株探米国株
日本語 英語
エドガーで原本を確認する
false000085131000008513102023-10-302023-10-30

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
 
FORM 8-K

 CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
 
Date of Report (Date of earliest event reported): October 30, 2023
  
HARMONIC INC.
(Exact name of Registrant as specified in its charter)
 
 
Delaware 000-25826 77-0201147
(State or other jurisdiction of
incorporation)
Commission
File Number
(IRS Employer
Identification No.)
2590 Orchard Parkway
San Jose, CA 95131
(Address of principal executive offices, including zip code)

(408) 542-2500
(Registrant’s telephone number, including area code)

Not Applicable
(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:

Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, par value $0.001 per share HLIT NASDAQ Global Select Market



Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2). Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐



Item 2.02. Results of Operations and Financial Condition.

On October 30, 2023, Harmonic Inc. ("Harmonic" or the “Company”) issued a press release regarding its preliminary unaudited financial results for the quarter ended September 29, 2023. In the press release, Harmonic also announced that it would be holding a conference call on October 30, 2023 to discuss its financial results for the quarter ended September 29, 2023. A copy of the press release is furnished as Exhibit 99.1 hereto, and the information in Exhibit 99.1 is incorporated herein by reference.
The information in this Item 2.02 of this Current Report on Form 8-K and Exhibit 99.1 attached hereto is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section, and this Item 2.02 of this Current Report on Form 8-K and Exhibit 99.1 furnished herewith shall not be incorporated by reference into any filing by Harmonic under the Securities Act of 1933, as amended (the “Securities Act”), or under the Exchange Act.



Item 9.01. Financial Statements and Exhibits.
(d)Exhibits.
Exhibit
Number
   Description
99.1   
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)




SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
Date: October 30, 2023     HARMONIC INC.
By: /s/ Walter Jankovic
      Walter Jankovic
      Chief Financial Officer



EX-99.1 2 hlit-20230929pressreleasew.htm EX-99.1 Document

Exhibit 99.1
logopra07.jpg
pressreleasea29.jpg
FOR IMMEDIATE RELEASE
Harmonic Announces Third Quarter 2023 Results
Video SaaS revenue up 42% year over year
SAN JOSE, California, October 30, 2023 - Harmonic Inc. (NASDAQ: HLIT) today announced its unaudited results for the third quarter of 2023.
“Today we reported third quarter results that were within our guidance range, despite the challenging macro-economic and carrier spending environment,” said Patrick Harshman, president and chief executive officer of Harmonic. “Based on our strong backlog, our customers’ multi-year growth plans, and the increasingly differentiated competitive position of our technologies and services, we remain confident in our mid- and long-term growth prospects.”
Q3 Financial and Business Highlights
Financial
•Revenue: $127.2 million, compared to $155.7 million in the prior year period
◦Broadband segment revenue: $75.8 million, compared to $91.9 million in the prior year period
◦Video segment revenue: $51.4 million, compared to $63.8 million in the prior year period
•Gross margin: GAAP 48.5% and non-GAAP 49.5%, compared to GAAP 50.5% and non-GAAP 50.9% in the prior year period
◦Broadband segment non-GAAP gross margin: 44.5% compared to 45.0% in the prior year period
◦Video segment non-GAAP gross margin: 56.9% compared to 59.3% in the prior year period
•Operating income (loss): GAAP loss $8.6 million and non-GAAP income $0.1 million, compared to GAAP income $11.4 million and non-GAAP income $18.2 million in the prior year period
•Net income (loss): GAAP net loss $6.5 million and non-GAAP net income of $0.0 million, compared to GAAP net income $8.7 million and non-GAAP net income $14.9 million in the prior year period
•Non-GAAP adjusted EBITDA: $3.5 million income compared to $21.2 million income in the prior year period
•Net income (loss) per share: GAAP net loss per share of $0.06 and non-GAAP net income per share of $0.00, compared to GAAP net income per share of $0.08 and non-GAAP net income per share of $0.13 in the prior year period
•Cash: $75.6 million, down $29.7 million year over year
Business
•cOS™ solution (formerly CableOS®) commercially deployed with 104 customers, serving 23.5 million cable modems
•cOS™ leadership extended to DOCSIS 4.0 through ground-breaking unification of full duplex, extended spectrum and 10G fiber and world-first DOCSIS 4.0 customer rollout
•Recently launched Pier optical line terminal (OLT) shelf expands addressable fiber to the home market
•Live sports streaming SaaS expansions and new wins drove 42% Video SaaS revenue growth year over year
1


