NETSCOUT Reports Fourth Quarter and Full Fiscal Year 2026 Financial Results
Company Delivers Strong Fiscal Year 2026 Results and Achieves Key Strategic Objectives
Fiscal Year 2027 Outlook Signals Continued Top- and Bottom-Line Growth
Remarks by
“We delivered strong fiscal year 2026 top- and bottom-line results, fueled by revenue growth across both our Cybersecurity and Service Assurance offerings, as we successfully navigate a dynamic macro environment. We achieved our key strategic objectives for the fiscal year by accelerating product innovation, driving annual revenue growth, and expanding margins, underscoring the strength of our strategy and the discipline of our execution.
“Looking ahead, we are excited about the year in front of us and are leaning into this momentum. We are committed to executing our strategy and driving continued innovation, sustained revenue growth, and further operating margin expansion. We see significant opportunities over the long term to leverage NETSCOUT’s deep expertise in cybersecurity and network observability, together with our AI-ready data platform, to help customers advance their AI and digital transformation initiatives and to manage an increasingly complex digital environment where network performance, availability, and security are mission-critical.”
Q4 FY26 Financial Results
Total revenue for the fourth quarter of fiscal year 2026 was
Product revenue for the fourth quarter of fiscal year 2026 was
Service revenue for the fourth quarter of fiscal year 2026 increased to
NETSCOUT’s GAAP income from operations was
Net income (GAAP) for the fourth quarter of fiscal year 2026 was
During the fourth quarter, NETSCOUT repurchased 1.0 million shares of its common stock for approximately
Full Fiscal Year 2026 Financial Results
-
Total revenue for fiscal year 2026 was
$859.5 million , up from$822.7 million in fiscal year 2025. -
Product revenue for fiscal year 2026 was
$370.1 million , up from$359.9 million in fiscal year 2025. -
Service revenue for fiscal year 2026 was
$489.3 million , up from$462.8 million in fiscal year 2025. -
NETSCOUT’s income from operations (GAAP) for fiscal year 2026 was
$109.8 million , with a GAAP operating margin of 12.8%. This compares with a loss from operations (GAAP) for fiscal year 2025 of$367.6 million , which included total non-cash goodwill charges of$427.0 million . Non-GAAP income from operations for fiscal year 2026 increased to$218.5 million , with a non-GAAP operating margin of 25.4%. This compares with non-GAAP income from operations of$195.1 million and non-GAAP operating margin of 23.7% for fiscal year 2025. -
NETSCOUT’s net income (GAAP) for fiscal year 2026 was
$95.5 million , or$1.30 per share (diluted). This compares with a net loss (GAAP) of$366.9 million , or$(5.12) per share (diluted), for fiscal year 2025, which includes the non-cash goodwill charged previously mentioned. Non-GAAP net income for fiscal year 2026 was$182.0 million , or$2.48 per share (diluted). This compares with non-GAAP net income of$160.4 million , or$2.22 per share (diluted), for fiscal year 2025. The Company’s adjusted EBITDA for the fiscal year 2026 was$228.1 million , or 26.5% of total revenue, versus adjusted EBITDA of$208.4 million , or 25.3% of total revenue for fiscal year 2025. -
During fiscal year 2026, NETSCOUT repurchased approximately 2.5 million shares of its common stock for an aggregate of approximately
$60.8 million at an average price of$24.29 per share through its share repurchase program.
Financial Outlook
For fiscal year 2027, the Company is providing the following outlook, which reflects expected continued growth and margin expansion:
-
Revenue is expected to be in the range of
$885.0 million to$915.0 million , which implies year-over-year growth at the midpoint of 4.7%. -
GAAP net income per share (diluted) is expected to be in the range of
$1.55 to$1.70 . Non-GAAP net income per share (diluted) is expected to be in the range of$2.65 to$2.80 , which implies year-over-year growth at the midpoint of 9.9%. -
On
May 1, 2026 , NETSCOUT closed on its acquisition of the assets ofDigiCert , Inc.’s DDoS protection business, which is immediately accretive and is expected to contribute approximately$20 million in annualized revenue; the impact is included in the Company’s fiscal year 2027 outlook. - A reconciliation between GAAP and non-GAAP numbers for NETSCOUT’s fiscal year 2027 outlook is included in the financial tables below.
