Slides
Page 1
Aviat Networks Investor Presentation Fiscal Q2 2025 February 4, 2025
Page 2
The information contained in this presentation includes forward-looking statements within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995, including Aviat’s outlook, business conditions, new product solutions, customer positioning, future orders, bookings, new contracts, cost structure, profitability in fiscal 2025, its recent acquisitions and acquisition strategy, process improvements, measures designed to improve internal controls, plans and objectives of management, realignment plans and review of strategic alternatives and expectations regarding future revenue, gross margin, Adjusted EBITDA, operating income or earnings or loss per share. All statements, trend analyses and other information contained herein about the markets for the services and products of Aviat Networks, Inc. and trends in revenue, as well as other statements identified by the use of forward- looking terminology, including "anticipate," "believe," "plan," "estimate," "expect," "goal," "will," "see," "continue," "delivering," "view," and "intend," or the negative of these terms or other similar expressions, constitute forward-looking statements. These forward-looking statements are based on estimates reflecting the current beliefs of the senior management of Aviat Networks, Inc. These forward-looking statements involve a number of risks and uncertainties that could cause actual results to differ materially from those suggested by the forward-looking statements. For more information regarding the risks and uncertainties for our business, see "Risk Factors" in our most recent Form 10-K filed with the U.S. Securities and Exchange Commission ("SEC"), as well as other reports filed by Aviat Networks, Inc. with the SEC from time to time. Aviat Networks, Inc. undertakes no obligation to update publicly any forward-looking statement for any reason, except as required by law, even as new information becomes available or other events occur in the future. Forward-Looking Statements AVIATNETWORKS
Page 3
AVIATNETWORKS Aviat Networks is the leading wireless transport and access solutions provider NASDAQ Listed: AVNW Headquartered in Austin, TX 3,000+ Customers Worldwide Global Manufacturing Capabilities Leading Technologies – 175+ Patents 3 Company Overview AviatCloud LTE Wireless Transport Access Routers Software Services End-to-End Portfolio North America 46% MEA 11% Europe 6% LATAM & APAC 36% Private Networks 61% Mobile Networks 39% Revenue by Region Revenue by Market Revenue Summary Points of Excellence Lowest Total Cost of Ownership Mission Critical Solutions Leader Unrivaled Microwave Expertise Innovative Products and Services LTM Revenue: $434 Million
Page 4
AVIAT NETWORKS 4 A Long History of Wireless Leadership Invigorated by New Leadership and Consistent Execution Over 75 Years of Expertise 1944 Aviat Networks can trace its wireless beginnings back to Lenkurt Electric 2007 Harris Stratex Networks forms as the result of the merger between Harris MCD and Stratex Networks 2010 Harris Stratex rebrands as Aviat Networks 2020 New management leadership brings the company renewed customer focus and disciplined operating model 2022 Aviat Networks completes the acquisition of Redline Communications, adding access solutions to its portfolio 2023 Aviat Networks completes the acquisition of the NEC microwave business (Pasolink) Microwave Division 2024 Aviat Networks completes the acquisition of 4RF, adding industrial SCADA and cellular router offerings to its access portfolio
Page 5