Video Business Review
After careful consideration of the growth opportunities in both our Broadband business and Video SaaS business, and our capital allocation priorities over the next several years, we have initiated a formal strategic review process for our Video business. Together with financial and legal advisors, we are assessing a range of alternatives for the Video business to better position Harmonic for long-term shareholder value creation. As part of this process, we have received indications of interest in our Video business from a number of parties over the past several months. Since the strategic review may cause some disruption to the business, we are conservatively guiding our Video business for Q4 2023.
Please note that no timetable has been established for the completion of the review, and the review may not result in any transaction. We do not intend to disclose further developments with respect to the review process unless and until our board of directors approves a specific transaction or otherwise concludes its review.
Select Financial Information
GAAP Non-GAAP
Key Financial Results Q3 2023 Q2 2023 Q3 2022 Q3 2023 Q2 2023 Q3 2022
(Unaudited, in millions, except per share data)
Net revenue $ 127.2  $ 156.0  $ 155.7  * * *
Net income (loss) $ (6.5) $ 1.6  $ 8.7  $ —  $ 14.0  $ 14.9 
Net income (loss) per share $ (0.06) $ 0.01  $ 0.08  $ 0.00  $ 0.12  $ 0.13 
Other Financial Information Q3 2023 Q2 2023 Q3 2022
(Unaudited, in millions)
Adjusted EBITDA for the quarter (1)
$ 3.5  $ 21.1  $ 21.2 
Bookings for the quarter $ 96.3  $ 194.7  $ 171.1 
Backlog and deferred revenue as of quarter end $ 627.2  $ 663.8  $ 490.1 
Cash and cash equivalents as of quarter end $ 75.6  $ 71.0  $ 105.3 
(1) Adjusted EBITDA is a Non-GAAP financial measure. Refer to "Preliminary Adjusted EBITDA Reconciliation" below for a reconciliation to net income (loss), the most comparable GAAP measure.
* Not applicable

Explanations regarding our use of non-GAAP financial measures and related definitions, and reconciliations of our GAAP and Non-GAAP measures, are provided in the sections below entitled “Use of Non-GAAP Financial Measures” and “GAAP to Non-GAAP Reconciliations”.
Financial Guidance
 Q4 2023 GAAP Financial Guidance (1)
(Unaudited, in millions, except percentages and per share data) Low High
Video Broadband Total GAAP Video Broadband Total GAAP
Net revenue $ 45  $ 105  $ 150  $ 55  $ 120  $ 175 
Gross margin % 48.0  % 49.3  %
Gross profit $ 72  $ 86 
Operating expenses $ 70  $ 73 
Operating income $ $ 13 
Tax rate 113  % 113  %
Net income (loss) per share $ —  $ (0.02)
Shares 112.3  112.3 
Cash $ 80  $ 95 
2


 2023 GAAP Financial Guidance (1)
(Unaudited, in millions, except percentages and per share data) Low High
Video Broadband Total GAAP Video Broadband Total GAAP
Net revenue $ 213  $ 378  $ 591  $ 223  $ 393  $ 616 
Gross margin % 51.2  % 51.5  %
Gross profit $ 303  $ 317 
Operating expenses $ 289  $ 292 
Operating income $ 14  $ 25 
Tax rate 113  % 113  %
Net loss per share $ (0.02) $ (0.03)
Shares 111.6  111.6 
Cash $ 80  $ 95 
Q4 2023 Non-GAAP Financial Guidance (1)
(Unaudited, in millions, except percentages and per share data) Low High
Video Broadband Total Video Broadband Total
Gross margin % 59.0  % 44.0  % 48.5  % 60.0  % 45.0  % 49.7  %
Gross profit $ 27  $ 46  $ 73  $ 33  $ 54  $ 87 
Operating expenses $ 33  $ 29  $ 62  $ 35  $ 30  $ 65 
Adjusted EBITDA(2)
$ (5) $ 19  $ 14  $ (1) $ 26  $ 25 
Tax rate (3)
20  % 20  %
Net income per share (3)
$ 0.07  $ 0.14 
Shares (3)
117.1 117.1
Cash (3)
$ 80  $ 95 
(1) Refer to “Use of Non-GAAP Financial Measures” and “GAAP to Non-GAAP Reconciliations on Financial Guidance” below. Components may not sum to total due to rounding.
(2) Refer to "Preliminary Adjusted EBITDA Reconciliation on Financial Guidance" below for a reconciliation to net income (loss), the most comparable GAAP measure.
(3) The guidance is provided at the total company level and not by segment.
 2023 Non-GAAP Financial Guidance (1)
(Unaudited, in millions, except percentages and per share data) Low High
Video Broadband Total Video Broadband Total
Gross margin % 59.6  % 47.4  % 51.8  % 59.8  % 47.6  % 52.0  %
Gross profit $ 127  $ 179  $ 306  $ 133  $ 187  $ 320 
Operating expenses $ 141  $ 118  $ 259  $ 143  $ 119  $ 262 
Adjusted EBITDA(2)
$ (9) $ 68  $ 59  $ (4) $ 75  $ 71 
Tax rate (3)
20  % 20  %
Net income per share (3)
$ 0.30  $ 0.38 
Shares (3)
117.7 117.7
Cash (3)
$ 80  $ 95 
(1) Refer to “Use of Non-GAAP Financial Measures” and “GAAP to Non-GAAP Reconciliations on Financial Guidance” below. Components may not sum to total due to rounding.
(2) Refer to "Preliminary Adjusted EBITDA Reconciliation on Financial Guidance" below for a reconciliation to net income (loss), the most comparable GAAP measure.
(3) The guidance is provided at the total company level and not by segment.
3