Recent Developments and Highlights
- In March, the Company released its second-half 2025 Distributed Denial-of-Service (DDoS) Threat Intelligence Report. NETSCOUT leverages passive internet vantage points to map the evolving DDoS landscape, providing unparalleled visibility into global attack trends. For more than 15 years, NETSCOUT has delivered trusted, consistent DDoS Intelligence based exclusively on directly observed, verifiable attack traffic. The report highlights that hyper-scale, coordinated threat activity continues to outpace global mitigation efforts, while the proliferation of DDoS-for-hire services is lowering barriers to entry and enabling a broader range of threat actors. At the same time, increasingly sophisticated reconnaissance and adaptive evasion techniques are challenging traditional defense models. As a result, the report underscores the need for organizations to adopt intelligent, autonomous defense capabilities to effectively manage the growing risk of large-scale operational disruption.
- In February, the Company announced the extension of its Omnis™ AI Insights solution to communications service providers (CSPs), delivering a critical data foundation for the adoption of agentic AI across customer experience and network operations. By transforming raw network data into AI-ready smart data, CSPs can deploy AI agents to enhance customer experience, enable predictive maintenance, and strengthen network security, driving greater operational efficiency, lower costs, and reduced risk.
Conference Call Instructions
NETSCOUT will host a conference call to discuss its fourth quarter and full fiscal year 2026 financial results and fiscal year 2027 financial outlook today at
Use of Non-GAAP Financial Information
To supplement the financial measures presented in NETSCOUT's press release in accordance with accounting principles generally accepted in
These non-GAAP measures are not prepared in accordance with GAAP, should not be considered an alternative for measures prepared in accordance with GAAP (gross profit, income from operations, operating margin, net income, and diluted net income per share), and may have limitations because they do not reflect all NETSCOUT’s results of operations as determined in accordance with GAAP. These non-GAAP measures should only be used to evaluate NETSCOUT’s results of operations in conjunction with the corresponding GAAP measures. The presentation of non-GAAP information is not meant to be considered superior to, in isolation from, or as a substitute for results prepared in accordance with GAAP. NETSCOUT believes these non-GAAP financial measures will enhance the reader’s overall understanding of NETSCOUT’s current financial performance and NETSCOUT's prospects for the future by providing a higher degree of transparency for certain financial measures and providing a level of disclosure that helps investors understand how the Company plans and measures its own business. NETSCOUT believes that providing these non-GAAP measures affords investors a view of NETSCOUT’s operating results that may be more easily compared to peer companies and also enables investors to consider NETSCOUT’s operating results on both a GAAP and non-GAAP basis during and following the integration period of NETSCOUT’s acquisitions. Presenting the GAAP measures on their own, without the supplemental non-GAAP disclosures, might not be indicative of NETSCOUT’s core operating results. Furthermore, NETSCOUT believes that the presentation of non-GAAP measures when shown in conjunction with the corresponding GAAP measures provides useful information to management and investors regarding present and future business trends relating to its financial condition and results of operations.
NETSCOUT management regularly uses supplemental non-GAAP financial measures internally to understand, manage and evaluate its business and to make operating decisions. These non-GAAP measures are among the primary factors that management uses in planning and forecasting.
