |
|
|
15.8 |
% |
|
|
14.8 |
% |
|
|
15.9 |
% |
|
|
|
|
|
|
|
|
||||||||
Exclude: Interest and other income, net |
|
(1,618 |
) |
|
|
(3,067 |
) |
|
|
(3,318 |
) |
|
|
(7,074 |
) |
Exclude: Depreciation and amortization |
|
3,681 |
|
|
|
2,815 |
|
|
|
7,280 |
|
|
|
5,507 |
|
Exclude: Provision for income taxes |
|
1,391 |
|
|
|
1,507 |
|
|
|
2,326 |
|
|
|
3,001 |
|
EBITDA |
|
13,992 |
|
|
|
10,731 |
|
|
|
26,369 |
|
|
|
20,636 |
|
Exclude: Stock-based compensation and related payroll tax |
|
4,586 |
|
|
|
4,309 |
|
|
|
10,878 |
|
|
|
8,298 |
|
Exclude: Acquisition-related expense |
|
210 |
|
|
|
� |
|
|
|
554 |
|
|
|
� |
|
Exclude: One-time legal expense |
|
721 |
|
|
|
71 |
|
|
|
1,247 |
|
|
|
71 |
|
Exclude: Tax planning expense |
|
150 |
|
|
|
400 |
|
|
|
150 |
|
|
|
400 |
|
Adjusted EBITDA |
$ |
19,659 |
|
|
$ |
15,511 |
|
|
$ |
39,198 |
|
|
$ |
29,405 |
|
Adjusted EBITDA margin |
|
28.3 |
% |
|
|
25.8 |
% |
|
|
28.9 |
% |
|
|
24.3 |
% |
View source version on businesswire.com:
Investor Contact:
Rob Fink / Tom Baumann
FNK IR
646.809.4048 / 646.349.6641
[email protected]
Brian Becker
Chief Financial Officer
[email protected]
Source: A10 Networks