Conference Call Information
Harmonic will host a conference call to discuss its financial results at 2:00 p.m. PT (5:00 p.m. ET) on Monday, October 30, 2023. The live webcast will be available on the Harmonic Investor Relations website at http://investor.harmonicinc.com. To participate via telephone, please register in advance using this link, https://register.vevent.com/register/BI3094cc53b0c547deb5d7702f14fd72f8. A replay will be available after 5:00 p.m. PT on the same web site.
About Harmonic Inc.
Harmonic (NASDAQ: HLIT), the worldwide leader in virtualized broadband and video delivery solutions, enables media companies and service providers to deliver ultra-high-quality video streaming and broadcast services to consumers globally. The company revolutionized broadband networking via the industry’s first virtualized broadband solution, enabling cable operators to more flexibly deploy gigabit internet service to consumers’ homes and mobile devices. Whether simplifying OTT video delivery via innovative cloud and software platforms, or powering the delivery of gigabit internet cable services, Harmonic is changing the way media companies and service providers monetize live and on-demand content on every screen. More information is available at www.harmonicinc.com.
Legal Notice Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including statements related to our expectations regarding: net revenue, gross margins, operating expenses, operating income (loss), Adjusted EBITDA, tax expense and tax rate, EPS and cash, as well as our plans for our strategic review of the Video business. Our expectations regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected. These risks include, in no particular order, the following: the market and technology trends underlying our Video and Broadband businesses will not continue to develop in their current direction or pace; the possibility that our products will not generate sales that are commensurate with our expectations or that our cost of revenue or operating expenses may exceed our expectations; the impact of general economic conditions on our sales and operations; the mix of products and services sold in various geographies and the effect it has on gross margins; delays or decreases in capital spending in the cable, satellite, telco, broadcast and media industries; customer concentration and consolidation; our ability to develop new and enhanced products in a timely manner and market acceptance of our new or existing products; losses of one or more key customers; risks associated with our international operations; exchange rate fluctuations of the currencies in which we conduct business; risks associated with our cOS™ (formerly CableOS®) and VOS product solutions; dependence on various video and broadband industry trends; inventory management; the lack of timely availability or the impact of increases in the prices of parts or raw materials necessary to produce our products; the effect of competition, on both revenue and gross margins; difficulties associated with rapid technological changes in our markets; risks associated with unpredictable sales cycles; our dependence on contract manufacturers and sole or limited source suppliers; and the effect on our business of natural disasters. The forward-looking statements contained in this press release are also subject to other risks and uncertainties, including those more fully described in Harmonic's filings with the Securities and Exchange Commission, including our most recent Annual Report on Form 10-K for the year ended December 31, 2022, our most recent Quarterly Report on Form 10-Q and our Current Reports on Form 8-K. The forward-looking statements in this press release are based on information available to the Company as of the date hereof, and Harmonic disclaims any obligation to update any forward-looking statements.
Use of Non-GAAP Financial Measures
The Company reports its financial results in accordance with accounting principles generally accepted in the United States (“GAAP” or referred to herein as “reported”). However, management believes that certain non-GAAP financial measures provide management and other users with additional meaningful financial information that should be considered when assessing our ongoing performance. Our management regularly uses our supplemental non-GAAP financial measures internally to understand, manage and evaluate our business, establish operating budgets, set internal measurement targets and make operating decisions.
These non-GAAP measures are not in accordance with, or an alternative for, measures prepared in accordance with generally accepted accounting principles and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. The Company believes that non-GAAP measures have limitations in that they do not reflect all of the amounts associated with Harmonic's results of operations as determined in accordance with GAAP and that these measures should only be used to evaluate Harmonic's results of operations in conjunction with the corresponding GAAP measures.
4


The Company believes that the presentation of non-GAAP measures, when shown in conjunction with the corresponding GAAP measures, provides useful information to investors and management regarding financial and business trends relating to its financial condition and its historical and projected results of operations. Non-GAAP financial measures should be viewed in addition to, and not as an alternative to, the Company’s reported results prepared in accordance with GAAP.
The non-GAAP measures presented here are: Gross profit, operating expenses, income (loss) from operations, non-operating expenses and net income (loss), Adjusted EBITDA (including those amounts as a percentage of revenue) and net income (loss) per diluted share. The presentation of non-GAAP information is not intended to be considered in isolation or as a substitute for results prepared in accordance with GAAP, and is not necessarily comparable to non-GAAP results published by other companies. A reconciliation of the historical non-GAAP financial measures discussed in this press release to the most directly comparable historical GAAP financial measures is included with the financial statements provided with this press release. The non-GAAP adjustments described below have historically been excluded from our GAAP financial measures.
Our non-GAAP financial measures reflect adjustments based on the following items, as well as the related income tax effects:
Stock-based compensation - Although stock-based compensation is a key incentive offered to our employees, we continue to evaluate our business performance excluding stock-based compensation expenses. We believe that management is limited in its ability to project the impact stock-based compensation would have on our operating results. In addition, for comparability purposes, we believe it is useful to provide a non-GAAP financial measure that excludes stock-based compensation in order to better understand the long-term performance of our core business and to facilitate the comparison of our results to the results of our peer companies.
Restructuring and related charges - Harmonic from time to time incurs restructuring charges which primarily consist of employee severance, one-time termination benefits related to the reduction of its workforce, lease exit costs, and other costs. These charges are associated with material business shifts. We exclude these items because we do not believe they are reflective of our ongoing long-term business and operating results.
Non-cash interest expense and other expenses related to convertible notes and other debt - We record the amortization of issuance costs as non-cash interest expense. We believe that excluding these costs provides meaningful supplemental information regarding operational performance and liquidity, along with enhancing investors’ ability to view the Company’s results from management’s perspective. In addition, we believe excluding these costs from the non-GAAP measures facilitates comparisons to our historical operating results and comparisons to peer company operating results.
Gain and losses on equity investments - We exclude the gain and losses from the sale of our equity investments in calculating our non-GAAP financial measures. We exclude these items because we do not believe they are reflective of our ongoing long-term business and operating results.
Discrete tax items and tax effect of non-GAAP adjustments - The income tax effect of non-GAAP adjustments relates to the tax effect of the adjustments that we incorporate into non-GAAP financial measures in order to provide a more meaningful measure of non-GAAP net income.
Depreciation - Depreciation expense, along with interest, tax and stock-based compensation expense, and restructuring charges, is excluded from Adjusted EBITDA because we do not believe depreciation and the other items relate to the ordinary course of our business or are reflective of our underlying business performance.
Non-recurring advisory fees - There were non-recurring costs that we excluded from non-GAAP results relating to professional accounting, tax and legal fees associated with strategic corporate initiatives, including assessing corporate structure and organization, as we seek to optimize value for our business.
CONTACTS:
Walter Jankovic David Hanover
Chief Financial Officer Investor Relations
Harmonic Inc. Harmonic Inc.
+1.408.490.6152 +1.212.896.1220
5