AVIAT NETWORKS Investment Opportunity 5 Global Investment in Mission Critical, 5G, and Rural Broadband Networks Underpin Strong and Growing Demand Environment $11 billion TAM serving private networks, mobile service providers, and rural broadband network operators around the world End-to-end portfolio including mission-critical access products and routers, best-in-class microwave radios, and innovative software solutions Relied on by customers globally to help design, plan, install, test, and operate their communication networks Consistent topline growth and profitability – 13% revenue CAGR since calendar 2019; TTM adjusted EBITDA margin of 7% Aviat Operating Model drives continuous improvement, operating leverage, and successful acquisitions Attractive Global Markets Unique Product Offering Leading Expertise Strong Financials & Balance Sheet Disciplined Business Operator
Page 6
AVIAT NETWORKS Aviat’s Competitive Advantage vs. Microwave Specialists vs. Wireless Generalists Products ✓ Modular radio platform ✓ End-to-end offering of radios, multi- band, routers, access ✓ Better RF performance • Highly leveraged in chipsets • Difficult to create new product variants quickly • Unable to invest in routing and other products • Microwave not focus • Less responsive and agile to bringing radio solutions to market Software & Services ✓ Turnkey services portfolio (design, planning, install) ✓ Software innovations to ease network operations and total cost of ownership (AviatCloud, Assurance software) • Product focus and lack of software investment • Lack of experience and services make competing in private networks difficult • Lack focus on dedicated software solutions for transport networks Supply Chain ✓ Core competence – fast deliveries and disruptive go-to-market like the Aviat Store • Lack modularity limits supply chain flexibility • Unable to create new business models or react to Aviat innovations • Microwave supply chain not a priority vs. RAN • Cannot react to Aviat innovations 6 Aviat Provides More Innovation and Better Value Than Our Competitors Why Aviat Wins
Page 7
AVIAT NETWORKS Wireless Transport and Access Markets Overview 7 Aviat Differentiation Aligned with Private Networks, 5G and Rural Broadband WIRELESS ACCESS Growth Markets STATE & LOCAL GOV’T UTILITY PUBLIC SAFETY 4G/5G MOBILE WIRELESS TRANSPORT Core Markets INDUSTRIAL LICENSED/ UNLICENSED PTP/PTMP INDUSTRIAL LICENSED PRIVATE LTE/5G FIBERRADIO ACCESS / CELLULAR Other applications » INDUSTRIAL MICROWAVE Aviat Differentiation Best in Class Wireless Transport Products Unique Software and Services Disruptive Supply Chain and Ecommerce HIGH FREQUENCY TRADING SCHOOL/ ENTERPRISE OIL/GAS/ OFFSHORE TRANSPORTATION ISP/WISPMINING AVIAT EQUIPMENT WISP
Page 8
AVIAT NETWORKS Aviat Product Portfolio 8 Portfolio Focused on Lowering Total Cost of Ownership ProVision Plus Network/Element Management Simplifies network management Easy trouble shooting with multi -layer visualization Health Assurance (HAS) Detailed reports on network issues Reduces downtime Frequency Assurance (FAS) Monitors and reports Interference Protects against WiFi -6E Wireless Transport Wireless Access Indoor Radio IRU600, TRP, Eclipse • Ultra-High Tx Power, +37dBm • Compact/expandable antenna branching • Tough, Durable and Dependable • Comprehensive native TDM features • Strong Security (FIPS) EclipseMarkets: Utilities, Public Safety, Oil & Gas, Mining, Transportation IRU 600 EHP/UHP Split-Mount Systems iPasolink VR • 6 to 38GHz freq. band • Sub-band free ODU options • Modular and scalable indoor units • Standard and High-Power Outdoor Units • No single point of failure options