About NETSCOUT
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Securities Act of 1933 and the Securities Exchange Act of 1934, which are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. Examples of forward-looking statements include statements regarding our future financial performance or position, liquidity, results of operations, business strategy, plans and objectives of management for future operations, and other statements that are not historical fact. You can identify forward-looking statements by their use of forward-looking words such as “may,” “will,” “anticipate,” “expect,” “believe,” “estimate,” “intend,” “plan,” “should,” “seek,” or other comparable terms. Investors are cautioned that such forward-looking statements in this press release include, without limitation, statements regarding NETSCOUT’s ability to leverage the strength of its AI-ready data platform to help customers advance their AI and digital transformation initiatives and to manage an increasingly complex digital environment; NETSCOUT’s financial outlook and expectations; NETSCOUT’s strategic objectives, plans, commitments, aspirations and goals. Actual results could differ materially from those indicated in the forward-looking statements due to known and unknown risks, uncertainties, assumptions, and other factors, including macroeconomic factors and slowdowns or downturns in economic conditions generally and in the market for advanced networks, service assurance and cybersecurity solutions specifically; the volatile foreign exchange environment; the Company’s relationships with strategic partners and resellers; dependence upon broad-based acceptance of the Company’s network performance management solutions; the presence of competitors with greater financial resources than the Company has, and their strategic response to the Company’s products; the Company’s ability to retain key executives and employees; the Company’s ability to realize the anticipated savings from restructuring actions and other expense management programs; potential lower than expected demand for the Company’s products and services; the Company’s ability to recognize the expected gain from its acquisition of the assets of
©2026
|
|
||||||||||||||||
|
Consolidated Statements of Operations |
||||||||||||||||
|
(In thousands, except for per share data) |
||||||||||||||||
|
(Unaudited) |
||||||||||||||||
|
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
||||||||||
|
|
|
|
|
|
|
|
||||||||||
|
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Product |
|
$ |
80,736 |
|
|
$ |
89,517 |
|
|
$ |
370,145 |
|
|
$ |
359,894 |
|
|
Service |
|
|
122,299 |
|
|
|
115,470 |
|
|
|
489,337 |
|
|
|
462,785 |
|
|
Total revenue |
|
$ |
203,035 |
|
|
$ |
204,987 |
|
|
$ |
859,482 |
|
|
$ |
822,679 |
|
|
Cost of revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Product |
|
$ |
12,277 |
|
|
$ |
15,657 |
|
|
$ |
50,594 |
|
|
$ |
57,463 |
|
|
Service |
|
|
31,650 |
|
|
|
30,040 |
|
|
|
126,394 |
|
|
|
121,272 |
|
|
Total cost of revenue |
|
$ |
43,927 |
|
|
$ |
45,697 |
|
|
$ |
176,988 |
|
|
$ |
178,735 |
|
|
Gross profit |
|
$ |
159,108 |