Harmonic Inc.
Preliminary Condensed Consolidated Balance Sheets
(Unaudited, in thousands, except per share data)
  September 29, 2023 December 31, 2022
ASSETS
Current assets:
   Cash and cash equivalents $ 75,622  $ 89,586 
Short-term investments 6,305  — 
   Accounts receivable, net 110,345  108,427 
   Inventories 103,748  120,949 
   Prepaid expenses and other current assets 33,117  26,337 
Total current assets 329,137  345,299 
Property and equipment, net 36,960  39,814 
Operating lease right-of-use assets 21,604  25,469 
Goodwill 237,161  237,739 
Other non-current assets 48,949  61,697 
Total assets $ 673,811  $ 710,018 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Convertible debt, current $ 114,654  $ 113,981 
Other debts, current 4,820  4,756 
Accounts payable 47,123  67,455 
Deferred revenue 56,325  62,383 
Operating lease liabilities, current 6,511  6,773 
Other current liabilities 45,786  66,724 
Total current liabilities 275,219  322,072 
Other debts, non-current 9,992  11,161 
Operating lease liabilities, non-current 20,019  24,110 
Other non-current liabilities 27,781  28,169 
Total liabilities 333,011  385,512 
Stockholders’ equity:
Preferred stock, $0.001 par value, 5,000 shares authorized; no shares issued or outstanding —  — 
Common stock, $0.001 par value, 150,000 shares authorized; 112,171 and 109,871 shares issued and outstanding at September 29, 2023 and December 31, 2022, respectively
112  110 
Additional paid-in capital 2,399,282  2,380,651 
Accumulated deficit (2,046,416) (2,046,569)
Accumulated other comprehensive loss (12,178) (9,686)
Total stockholders’ equity 340,800  324,506 
Total liabilities and stockholders’ equity $ 673,811  $ 710,018 

6


Harmonic Inc.
Preliminary Condensed Consolidated Statements of Operations
(Unaudited, in thousands, except per share data)
  Three Months Ended Nine Months Ended
  September 29, 2023 September 30, 2022 September 29, 2023 September 30, 2022
Revenue:
Appliance and integration $ 84,760  $ 116,441  $ 310,681  $ 351,293 
SaaS and service 42,443  39,297  130,134  109,330 
Total net revenue 127,203  155,738  440,815  460,623 
Cost of revenue:
Appliance and integration 48,992  64,932  166,177  193,655 
SaaS and service 16,527  12,202  43,960  36,781 
Total cost of revenue 65,519  77,134  210,137  230,436 
Total gross profit 61,684  78,604  230,678  230,187 
Operating expenses:
Research and development 30,316  30,466  96,030  89,219 
Selling, general and administrative 39,245  36,379  121,300  109,790 
Restructuring and related charges 726  335  809  2,136 
Total operating expenses 70,287  67,180  218,139  201,145 
Income (loss) from operations (8,603) 11,424  12,539  29,042 
Interest expense, net (619) (1,284) (2,125) (4,111)
Other income (expense), net 343  (118) (86) 4,218 
Income (loss) before income taxes (8,879) 10,022  10,328  29,149 
Provision for (benefit from) income taxes (2,384) 1,282  10,175  7,098 
Net income (loss) $ (6,495) $ 8,740  $ 153  $ 22,051 
Net income (loss) per share:
Basic $ (0.06) $ 0.08  $ —  $ 0.21 
Diluted $ (0.06) $ 0.08  $ —  $ 0.20 
Weighted average shares outstanding:
Basic 112,031  105,228  111,431  104,617 
Diluted 112,031  113,185  117,910  110,911 