Markets: Mobile Service Providers, Utilities, Public Safety, Oil & Gas, Mining, Transportation VR10VR4 VR2 IAG3 IAP3 All-Outdoor Systems WTM 4000, EX/A, EX/AD • Single, Dual Channel or Multi-Band • Full IP/ MPLS Capabilities • Unique Multi-Band extended distance and vendor agnostic options • 25GbE connectivity MB-XD, MB-VA Markets: Mobile Service Providers, WISPs, Utilities, Public Safety, Oil & Gas, Mining, Transportation Microwave E-Band WTM 4000 iX/A WTM 4800 EX/A, EX/AD MB-1 Multi- Band Trunking Systems STR 4500, OBC2, 7000iP TRP • Split Mount, All-Indoor, and All-Outdoor Trunking Systems • Up to 20 channels with diversity • 10Gbps connectivity • Flexible aggregation options Markets: Mobile Service Providers, Utilities, Public Safety, Oil & Gas, Mining, Transportation OBC2 7000iP TRP STR 4500 Aviat Design Aviat Store myOrders Aviat Care Aviat Educate myNetwork Private LTE/5G RDL 6000, Aprisa LTE/5G, Aviat Core • Base station, LTE/5G routers and EPC Core • Power of a Macro in Small Cell footprint • Lower power consumption • Scalable EPC • Ruggedized, secure cellular routers Markets: Utilities, Public Safety, Oil & Gas, Mining, Transportation Microwave Routers CTR8000 Series CTR 8780 CTR 8540 Markets: Mobile Service Providers, WISPs, Utilities, Public Safety, Oil & Gas, Mining, Transportation Industrial Access Narrowband PTP, PTMP and Nomadic Solutions • PTP, PTMP licensed and unlicensed • UHF, VHF, 220MHz - 5.8GHz • Hardened and secure • Innovative nomadic, self align offering • ATEX/Hazloc Aviat Core LTE/5G EPC RDL6000 Aprisa LTE Aprisa XE, SRi, SR+ RAS Elite/Extend/LVF RDL3000 Markets: Utilities, Public Safety, Oil & Gas, Mining, Transportation
Page 9
AVIAT NETWORKS How Aviat Lowers Total Cost of Ownership 9 1. Reduced Tower Footprint What: Lower power consumption, faster installation, smaller antennas, reduced tower loading, lower lease costs How: Fewer boxes, high system gain, Multi-Band 2. Capacity Scalability What: Less congestion, fewer truck rolls, less hardware How: Multi-Band, A2C+, on-demand capacity upgrades 3. Integrated Routing What: Reduced or zero indoor footprint, fewer boxes, simplified operations, lower power consumption How: All-Outdoor at the edge, CTR/WTM integrated IP/MPLS 4. Spectrum Fee Savings What: Reduced recurring spectrum fees How: Moving capacity from Microwave to E-Band and Multi-Band 5. Higher Network Reliability What: Better performance, increased resilience, fewer outages, faster fault-finding/restoration, lower OPEX How: High MTBF, High Availability Routing, Aviat Assurance Software (HAS, FAS) 6. Simplified Logistics What: Easy online design and ordering, fast delivery, Reduced inventory and warehouse costs How: Aviat Design, Aviat Store, regional stock, on- demand capacity and license upgrades
Page 10
AVIAT NETWORKS Microwave is a Crucial Backhaul Technology 10 Microwave Fiber Speed to Deploy High Reliability Low Latency Terrain Flexibility Capacity Cost Per Link Per Foot Microwave / Millimeter Wave Fiber Satellite Copper Microwave Backhaul is Essential in Communication Networks Globally Wireless transport accounts for 60% of cellular transport links Source: Dell ‘Oro; Excludes North East Asia Microwave is ideally suited for mission- critical private networks, rural broadband, and challenging deployment environments Service providers rely on microwave in their networks to provide cost-effective and reliable bandwidth
Page 11