|
|
$ |
159,290 |
|
|
$ |
682,494 |
|
|
$ |
643,944 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Research and development |
|
$ |
39,768 |
|
|
$ |
36,737 |
|
|
$ |
159,461 |
|
|
$ |
152,864 |
|
|
Sales and marketing |
|
|
63,626 |
|
|
|
66,562 |
|
|
|
264,538 |
|
|
|
268,051 |
|
|
General and administrative |
|
|
24,936 |
|
|
|
23,917 |
|
|
|
103,185 |
|
|
|
96,724 |
|
|
Amortization of acquired intangible assets |
|
|
11,165 |
|
|
|
11,583 |
|
|
|
44,602 |
|
|
|
46,440 |
|
|
Restructuring charges |
|
|
25 |
|
|
|
605 |
|
|
|
883 |
|
|
|
20,500 |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
426,967 |
|
|
Total operating expenses |
|
$ |
139,520 |
|
|
$ |
139,404 |
|
|
$ |
572,669 |
|
|
$ |
1,011,546 |
|
|
Income (loss) from operations |
|
$ |
19,588 |
|
|
$ |
19,886 |
|
|
$ |
109,825 |
|
|
$ |
(367,602 |
) |
|
Interest and other income (expense), net |
|
|
3,758 |
|
|
|
(1,685 |
) |
|
|
8,683 |
|
|
|
1,808 |
|
|
Income (loss) before income tax expense (benefit) |
|
$ |
23,346 |
|
|
$ |
18,201 |
|
|
$ |
118,508 |
|
|
$ |
(365,794 |
) |
|
Income tax expense (benefit) |
|
|
5,106 |
|
|
|
(416 |
) |
|
|
22,977 |
|
|
|
1,128 |
|
|
Net income (loss) |
|
$ |
18,240 |
|
|
$ |
18,617 |
|
|
$ |
95,531 |
|
|
$ |
(366,922 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic net income (loss) per share |
|
$ |
0.25 |
|
|
$ |
0.26 |
|
|
$ |
1.33 |
|
|
$ |
(5.12 |
) |
|
Diluted net income (loss) per share |
|
$ |
0.25 |
|
|
$ |
0.25 |
|
|
$ |
1.30 |
|
|
$ |
(5.12 |
) |
|
Weighted average common shares outstanding used in computing: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net income (loss) per share - basic |
|
|
71,915 |
|
|
|
71,862 |
|
|
|
71,984 |
|
|
|
71,627 |
|
|
Net income (loss) per share - diluted |
|
|
74,171 |
|
|
|
73,410 |
|
|
|
73,355 |
|
|
|
71,627 |
|
|
|
||||||||
|
Consolidated Balance Sheets |
||||||||
|
(In thousands) |
||||||||
|
(Unaudited) |
||||||||
|
|
|
|
|
|
|
|
||
|
|
|
2026 |
|
|
2025 |
|
||
|
Assets |
|
|
|
|
|
|
||
|
Current assets: |
|
|
|
|
|
|
||
|
Cash, cash equivalents, marketable securities and investments |
|
$ |
667,957 |
|
|
$ |
491,473 |
|
|
Accounts receivable and unbilled costs, net |
|
|
151,473 |
|
|
|
163,654 |
|
|
Inventories and deferred costs |
|
|
13,321 |
|
|
|
12,891 |
|
|
Prepaid expenses and other current assets |
|
|
35,131 |
|
|
|
45,166 |
|
|
Total current assets |
|
$ |
867,882 |
|
|
$ |
713,184 |
|
|
|
|
|
|
|
|
|
||
|
Fixed assets, net |
|
|
23,558 |
|
|
|
21,529 |
|
|
Operating lease right-of-use assets |
|
|
35,553 |
|
|
|
37,717 |
|
|
|
|
|
1,284,887 |
|
|
|
1,335,073 |
|
|
Long-term marketable securities |
|
|
37,188 |
|
|
|
1,004 |
|
|
Other assets |
|
|
105,449 |
|
|
|
78,071 |
|
|
Total assets |
|
$ |
2,354,517 |
|
|
$ |
2,186,578 |
|
|
|
|
|
|
|
|
|
||
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
||
|
Current liabilities: |
|
|
|
|
|
|
||
|
Accounts payable |
|
$ |
23,492 |
|
|
$ |
18,208 |
|
|
Accrued compensation |
|
|
84,515 |
|
|
|
56,696 |
|
|
Accrued other |
|
|
21,667 |
|
|
|
20,280 |
|
|
Deferred revenue and customer deposits |
|
|
330,601 |
|
|
|
301,753 |
|
|
Current portion of operating lease liabilities |