7


Harmonic Inc.
Preliminary Condensed Consolidated Statements of Cash Flows
(Unaudited, in thousands)
  Nine Months Ended
  September 29, 2023 September 30, 2022
Cash flows from operating activities:
Net income $ 153  $ 22,051 
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Depreciation 9,178  9,225 
Stock-based compensation 20,724  19,621 
Amortization of convertible debt discount 673  897 
Amortization of warrant 870  1,298 
Foreign currency remeasurement (814) (3,312)
Deferred income taxes, net 2,026  1,798 
Provision for expected credit losses and returns 1,790  1,835 
Provision for excess and obsolete inventories 6,514  4,521 
Gain on sale of investment in equity securities —  (4,370)
Other adjustments 146  419 
Changes in operating assets and liabilities:
Accounts receivable (4,348) (22,115)
Inventories 14,532  (34,952)
Other assets 6,164  (10,371)
Accounts payable (20,606) 1,305 
Deferred revenues (8,312) (955)
Other liabilities (27,898) (770)
Net cash provided by (used in) operating activities 792  (13,875)
Cash flows from investing activities:
Purchases of short-term investments (6,305) — 
Proceeds from sale of investment —  7,962 
Purchases of property and equipment (5,749) (7,389)
Net cash provided by (used in) investing activities (12,054) 573 
Cash flows from financing activities:
Repurchase of common stock —  (5,133)
Proceeds from other debts 3,829  3,499 
Repayment of other debts (4,721) (4,480)
Proceeds from common stock issued to employees 6,552  6,129 
Taxes paid related to net share settlement of equity awards (8,643) (5,014)
Net cash used in financing activities (2,983) (4,999)
Effect of exchange rate changes on cash and cash equivalents 281  (9,850)
Net decrease in cash and cash equivalents (13,964) (28,151)
Cash and cash equivalents at beginning of period 89,586  133,431 
Cash and cash equivalents at end of period $ 75,622  $ 105,280 

8


Harmonic Inc.
Preliminary GAAP Revenue Information
(Unaudited, in thousands, except percentages)
Three Months Ended
September 29, 2023 June 30, 2023 September 30, 2022
Geography
Americas $ 91,221  72  % $ 111,407  72  % $ 106,467  68  %
EMEA 28,465  22  % 36,242  23  % 38,444  25  %
APAC 7,517  % 8,314  % 10,827  %
Total $ 127,203  100  % $ 155,963  100  % $ 155,738  100  %
Market
Service Provider $ 87,747  69  % $ 108,703  70  % $ 106,974  69  %
Broadcast and Media 39,456  31  % 47,260  30  % 48,764  31  %
Total $ 127,203  100  % $ 155,963  100  % $ 155,738  100  %
Nine Months Ended
September 29, 2023 September 30, 2022
Geography
Americas $ 318,294  72  % $ 327,231  71  %
EMEA 97,648  22  % 103,845  23  %
APAC 24,873  % 29,547  %
Total $ 440,815  100  % $ 460,623  100  %
Market
Service Provider $ 314,439  71  % $ 298,046  65  %
Broadcast and Media 126,376  29  % 162,577  35  %
Total $ 440,815  100  % $ 460,623  100  %

9


Harmonic Inc.
Preliminary Segment Information
(Unaudited, in thousands, except percentages)
Three Months Ended September 29, 2023
Video Broadband Total Segment Measures
Adjustments (1)
Consolidated GAAP Measures
Net revenue $ 51,397  $ 75,806  $ 127,203  $ —  $ 127,203 
Gross profit 29,241 
(1)
33,763 
(1)
63,004 
(1)
(1,320) 61,684 
Gross margin % 56.9  %
(1)
44.5  %
(1)
49.5  %
(1)
48.5  %
Three Months Ended June 30, 2023
Video Broadband Total Segment Measures
Adjustments (1)
Consolidated GAAP Measures
Net revenue $ 58,867  $ 97,096  $ 155,963  $ —  $ 155,963 
Gross profit 36,303 
(1)
49,076 
(1)
85,379 
(1)
(439) 84,940 
Gross margin % 61.7  %
(1)
50.5  %
(1)
54.7  %
(1)
54.5  %
Three Months Ended September 30, 2022
Video Broadband Total Segment Measures
Adjustments (1)
Consolidated GAAP Measures
Net revenue $ 63,824  $ 91,914  $ 155,738  $ —  $ 155,738 
Gross profit 37,859 
(1)
41,343 
(1)
79,202 
(1)
(598) 78,604 
Gross margin % 59.3  %
(1)
45.0  %
(1)
50.9  %
(1)
50.5  %
Nine Months Ended September 29, 2023
Video Broadband Total Segment Measures
Adjustments (1)
Consolidated GAAP Measures
Net revenue $ 167,562  $ 273,253  $ 440,815  $ —  $ 440,815 
Gross profit 100,158 
(1)
133,129 
(1)
233,287 
(1)
(2,609) 230,678 
Gross margin % 59.8  %
(1)
48.7  %
(1)
52.9  %
(1)
52.3  %
Nine Months Ended September 30, 2022
Video Broadband Total Segment Measures
Adjustments (1)
Consolidated GAAP Measures
Net revenue $ 205,881  $ 254,742  $ 460,623  $ —  $ 460,623 
Gross profit 124,679 
(1)
107,290 
(1)
231,969 
(1)
(1,782) 230,187 
Gross margin % 60.6  %
(1)
42.1  %
(1)
50.4  %
(1)
50.0  %
(1) Segment gross margin and segment gross profit are Non-GAAP financial measures. Refer to “Use of Non-GAAP Financial Measures” above and “GAAP to Non-GAAP Reconciliations".
10