AVIAT NETWORKS • Upgrade cycle in public safety, utilities and other private networks driven by increasing bandwidth needs • Private LTE / 5G market to be $8B by 2027 • Aviat’s end-to-end product and services allow for increasing share of wallet capture and competitive advantage • Early stages of global 5G upgrade cycle; mobile network data traffic expected to grow at 26% CAGR through 2028 • Wireless transport makes up 60% of cellular transport links • Microwave radio market for global 5G transport market expect to grow at a 39% CAGR through CY2025 • Over $70 billion in U.S. government funding programs to build out rural broadband networks • Microwave is a compelling solution for operators to lower total cost of ownership and increase speed to deploy • Aviat’s unique e-commerce platform allows for direct to network operator channel Aviat’s Market Opportunities 11 Aviat Networks is Capturing Additional Market Share Because of Its Innovative Portfolio and Focus on Lowest Total Cost of Ownership Private Networks Mobile Networks & 5G Rural Broadband
Page 12
AVIAT NETWORKS Public Safety and Security Oil & Gas Water Electric Utilities National / Regional Government Enterprise Private Network Summary 12 • Growth in Private LTE and Industrial IoT driven by video and modern applications • States and municipalities upgrading their public safety communications – State and local budgets remain healthy; growing public safety funding • American Rescue Plan Act (ARPA) funding of $350 billion for U.S. States’ water, sewer, public safety, and broadband infrastructure • Vendor outsourcing and declining microwave expertise creates share of wallet opportunities Aviat Offers a Compelling Value Proposition to Private Network Operators Growth Drivers Segments Addressed • Mission critical product differentiation – Highest powered radios – Ruggedized access products & cellular router – IP/MPLS integration – Software innovations to simply network management (PV+, HAS, FAS) • Strong state relationships and global partners • Differentiated services offerings – Network design and testing – Install – Support – Managed services (incl. NOC) Aviat’s Leadership
Page 13
AVIAT NETWORKS Mobile Networks & 5G Market Summary 13 • Mobile service provider market driven by increasing bandwidth demand in 4G and 5G networks – Data from global networks is anticipated to grow rapidly (26% CAGR) through 2028, driven by 5G adoption and expanding 4G networks • Aviat’s product portfolio enables operators to increase their network capacity while lowering total cost of ownership (TCO) – Single-box multi-band lowers tower leasing costs while increase capacity – Vendor-agnostic multi-band allows operators to utilize existing radios and layer on Aviat’s solution, lowering the barrier to entry for Aviat into a network – Multi-band XD enables longer distances between links which helps to minimize total network capex – Highest capacity radio available on the market (20 Gbps) • Aviat’s multi-band is up to $10,000/link lower TCO vs competitive multi-band offerings – Superior solution → Less hardware → Lowest TCO CY22 CY23 CY24 CY25 Demand for Wireless Transport Driven by Increasing Data Consumption Global 5G Wireless Transport Market Source: Dell ‘Oro 0 100 200 300 400 500 2022 2023 2024 2025 2026 2027 2028 EB per month FWA 5G 2G/3G/4G $1.7B Market Global Mobile Network Data Traffic Source: Ericsson Mobility Report
Page 14