|
|
9,874 |
|
|
|
10,995 |
|
|
Total current liabilities |
|
$ |
470,149 |
|
|
$ |
407,932 |
|
|
|
|
|
|
|
|
|
||
|
Other long-term liabilities |
|
|
6,568 |
|
|
|
8,210 |
|
|
Deferred tax liability |
|
|
2,225 |
|
|
|
2,643 |
|
|
Accrued long-term retirement benefits |
|
|
28,336 |
|
|
|
27,379 |
|
|
Long-term deferred revenue and customer deposits |
|
|
168,261 |
|
|
|
147,510 |
|
|
Operating lease liabilities, net of current portion |
|
|
29,718 |
|
|
|
32,509 |
|
|
Total liabilities |
|
$ |
705,257 |
|
|
$ |
626,183 |
|
|
|
|
|
|
|
|
|
||
|
Stockholders' equity: |
|
|
|
|
|
|
||
|
Common stock |
|
$ |
136 |
|
|
$ |
134 |
|
|
Additional paid-in capital |
|
|
3,325,400 |
|
|
|
3,255,333 |
|
|
Accumulated other comprehensive income |
|
|
4,032 |
|
|
|
4,073 |
|
|
|
|
|
(1,731,396 |
) |
|
|
(1,654,702 |
) |
|
Retained earnings (Accumulated deficit) |
|
|
51,088 |
|
|
|
(44,443 |
) |
|
Total stockholders' equity |
|
|
1,649,260 |
|
|
|
1,560,395 |
|
|
Total liabilities and stockholders' equity |
|
$ |
2,354,517 |
|
|
$ |
2,186,578 |
|
|
|
||||||||||||||||||||
|
Reconciliation of Current GAAP to Current and Historical Non-GAAP Financial Measures |
||||||||||||||||||||
|
(In thousands, except for per share data) |
||||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||||
|
|
|
Three Months Ended |
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
2026 |
|
|
2025 |
|
|
2025 |
|
|
2026 |
|
2025 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Revenue (GAAP) |
|
$ |
203,035 |
|
|
$ |
204,987 |
|
|
$ |
250,683 |
|
|
$ |
859,482 |
|
$ |
822,679 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Gross Profit (GAAP) |
|
$ |
159,108 |
|
|
$ |
159,290 |
|
|
$ |
204,654 |
|
|
$ |
682,494 |
|
$ |
643,944 |
|
|
|
Share-based compensation expense (1) |
|
|
2,176 |
|
|
|
2,090 |
|
|
|
2,267 |
|
|
|
9,830 |
|
|
9,806 |
|
|
|
Amortization of acquired intangible assets (2) |
|
|
550 |
|
|
|
993 |
|
|
|
550 |
|
|
|
2,202 |
|
|
3,978 |
|
|
|
Acquisition related depreciation expense (3) |
|
|
2 |
|
|
|
1 |
|
|
|
2 |
|
|
|
7 |
|
|
6 |
|
|
|
Non-GAAP Gross Profit |
|
$ |
161,836 |
|
|
$ |
162,374 |
|
|
$ |
207,473 |
|
|
$ |
694,533 |
|
$ |
657,734 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Income (Loss) from Operations (GAAP) |
|
$ |
19,588 |
|
|
$ |
19,886 |
|
|
$ |
64,315 |
|
|
$ |
109,825 |
|
$ |
(367,602 |
) |
|
|
GAAP Operating Margin |
|
|
9.6 |
% |
|
|
9.7 |
% |
|
|
25.7 |
% |
|
|
12.8 |
% |
|
(44.7 |
)% |
|
|
Share-based compensation expense (1) |
|
|
12,599 |
|
|
|
14,199 |
|
|
|
13,832 |
|
|
|
59,948 |
|
|
64,785 |
|
|
|
Amortization of acquired intangible assets (2) |
|
|
11,715 |
|
|
|
12,576 |
|
|
|
11,706 |
|
|
|
46,804 |
|
|
50,418 |
|
|
|
Restructuring charges |
|
|
25 |
|
|
|
605 |
|
|
|
25 |
|
|
|
883 |
|
|
20,500 |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
426,967 |
|
|
|
Acquisition related depreciation expense (3) |
|
|
12 |
|
|
|
11 |
|
|
|
12 |
|
|
|
48 |
|
|
47 |
|
|
|
Executive Transition Costs (4) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
959 |
|
|
— |
|
|
|
Non-GAAP Income from Operations |
|
$ |
43,939 |
|
|
$ |