Harmonic Inc.
GAAP to Non-GAAP Reconciliations (Unaudited)
(in thousands, except percentages and per share data)
Three Months Ended September 29, 2023
Revenue Gross Profit Total Operating Expense Income (Loss) from Operations Total Non-operating Expense, net Net Income (Loss)
GAAP $ 127,203  $ 61,684  $ 70,287  $ (8,603) $ (276) $ (6,495)
Stock-based compensation —  606  (6,635) 7,241  —  7,241 
Restructuring and related charges —  714  (362) 1,076  —  1,076 
Non-recurring advisory fees —  —  (364) 364  —  364 
Non-cash interest and other expenses related to convertible notes —  —  —  —  226  226 
Discrete tax items and tax effect of non-GAAP adjustments —  —  —  —  —  (2,390)
Total adjustments —  1,320  (7,361) 8,681  226  6,517 
Non-GAAP $ 127,203  $ 63,004  $ 62,926  $ 78  $ (50) $ 22 
As a % of revenue (GAAP) 48.5  % 55.3  % (6.8) % (0.2) % (5.1) %
As a % of revenue (Non-GAAP) 49.5  % 49.5  % 0.1  % —  % —  %
Diluted net income (loss) per share:
GAAP $ (0.06)
Non-GAAP $ 0.00 
Shares used in per share calculation:
GAAP 112,031 
Non-GAAP 116,710 
Three Months Ended June 30, 2023
Revenue Gross Profit Total Operating Expense Income from Operations Total Non-operating Expense, net Net Income
GAAP $ 155,963  $ 84,940  $ 74,978  $ 9,962  $ (936) $ 1,555 
Stock-based compensation —  439  (5,620) 6,059  —  6,059 
Restructuring and related charges —  —  —  —  —  — 
Non-recurring advisory fees —  —  (2,135) 2,135  —  2,135 
Non-cash interest and other expenses related to convertible notes —  —  —  —  223  223 
Discrete tax items and tax effect of non-GAAP adjustments —  —  —  —  —  3,982 
Total adjustments —  439  (7,755) 8,194  223  12,399 
Non-GAAP $ 155,963  $ 85,379  $ 67,223  $ 18,156  $ (713) $ 13,954 
As a % of revenue (GAAP) 54.5  % 48.1  % 6.4  % (0.6) % 1.0  %
As a % of revenue (Non-GAAP) 54.7  % 43.1  % 11.6  % (0.5) % 8.9  %
Diluted net income per share:
GAAP $ 0.01 
Non-GAAP $ 0.12 
Shares used in per share calculation:
GAAP and Non-GAAP 119,255 
11


Three Months Ended September 30, 2022
Revenue Gross Profit Total Operating Expense Income from Operations Total Non-operating Expense, net Net Income
GAAP $ 155,738  $ 78,604  $ 67,180  $ 11,424  $ (1,402) $ 8,740 
Stock-based compensation —  607  (5,853) 6,460  —  6,460 
Restructuring and related charges —  (9) (335) 326  —  326 
Non-cash interest and other expenses related to convertible notes —  —  —  —  303  303 
Discrete tax items and tax effect of non-GAAP adjustments —  —  —  —  —  (942)
Total adjustments —  598  (6,188) 6,786  303  6,147 
Non-GAAP $ 155,738  $ 79,202  $ 60,992  $ 18,210  $ (1,099) $ 14,887 
As a % of revenue (GAAP) 50.5  % 43.1  % 7.3  % (0.9) % 5.6  %
As a % of revenue (Non-GAAP) 50.9  % 39.2  % 11.7  % (0.7) % 9.6  %
Diluted net income per share:
GAAP $ 0.08 
Non-GAAP $ 0.13 
Shares used in per share calculation:
GAAP and Non-GAAP 113,185 

Nine Months Ended September 29, 2023
Revenue Gross Profit Total Operating Expense Income from Operations Total Non-operating Expense, net Net Income
GAAP $ 440,815  $ 230,678  $ 218,139  $ 12,539  $ (2,211) $ 153 
Stock-based compensation —  1,895  (18,829) 20,724  —  20,724 
Restructuring and related charges —  714  (445) 1,159  —  1,159 
Non-recurring advisory fees —  —  (2,499) 2,499  —  2,499 
Non-cash interest and other expenses related to convertible notes —  —  —  —  672  672 
Discrete tax items and tax effect of non-GAAP adjustments —  —  —  —  —  3,099 
Total adjustments —  2,609  (21,773) 24,382  672  28,153 
Non-GAAP $ 440,815  $ 233,287  $ 196,366  $ 36,921  $ (1,539) $ 28,306 
As a % of revenue (GAAP) 52.3  % 49.5  % 2.8  % (0.5) % —  %
As a % of revenue (Non-GAAP) 52.9  % 44.5  % 8.4  % (0.3) % 6.4  %
Diluted net income per share:
GAAP $ — 
Non-GAAP $ 0.24 
Shares used in per share calculation:
GAAP and Non-GAAP 117,910 