AVIAT NETWORKS14 Large Investments in Broadband Infrastructure Creates Opportunities for Wireless Transport Rural Broadband Summary Over $70B in Available Funding Wireless Transport is the Solution Aviat E-Commerce Platform Leads Rural Broadband CAF II Rural Digital Opportunity Fund (RDOF) 5G Fund for Rural America Broadband Equity, Access, and Deployment (BEAD) Program USDA Reconnect Program $1.5 Billion $20 Billion $9 Billion $42.5 Billion $635 Million Wireless transport is ideal for rural communities and is lower cost, more reliable, and faster to deploy than fiber Growing number of Fixed Wireless Access (FWA) deployments favors wireless backhaul Estimate the USA rural broadband segment to be a ~$420M TAM Aviat is uniquely suited to serve WISPs through its Aviat Store and AviatCloud applications like Design (network planning and product recommendation) and automated radio and license applications Aviat Networks ~35% Source: PCN data from Comsearch Leading wireless transport share of demand for North American ISPs
Page 15
AVIAT NETWORKS15 Aviat Operating Model Supports Growth-Centric Culture by Leveraging Continuous Improvement and Driving Competitive Excellence Aviat Operating Model Framework Excellence in Customer Focus Innovation Talent Supply Chain Our Actions We listen during the commercial and sales process to understand our customers’ needs and use our combined talents, skill and capabilities to create solutions that exceed expectations. We deliver innovative, high-quality solutions that meet key customer segment needs. Voice of customer informs investment decisions. Release to market within budget, timeframe and scope. We drive a performance culture and invest in our talent management programs to support evolving strategic business needs and implement organizational structures to facilitate results. We achieve a competitive advantage by delivering quality products with best-in-class lead- times. Our Processes • Standard global VOC process • Sales Goal planning • eCommerce platform • AviatCare customer service and support • Aviat Operating System for software • New Product Introduction (NPI) process • Portfolio management • Agile development methodology • Performance Management Process • Career Framework • Talent Management Review • Employee Ownership Program • S&OP Planning • Next day delivery e-commerce • Order to Cash process • Strategic sourcing to meet customer objectives globally Continuous Improvement | We Strive Everyday… To improve, innovate and drive cost efficiency to achieve higher performance and to promote our continuous improvement culture
Page 16
Second Quarter Fiscal 2025 Financial Highlights and Historical Performance
Page 17
AVIAT NETWORKS $12.1 $14.8 13.0% 12.6% – 5.0% 10.0% 15.0% 20.0% 25.0% 30.0% $4.0 $6.0 $8.0 $10.0 $12.0 $14.0 $16.0 $18.0 Q2 FY2024 Q2 FY2025 $93.7 $118.2 38.8% 35.3% 15.0% 20.0% 25.0% 30.0% 35.0% 40.0% 45.0% 50.0% 55.0% 60.0% $30.0 $50.0 $70.0 $90.0 $110.0 $130.0 Q2 FY2024 Q2 FY2025 Second Quarter Fiscal 2025 Highlights 17 • Revenue of $118.2 million, up 26.2% compared to the same period last year – TTM revenue of $434.1M, up 22.7% versus year-ago period • GAAP gross margin of 34.6%; Non-GAAP gross margin of 35.3% • GAAP operating income of $8.0 million; Non-GAAP operating income of $12.6 million • Adjusted EBITDA of $14.8 million, up 22.2% compared to the same period last year – Record quarterly Adjusted EBITDA • GAAP earnings per share of $0.35; Non-GAAP earnings per share of $0.82 • TTM book-to-bill above 1.0 in the quarter Focused on Increasing Revenue, Capturing Aviat’s Differentiation and Driving Costs Out Revenue & Non-GAAP Gross Margin Adjusted EBITDA & Adj. EBITDA Margin $ in millions $ in millions Fiscal 2025 Guidance: • Revenue: $430.0 to $470.0 million • Adjusted EBITDA: $30.0 to $40.0 million
Page 18