47,277 |
|
|
$ |
89,890 |
|
|
$ |
218,467 |
|
$ |
195,115 |
|
|
|
Non-GAAP Operating Margin |
|
|
21.6 |
% |
|
|
23.1 |
% |
|
|
35.9 |
% |
|
|
25.4 |
% |
|
23.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Net Income (Loss) (GAAP) |
|
$ |
18,240 |
|
|
$ |
18,617 |
|
|
$ |
55,142 |
|
|
$ |
95,531 |
|
$ |
(366,922 |
) |
|
|
Share-based compensation expense (1) |
|
|
12,599 |
|
|
|
14,199 |
|
|
|
13,832 |
|
|
|
59,948 |
|
|
64,785 |
|
|
|
Amortization of acquired intangible assets (2) |
|
|
11,715 |
|
|
|
12,576 |
|
|
|
11,706 |
|
|
|
46,804 |
|
|
50,418 |
|
|
|
Restructuring charges |
|
|
25 |
|
|
|
605 |
|
|
|
25 |
|
|
|
883 |
|
|
20,500 |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
426,967 |
|
|
Acquisition related depreciation expense (3) |
|
|
12 |
|
|
|
11 |
|
|
|
12 |
|
|
|
48 |
|
|
|
47 |
|
|
Executive Transition Costs (4) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
959 |
|
|
|
— |
|
|
Loss on extinguishment of debt (5) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,134 |
|
|
Income tax adjustments (6) |
|
|
(4,116 |
) |
|
|
(8,004 |
) |
|
|
(6,971 |
) |
|
|
(22,135 |
) |
|
|
(36,503 |
) |
|
Non-GAAP Net Income |
|
$ |
38,475 |
|
|
$ |
38,004 |
|
|
$ |
73,746 |
|
|
$ |
182,038 |
|
|
$ |
160,426 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Diluted Net Income (Loss) Per Share (GAAP) |
|
$ |
0.25 |
|
|
$ |
0.25 |
|
|
$ |
0.75 |
|
|
$ |
1.30 |
|
|
$ |
(5.12 |
) |
|
Share impact of non-GAAP adjustments identified above |
|
|
0.27 |
|
|
|
0.27 |
|
|
|
0.25 |
|
|
|
1.18 |
|
|
|
7.34 |
|
|
Non-GAAP Diluted Net Income Per Share |
|
$ |
0.52 |
|
|
$ |
0.52 |
|
|
$ |
1.00 |
|
|
$ |
2.48 |
|
|
$ |
2.22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Shares used in computing non-GAAP diluted net income per share |
|
|
74,171 |
|
|
|
73,410 |
|
|
|
73,820 |
|
|
|
73,355 |
|
|
|
72,235 |
|
|
|
|||||||||||||||||||||
|
Reconciliation of Current GAAP to Current and Historical Non-GAAP Financial Measures - Continued |
|||||||||||||||||||||
|
(In thousands) |
|||||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||||
|
|
|
|
Three Months Ended |
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
2026 |
|
|
2025 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
|||||
|
(1) |
Share-based compensation expense included in these amounts is as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Cost of product revenue |
|
$ |
275 |
|
|
$ |
283 |
|
|
$ |
298 |
|
|
$ |
1,283 |
|
|
$ |
1,296 |
|
|
|
Cost of service revenue |
|
|
1,901 |
|
|
|
1,807 |
|
|
|
1,969 |
|
|
|
8,547 |
|
|
|
8,510 |
|
|
|
Research and development |
|
|
3,843 |
|
|
|
4,062 |
|
|
|
4,114 |
|
|
|
17,479 |
|
|
|
17,956 |
|
|
|
Sales and marketing |
|
|
4,412 |
|
|
|
4,915 |
|
|
|
4,749 |
|
|
|
20,721 |
|
|
|
22,765 |
|
|
|
General and administrative |
|
|
2,168 |
|
|
|
3,132 |
|
|
|
2,702 |
|
|
|
11,918 |
|
|
|
14,258 |
|
|
|
Total share-based compensation expense |
|
$ |
12,599 |
|
|
$ |
14,199 |
|
|
$ |
13,832 |
|
|
$ |
59,948 |
|
|
$ |
64,785 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
(2) |