12


Nine Months Ended September 30, 2022
Revenue Gross Profit Total Operating Expense Income from Operations Total Non-operating Income (Expense), net Net Income
GAAP $ 460,623  $ 230,187  $ 201,145  $ 29,042  $ 107  $ 22,051 
Stock-based compensation —  1,691  (17,930) 19,621  —  19,621 
Restructuring and related charges —  91  (2,136) 2,227  —  2,227 
Gain on sale of equity investment —  —  —  —  (4,349) (4,349)
Non-cash interest and other expenses related to convertible notes —  —  —  —  899  899 
Discrete tax items and tax effect of non-GAAP adjustments —  —  —  —  —  917 
Total adjustments —  1,782  (20,066) 21,848  (3,450) 19,315 
Non-GAAP $ 460,623  $ 231,969  $ 181,079  $ 50,890  $ (3,343) $ 41,366 
As a % of revenue (GAAP) 50.0  % 43.7  % 6.3  % —  % 4.8  %
As a % of revenue (Non-GAAP) 50.4  % 39.3  % 11.0  % (0.7) % 9.0  %
Diluted net income per share:
GAAP $ 0.20 
Non-GAAP $ 0.37 
Shares used in per share calculation:
GAAP and Non-GAAP 110,911 
13


Harmonic Inc.
Calculation of Adjusted EBITDA by Segment (Unaudited)
(In thousands)
Three Months Ended September 29, 2023
Video Broadband
Income (loss) from operations (1)
$ (6,050) $ 6,128 
Depreciation 1,343  1,746 
Other non-operating expenses, net 132  211 
Adjusted EBITDA(2)
(4,575) 8,085 
Revenue 51,397  75,806 
Adjusted EBITDA margin % (2)
(8.9) % 10.7  %
Three Months Ended June 30, 2023
Video Broadband
Income from operations (1)
$ 90  $ 18,066 
Depreciation 1,388  1,671 
Other non-operating expenses, net (52) (84)
Adjusted EBITDA(2)
1,426  19,653 
Revenue 58,867  97,096 
Adjusted EBITDA margin % (2)
2.4  % 20.2  %
Three Months Ended September 30, 2022
Video Broadband
Income from operations (1)
$ 2,907  $ 15,303 
Depreciation 1,467  1,630 
Other non-operating expenses, net (56) (62)
Adjusted EBITDA(2)
4,318  16,871 
Revenue 63,824  91,914 
Adjusted EBITDA margin % (2)
6.8  % 18.4  %
Nine Months Ended September 29, 2023
Video Broadband
Income (loss) from operations (1)
$ (7,386) $ 44,307 
Depreciation 4,117  5,061 
Other non-operating expenses, net (42) (44)
Adjusted EBITDA(2)
(3,311) 49,324 
Revenue 167,562  273,253 
Adjusted EBITDA margin % (2)
(2.0) % 18.1  %
Nine Months Ended September 30, 2022
Video Broadband
Income from operations (1)
$ 17,317  $ 33,573 
Depreciation 4,613  4,612 
Other non-operating expenses, net (62) (69)
Adjusted EBITDA(2)
21,868  38,116 
Revenue 205,881  254,742 
Adjusted EBITDA margin % (2)
10.6  % 15.0  %
(1) Refer to "Use of Non-GAAP Financial Measures" and "GAAP to Non-GAAP Reconciliations" above.
(2) Adjusted EBITDA and Adjusted EBITDA margin are Non-GAAP financial measures. Refer below for the reconciliation of consolidated adjusted EBITDA to net income (loss), the most directly comparable GAAP measure.
14



Harmonic Inc.
Preliminary Net Income (Loss) to Consolidated Segment Adjusted EBITDA Reconciliation (Unaudited)
(In thousands)
Three Months Ended
September 29, 2023 June 30, 2023 September 30, 2022
Net income (loss) (GAAP) $ (6,495) $ 1,555  $ 8,740 
Provision for (benefit from) income taxes (2,384) 7,471  1,282 
Interest expense, net 619  800  1,284 
Depreciation 3,089  3,059  3,097 
EBITDA (5,171) 12,885  14,403 
Adjustments
Stock-based compensation 7,241  6,059  6,460 
Restructuring and related charges 1,076  —  326 
Non-recurring advisory fees 364  2,135  — 
Total consolidated segment adjusted EBITDA (Non-GAAP) $ 3,510  $ 21,079  $ 21,189 
Revenue $ 127,203  $ 155,963  $ 155,738 
Net income (loss) margin (GAAP) (5.1) % 1.0  % 5.6  %
Consolidated segment adjusted EBITDA margin (Non-GAAP) 2.8  % 13.5  % 13.6  %
Nine Months Ended
September 29, 2023 September 30, 2022
Net income (GAAP) $ 153  $ 22,051 
Provision for income taxes 10,175  7,098 
Interest expense, net 2,125  4,111 
Depreciation 9,178  9,225 
EBITDA 21,631  42,485 
Adjustments
Stock-based compensation 20,724  19,621 
Restructuring and related charges 1,159  2,227 
Non-recurring advisory fees 2,499  — 
Gain on sale of equity investment —  (4,349)
Total consolidated segment adjusted EBITDA (Non-GAAP) $ 46,013  $ 59,984 
Revenue $ 440,815  $ 460,623 
Net income margin (GAAP) —  % 4.8  %
Consolidated segment adjusted EBITDA margin (Non-GAAP) 10.4  % 13.0  %