AVIAT NETWORKS Second Quarter Fiscal 2025 Balance Sheet Highlights 18 • Cash and marketable securities of $52.6 million • Net debt of $22.3 million, a sequential improvement of $10 million • Accounts receivable declined by $2.3 million versus Q1 FY25 – DSOs improved by 39 days and DSOs net of unbilled/unearned improved by 47 days • Repurchased 34,600 shares in the quarter Sequential Improvement in Net Debt Position by $10 Million in the Quarter Q2 FY24 Q3 FY24 Q4 FY24 Q1 FY25 Q2 FY25 Actual Actual Actual Actual Actual Cash Equivalents and Marketable Securities $45.9 $58.2 $64.6 $51.0 $52.6 Third-Party Debt ($49.5) ($48.9) ($48.4) ($83.4) ($74.9) Net Cash and Marketable Securities ($3.6) $9.3 $16.3 ($32.3) ($22.3) Accounts Receivable $148.5 $136.5 $158.0 $169.0 $166.7 Unbilled Receivables $74.4 $71.5 $90.5 $94.7 $93.9 Advance Payments and Unearned Revenue ($63.0) ($49.8) ($66.3) ($86.9) ($79.4) DSO’s 118 117 115 168 129 DSO’s net of Unbilled/Unearned 126 131 133 185 138 Accounts Payable ($67.4) ($64.6) ($92.9) ($104.9) ($124.1) DPO’s 102 80 95 131 135 Inventory $68.0 $58.2 $62.3 $79.6 $76.5 Turns 4.6 4.7 5.0 3.9 4.0 Asset / (Liability) ($’s in millions, except for DSO, DPO and Turns)
Page 19
AVIAT NETWORKS Rolling Trailing Twelve Months Historical Performance 19 $5 Avg $12 $8 $12 $14 $18 $19 $31 $33 $34 $34 $36 $38 $39 $41 $42 $45 $46 $46 $49 $48 $29 $32 Rolling TTM Adj. EBITDA $243 Avg $242 $233 $240 $239 $246 $251 $266 $275 $282 $289 $297 $303 $311 $323 $331 $344 $351 $354 $383 $408 $410 $434 Rolling TTM Revenue $ in millions $ in millions
Page 20
AVIAT NETWORKS Cash Benefit of Historical Net Operating Losses (NOLs) 20 Cash Tax Savings Will Continue for the Foreseeable Future at Levels Commensurate with our Earnings Before Tax Performance • $460 million of gross NOLs • NOL’s reduce Aviat’s statutory federal and state blended tax rate of ~25% to an effective cash tax rate of ~5% • Improved financial performance and outlook for Aviat resulted in a full release of the valuation allowance against U.S. NOLs in Q3 of fiscal 2021 – A one-time benefit of $92 million was recognized in Net Income and Deferred Tax Assets US, $281 Intl., $179 Total NOLs (M) $87 $86 $83 $91 $94 Deferred Tax Asset on AVNW Balance Sheet
Page 21
AVIAT NETWORKS $ in millions Fiscal Period Q1 Q2 Q3 Q4 Calendar Period Sep-ended Qtr Dec-ended Qtr Mar-ended Qtr Jun-ended Qtr Fiscal 2019 Revenue $60.5 $65.1 $54.0 $64.2 % of fiscal year revenue 25% 27% 22% 26% Fiscal 2020 Revenue $58.6 $56.0 $61.4 $62.7 % of fiscal year revenue 25% 23% 26% 26% Fiscal 2021 Revenue $66.3 $70.5 $66.4 $71.7 % of fiscal year revenue 24% 26% 24% 26% Fiscal 2022 Revenue $73.2 $77.9 $74.5 $77.4 % of fiscal year revenue 24% 26% 25% 26% Fiscal 2023 Revenue $80.8 $90.4 $82.2 $91.1 % of fiscal year revenue 23% 26% 24% 26% Fiscal 2024 Revenue $86.9 $93.7 $110.8 $116.7 % of fiscal year revenue 21% 23% 27% 29% Typical Revenue Contribution* 24% 26% 24% 26% * excluding FY24 due to Pasolink acquisition21 Fiscal Q2 and Q4 Tend to be Revenue High-Points in the Fiscal Year Revenue Pattern in Fiscal Year 24% 26% 24% 26% 20% 21% 22% 23% 24% 25% 26% 27% 28% Q1 Q2 Q3 Q4 % of Annual Revenue Fiscal Quarter Typical Fiscal Quarter Revenue Contribution
Page 22
AVIAT NETWORKS22 GAAP to Non-GAAP Reconciliation Fiscal Year 2025 Second Quarter Summary RE CONCILIATIONS OF NON-GAAP FINANCIAL ME ASURE S (1) Condensed Consolidated Statements of Operations (Unaudited) % of % of % of % of % of % of % of % of Revenue Revenue Revenue Revenue Revenue Revenue Revenue Revenue GAAP gross margin $40,886 34.6% $36,327 38.8% $60,674 29.4% $67,522 37.4% GAAP net income (loss) $4,495 3.8% $1,784 1.9% ($7,384) (3.6%) $5,341 3.0% Share-based compensation 111 1 215 184 Share-based compensation 1,974 1,825 3,638 3,659 Merger and acquisition and other expenses 693 