Amortization expense related to acquired software and product technology, tradenames, customer relationships included in these amounts is as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Cost of product revenue |
|
$ |
550 |
|
|
$ |
993 |
|
|
$ |
550 |
|
|
$ |
2,202 |
|
|
$ |
3,978 |
|
|
|
Operating expenses |
|
|
11,165 |
|
|
|
11,583 |
|
|
|
11,156 |
|
|
|
44,602 |
|
|
|
46,440 |
|
|
|
Total amortization expense |
|
$ |
11,715 |
|
|
$ |
12,576 |
|
|
$ |
11,706 |
|
|
$ |
46,804 |
|
|
$ |
50,418 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
(3) |
Acquisition related depreciation expense included in these amounts is as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Cost of product revenue |
|
$ |
2 |
|
|
$ |
1 |
|
|
$ |
2 |
|
|
$ |
7 |
|
|
$ |
6 |
|
|
|
Cost of service revenue |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
Research and development |
|
|
8 |
|
|
|
8 |
|
|
|
8 |
|
|
|
31 |
|
|
|
31 |
|
|
|
Sales and marketing |
|
|
2 |
|
|
|
2 |
|
|
|
2 |
|
|
|
9 |
|
|
|
9 |
|
|
|
General and administrative |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
1 |
|
|
|
Total acquisition related depreciation expense |
|
$ |
12 |
|
|
$ |
11 |
|
|
$ |
12 |
|
|
$ |
48 |
|
|
$ |
47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
(4) |
Executive transition costs included in these amounts is as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
General and administrative |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
959 |
|
|
$ |
— |
|
|
|
Total executive transition costs |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
959 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
(5) |
Loss on extinguishment of debt included in this amount is as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Interest and other (income) expense, net |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,134 |
|
|
|
Total loss on extinguishment of debt |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,134 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
(6) |
Total income tax adjustment included in this amount is as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Tax effect of non-GAAP adjustments above |
|
$ |
(4,116 |
) |
|
$ |
(8,004 |
) |
|
$ |
(6,971 |
) |
|
$ |
(22,135 |
) |
|
$ |
(36,503 |
) |
|
|
Total income tax adjustments |
|
$ |
(4,116 |
) |
|
$ |
(8,004 |
) |
|
$ |
(6,971 |
) |
|
$ |
(22,135 |
) |
|
$ |
(36,503 |
) |
|
|
||||||||||||||||||||
|
Reconciliation of Current GAAP to Current and Historical Non-GAAP Financial Measures - |
||||||||||||||||||||
|
Adjusted EBITDA |
||||||||||||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||||
|
|
|
Three Months Ended |
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
2026 |
|
|
2025 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
|||||
|
Net Income (Loss) (GAAP) |
|
$ |
18,240 |
|
|
$ |
18,617 |
|
|
$ |
55,142 |
|
|
$ |
95,531 |
|
|
$ |
(366,922 |
) |
|
Net Income (Loss) (GAAP) as a % of revenue |
|
|
9.0 |
% |
|
|
9.1 |
% |
|
|
22.0 |
% |
|
|
11.1 |
% |
|
|
(44.6 |
)% |
|
Share-based compensation expense (1) |
|
|
12,599 |
|
|
|
14,199 |
|
|
|
13,832 |
|
|
|
59,948 |
|
|
|
64,785 |
|
|
Amortization of acquired intangible assets (2) |
|
|
11,715 |
|
|
|
12,576 |