15


Harmonic Inc.
GAAP to Non-GAAP Reconciliations on Financial Guidance (Unaudited)
(In millions, except percentages and per share data)
Q4 2023 Financial Guidance (1)
Revenue Gross Profit Total Operating Expense Income from Operations Net Income (Loss)
GAAP $ 150  to $ 175  $ 72  to $ 86  $ 70  to $ 73  $ to $ 13  $ —  to $ (2)
Stock-based compensation expense 1 (6) 7 7
Restructuring and related charges (2) 2 2
Gain on equity investment (3)
Tax effect of non-GAAP adjustments to 13 
Total adjustments 1 (8) 9 to 19 
Non-GAAP $ 150  to $ 175  $ 73  to $ 87  $ 62  to $ 65  $ 11  to $ 22  $ to $ 17 
As a % of revenue (GAAP) 48.0% to 49.3% 46.7% to 41.7% 1.4% to 7.7% —% to (1.1)%
As a % of revenue (Non-GAAP) 48.5% to 49.7% 41.3% to 37.1% 7.2% to 12.6% 5.1% to 9.5%
Diluted net income (loss) per share:
GAAP $ —  to $ (0.02)
Non-GAAP $ 0.07  to $ 0.14 
Shares used in per share calculation:
GAAP 112.3
Non-GAAP 117.1
(1) Components may not sum to total due to rounding.


2023 Financial Guidance (1)
Revenue Gross Profit Total Operating Expense Income from Operations Net Income (Loss)
GAAP $ 591  to $ 616  $ 303  to $ 317  $ 289  to $ 292  $ 14  to $ 26  $ (2) to $ (3)
Stock-based compensation expense 2 (25) 27 27
Restructuring and related charges 1 (2) 3 3
Non-recurring advisory fees (3) 3 3
Non-cash interest and other expenses related to convertible notes 1
Gain on sale of equity investment (3)
Tax effect of non-GAAP adjustments to 17 
Total adjustments 3 (30) 33 38  to 48 
Non-GAAP $ 591  to $ 616  $ 306  to $ 320  $ 259  to $ 262  $ 47  to $ 59  $ 36  to $ 45 
As a % of revenue (GAAP) 51.2% to 51.5% 48.9% to 47.4% 2.4% to 4.2% (0.3)% to (0.5)%
As a % of revenue (Non-GAAP) 51.8% to 52.0% 43.8% to 42.5% 8.0% to 9.5% 6.1% to 7.3%
Diluted net income (loss) per share:
GAAP $ (0.02) to $ (0.03)
Non-GAAP $ 0.30  to $ 0.38 
Shares used in per share calculation:
GAAP 111.6
Non-GAAP 117.7
(1) Components may not sum to total due to rounding.
16


Harmonic Inc.
Calculation of Adjusted EBITDA by Segment on Financial Guidance (Unaudited) (1)
(In millions)
Q4 2023 Financial Guidance
Video Broadband
Income (loss) from operations (2)
$ (6) to $ (2) $ 17  to $ 24 
Depreciation
Other non-operating expenses —  —  —  — 
Segment adjusted EBITDA(3)
(5) to (1) 19  to 26 
2023 Financial Guidance
Video Broadband
Income (loss) from operations (2)
$ (14) to $ (10) $ 61  to $ 68 
Depreciation
Other non-operating expenses (1) —  —  — 
Segment adjusted EBITDA(3)
(9) to (4) 68  to 75 
(1) Components may not sum to total due to rounding.
(2) Refer to "Use of Non-GAAP Financial Measures" and "GAAP to Non-GAAP Reconciliations on Financial Guidance" above.
(3) Segment adjusted EBITDA is a Non-GAAP financial measure. Refer below for the "Net income (loss) to consolidated segment adjusted EBITDA reconciliation on Financial Guidance".


17


Harmonic Inc.
Net Income (Loss) to Consolidated Segment Adjusted EBITDA Reconciliation on Financial Guidance (Unaudited) (1)
(In millions)
Q4 2023 Financial Guidance 2023 Financial Guidance
Net income (loss) (GAAP) $ —  to $ (2) (2) to $ (3)
Provision for income taxes 17  15 28 
Interest expense, net
Depreciation 13  13 
EBITDA $ to $ 19  $ 29  to $ 41 
Adjustments
Stock-based compensation 27  27 
Restructuring and related charges
Non-recurring advisory fees —  — 
Gain on sale of equity investment (3) (3) (3) (3)
Total consolidated segment adjusted EBITDA (Non-GAAP) (2)
$ 14  to $ 25  $ 59  to $ 71 
(1) Components may not sum to total due to rounding.
(2) Consolidated Segment adjusted EBITDA is a Non-GAAP financial measure. Refer to "Use of Non-GAAP Financial Measures" above.
18