66 1,300 109 Merger and acquisition and other expenses 1,207 3,789 5,595 6,503 Non-GAAP gross margin 41,690 35.3% 36,394 38.8% 62,189 30.1% 67,815 37.5% Restructuring charges 1,415 2,000 1,415 2,644 Other expense (income), net 269 (637) 979 165 GAAP research and development expenses $10,222 8.6% $8,394 9.0% $20,630 10.0% $14,818 8.2% Adjustment to reflect pro forma tax rate 1,126 1,548 (4,888) 1,680 Share-based compensation (164) (151) (307) (297) Non-GAAP net income (loss) $10,486 8.9% $10,309 11.0% ($645) (0.3%) $19,992 11.1% Non-GAAP research and development expenses 10,058 8.5% 8,243 8.8% 20,323 9.8% 14,521 8.0% Diluted net income (loss) per share: GAAP selling and administrative expenses $21,279 18.0% $22,544 24.1% $46,227 22.4% $41,781 23.1% GAAP $0.35 $0.15 ($0.58) $0.44 Share-based compensation (1,699) (1,673) (3,116) (3,178) Non-GAAP $0.82 $0.84 ($0.05) $1.65 Merger and acquisition and other expenses (514) (3,723) (4,295) (6,394) Non-GAAP selling and administrative expenses 19,066 16.1% 17,148 18.3% 38,816 18.8% 32,209 17.8% Shares used in computing diluted net income (loss) per share GAAP 12,784 12,229 12,667 12,093 GAAP operating income (loss) $7,970 6.7% $3,389 3.6% ($7,598) (3.7%) $8,279 4.6% Non-GAAP 12,784 12,229 12,802 12,093 Share-based compensation 1,974 1,825 3,638 3,659 Merger and acquisition and other expenses 1,207 3,789 5,595 6,503 Adjusted EBITDA: Restructuring charges 1,415 2,000 1,415 2,644 GAAP net income (loss) $4,495 3.8% $1,784 1.9% ($7,384) (3.6%) $5,341 3.0% Non-GAAP operating income 12,566 10.6% 11,003 11.7% 3,050 1.5% 21,085 11.7% Depreciation and amortization of property, plant and equipment and intangible assets 2,275 1,140 4,105 2,484 Interest expense, net 1,580 394 2,695 493 GAAP income tax provision (benefit) $1,626 1.4% $1,848 2.0% ($3,888) (1.9%) $2,280 1.3% Other expense (income), net 269 (637) 979 165 Adjustment to reflect pro forma tax rate (1,126) (1,548) 4,888 (1,680) Share-based compensation 1,974 1,825 3,638 3,659 Non-GAAP income tax provision 500 0.4% 300 0.3% 1,000 0.5% 600 0.3% Merger and acquisition and other expenses 1,207 3,789 5,595 6,503 Restructuring charges 1,415 2,000 1,415 2,644 Provision for (benefit from) for income taxes 1,626 1,848 (3,888) 2,280 Adjusted EBITDA $14,841 12.6% $12,143 13.0% $7,155 3.5% $23,569 13.1% (1) The adjustments above reconcile our GAAP financial results to the non-GAAP financial measures used by us. Our non-GAAP net income excluded share-based compensation, and other non-recurring charges (recovery). Adjusted EBITDA was determined by excluding depreciation and amortization on property, plant and equipment, interest, provision for or benefit from income taxes, and non-GAAP pre-tax adjustments, as set forth above, from GAAP net income. We believe that the presentation of these non-GAAP items provides meaningful supplemental information to investors, when viewed in conjunction with, and not in lieu of, our GAAP results. However, the non-GAAP financial measures have not been prepared under a comprehensive set of accounting rules or principles. Non-GAAP information should not be considered in isolation from, or as a substitute for, information prepared in accordance with GAAP. Moreover, there are material limitations associated with the use of non-GAAP financial measures. Three Months Ended Six Months Ended 27-Dec-24 29-Dec-23 27-Dec-2429-Dec-23 (In thousands, except percentages and per share amounts) 29-Dec-23 (In thousands, except percentages and per share amounts) Three Months Ended Six Months Ended 27-Dec-24 29-Dec-23 27-Dec-24
Page 23
W W W . A V I A T N E T W O R K S . C O M