|
|
|
11,706 |
|
|
|
46,804 |
|
|
|
50,418 |
|
|
Restructuring charges |
|
|
25 |
|
|
|
605 |
|
|
|
25 |
|
|
|
883 |
|
|
|
20,500 |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
426,967 |
|
|
Acquisition related depreciation expense (3) |
|
|
12 |
|
|
|
11 |
|
|
|
12 |
|
|
|
48 |
|
|
|
47 |
|
|
Loss on extinguishment of debt (5) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,134 |
|
|
Executive Transition Costs (4) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
959 |
|
|
|
— |
|
|
Income Tax Adjustments (6) |
|
|
(4,116 |
) |
|
|
(8,004 |
) |
|
|
(6,971 |
) |
|
|
(22,135 |
) |
|
|
(36,503 |
) |
|
Net Income Non-GAAP |
|
$ |
38,475 |
|
|
$ |
38,004 |
|
|
$ |
73,746 |
|
|
$ |
182,038 |
|
|
$ |
160,426 |
|
|
Interest and other (income) expense, net GAAP |
|
|
(3,758 |
) |
|
|
1,685 |
|
|
|
(2,293 |
) |
|
|
(8,683 |
) |
|
|
(1,808 |
) |
|
Loss on extinguishment of debt (5) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,134 |
) |
|
Interest and other (income) expense, net non-GAAP |
|
$ |
(3,758 |
) |
|
$ |
1,685 |
|
|
$ |
(2,293 |
) |
|
$ |
(8,683 |
) |
|
$ |
(2,942 |
) |
|
Depreciation excluding acquisition related-depreciation expense |
|
|
2,496 |
|
|
|
3,009 |
|
|
|
1,781 |
|
|
|
9,681 |
|
|
|
13,321 |
|
|
Income tax expense non-GAAP |
|
|
9,222 |
|
|
|
7,588 |
|
|
|
18,437 |
|
|
|
45,112 |
|
|
|
37,631 |
|
|
Adjusted EBITDA |
|
$ |
46,435 |
|
|
$ |
50,286 |
|
|
$ |
91,671 |
|
|
$ |
228,148 |
|
|
$ |
208,436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Adjusted EBITDA as a % of revenue |
|
|
22.9 |
% |
|
|
24.5 |
% |
|
|
36.6 |
% |
|
|
26.5 |
% |
|
|
25.3 |
% |
|
|
|||||||
|
Reconciliation of GAAP Financial Outlook to Non-GAAP Financial Outlook |
|||||||
|
(Unaudited) |
|||||||
|
(In millions, except net income per share - diluted) |
|||||||
|
|
|
Fiscal Year 2026 |
|
|
Fiscal Year 2027 |
|
|
|
GAAP & Non-GAAP revenue |
|
$ |
859.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY'26 |
|
|
FY'27 |
|
|
|
GAAP net income (loss) |
|
$ |
95.5 |
|
|
|
|
|
Amortization of intangible assets |
|
$ |
46.8 |
|
|
|
|
|
Share-based compensation expenses |
|
$ |
59.9 |
|
|
|
|
|
Business development & integration expenses |
|
$ |
— |
|
|
~Less than |
|
|
Restructuring charges |
|
$ |
0.9 |
|
|
— |
|
|
Executive Transition Costs |
|
$ |
1.0 |
|
|
— |
|
|
Total adjustments |
|
$ |
108.6 |
|
|
|
|
|
Related impact of adjustments on income tax |
|
$ |
(22.1 |
) |
|
( |
|
|
Non-GAAP net income |
|
$ |
182.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss) per share (diluted) |
|
$ |
1.30 |
|
|
|
|
|
Non-GAAP net income per share (diluted) |
|
$ |
2.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average weighted shares outstanding (diluted GAAP) |
|
|
73.4 |
|
|
~74 million to ~75 million |
|
|
Average weighted shares outstanding (diluted Non-GAAP) |
|
|
73.4 |
|
|
~74 million to ~75 million |
|
**Figures in table may not total due to rounding
View source version on businesswire.com: https://www.businesswire.com/news/home/20260506880275/en/
Investors
VP, Corporate Finance
978-614-4000
IR@netscout.com
Media
AVP,
978-614-4124
Chris.Lucas@netscout.com
Source: