株探米国株
日本語 英語
エドガーで原本を確認する
false000085131000008513102025-11-032025-11-03

 

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): November 3, 2025

HARMONIC INC.

(Exact name of Registrant as specified in its charter)

 

Delaware

(State or other jurisdiction of incorporation)

000-25826

Commission File Number

77-0201147

(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

The 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 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). 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 November 3, 2025, Harmonic Inc. ("Harmonic" or the “Company”) issued a press release regarding its preliminary unaudited financial results for the quarter ended September 26, 2025. In the press release, Harmonic also announced that it would be holding a conference call on November 3, 2025 to discuss its financial results for the quarter ended September 26, 2025. 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

 

Press release of Harmonic Inc. dated November 3, 2025, entitled "Harmonic Announces Third Quarter 2025 Results."

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: November 3, 2025

HARMONIC INC.

 

 

 

 

 

By:

 

/s/ Walter Jankovic

 

 

 

Walter Jankovic

 

 

 

Chief Financial Officer

 


EX-99.1 2 hlit-ex99_1.htm EX-99.1 EX-99.1

 

Exhibit 99.1

 

img92109014_0.jpg

 

img92109014_1.jpg

 

FOR IMMEDIATE RELEASE

Harmonic Announces Third Quarter 2025 Results

Both Broadband and Video exceeded expectations on revenue and profitability

SAN JOSE, California, November 3, 2025 - Harmonic Inc. (NASDAQ: HLIT) today announced its unaudited results for the third quarter of 2025.

“Our third quarter results exceeded our expectations on revenue and profitability for both Broadband and Video,” said Nimrod Ben-Natan, president and chief executive officer of Harmonic. “We saw stronger momentum in Broadband with certain customer orders being realized earlier than anticipated, and in Video our growth was led by SaaS. Looking ahead, as expected, we anticipate Broadband revenue growth momentum to increase in 2026 as the year progresses, based on Unified DOCSIS 4.0 ramp readiness, large customer deployment plans and Rest of World accelerated adoption.”

Q3 Financial and Business Highlights

Financial

Revenue: $142.4 million, compared to $195.8 million in the prior year period
o
Broadband segment revenue: $90.5 million, compared to $145.3 million in the prior year period
o
Video segment revenue: $51.9 million, compared to $50.4 million in the prior year period
Gross margin: GAAP 54.2% and Non-GAAP 54.4%, both higher compared to GAAP 53.5% and Non-GAAP 53.7% in the prior year period
o
Broadband segment Non-GAAP gross margin: 47.3% compared to 48.3% in the prior year period
o
Video segment Non-GAAP gross margin: 66.7% compared to 69.0% in the prior year period
Operating income: GAAP income $9.8 million and Non-GAAP income $19.0 million, compared to GAAP income $35.4 million and Non-GAAP income $44.5 million in the prior year period
Net income: GAAP net income $2.7 million and Non-GAAP net income of $14.1 million, compared to GAAP net income $21.7 million and Non-GAAP net income $29.9 million in the prior year period
Non-GAAP adjusted EBITDA: $21.9 million compared to $43.4 million in the prior year period
Net income per share: GAAP net income per share of $0.02 and Non-GAAP net income per share of $0.12, compared to GAAP net income per share of $0.19 and Non-GAAP net income per share of $0.26 in the prior year period
Backlog and deferred revenue of $494.5 million
Cash: $127.4 million, compared to $58.2 million in the prior year period
Repurchased approximately 1.8 million shares of common stock for $15.7 million

Business

Commercially deployed our cOSTM solution with 142 customers, serving 37.6 million cable modems
Won six new broadband customers during the quarter including two fiber customers and one international Tier 1
Announced Comcast is leveraging Harmonic's fiber-to-the-home solutions as it expands its network to new locations annually, including more than 1.2 million new locations planned in 2025
Announced today an expanded partnership with Spectrum (Charter) on cOS, DOCSIS 4.0 Unified RPDs, and advanced operational tools
Record Video SaaS revenue of $16.1 million in Q3 reflects continued growth, especially in sports streaming

1


 

Select Financial Information

 

GAAP

 

Non-GAAP

Key Financial Results

Q3 2025

 

Q2 2025

 

Q3 2024

 

Q3 2025

 

Q2 2025

 

Q3 2024

(Unaudited, in millions, except per share data)

Net revenue

$

142.4

 

$

138.0

 

$

195.8

 

 

*

 

 

*

 

 

*

Net income

$

2.7

 

$

2.9

 

$

21.7

 

$

14.1

 

$

10.3

 

$

29.9

Net income per share

$

0.02

 

$

0.03

 

$

0.19

 

$

0.12

 

$

0.09

 

$

0.26

* Not applicable

 

Other Financial Information

 

 

 

 

 

 

 

 

 

Q3 2025

 

Q2 2025

 

Q3 2024

 

(Unaudited, in millions)

Adjusted EBITDA for the quarter (1)

$

21.9

 

$

17.0

 

$

43.4

Bookings for the quarter

$

133.3

 

$

158.4

 

$

171.4

Backlog and deferred revenue as of quarter end

$

494.5

 

$

504.5

 

$

584.7

Cash and cash equivalents as of quarter end

$

127.4

 

$

123.9

 

$

58.2

 

(1) Adjusted EBITDA is a Non-GAAP financial measure. Refer to "Preliminary Net Income to Consolidated Segment Adjusted EBITDA Reconciliation" below for a reconciliation to net income, the most comparable GAAP measure.

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 2025 GAAP Financial Guidance

 

Low

 

High

(Unaudited, in millions, except percentages and per share data)

 

Broadband

 

Video

 

Total GAAP

 

Broadband

 

Video

 

Total GAAP

Net revenue

 

$

85

 

$

48

 

$

133

 

$

95

 

$

52

 

$

147

Gross margin %

 

 

 

 

 

 

 

 

53.4%

 

 

 

 

 

 

 

 

55.8%

Gross profit (1)

 

 

 

 

 

 

 

$

71

 

 

 

 

 

 

 

$

82

Tax rate

 

 

 

 

 

 

 

 

45%

 

 

 

 

 

 

 

 

45%

Net income

 

 

 

 

 

 

 

$

 

 

 

 

 

 

 

$

5

Net income per share

 

 

 

 

 

 

 

$

 

 

 

 

 

 

 

$

0.04

Shares (2)

 

 

 

 

 

 

 

 

113.1

 

 

 

 

 

 

 

 

113.1

(1) Includes estimated tariff impacts of approximately $1 million

(2) Diluted shares assumes stock price at $9.40 (Q3 2025 average price).

 

 

Q4 2025 Non-GAAP Financial Guidance (1)

 

Low

 

High

(Unaudited, in millions, except percentages and per share data)

 

Broadband

 

Video

 

Total

 

Broadband

 

Video

 

Total

Gross margin %

 

 

48.0%

 

 

66.0%

 

 

54.5%

 

 

50.0%

 

 

67.0%

 

 

56.0%

Gross profit (2)

 

$

41

 

$

31

 

$

72

 

$

48

 

$

35

 

$

83

Adjusted EBITDA(3)

 

$

10

 

$

3

 

$

13

 

$

16

 

$

6

 

$

22

Tax rate

 

 

 

 

 

 

 

 

21%

 

 

 

 

 

 

 

 

21%

Net income per share

 

 

 

 

 

 

 

$

0.06

 

 

 

 

 

 

 

$

0.12

Shares (4)

 

 

 

 

 

 

 

 

113.1

 

 

 

 

 

 

 

 

113.1

(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) Includes estimated tariff impacts of approximately $1 million

(3) Refer to “Net Income to Consolidated Adjusted EBITDA Reconciliation on Financial Guidance” below for a reconciliation to net income (loss), the most comparable GAAP measure.

(4) Diluted shares assumes stock price at $9.40 (Q3 2025 average price).

2


 

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, November 3, 2025. 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-conf.media-server.com/register/BI15f6a52a96984250b357958fe76332c8. A replay will be available after 5:00 p.m. PT on the same website.

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 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 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 anticipated customer purchases and deployments of our Unified DOCSIS 4.0 solutions and our expectations regarding: net revenue, gross margins, operating expenses, operating income (loss), Adjusted EBITDA, tax expense and tax rate, and net income (loss) per diluted share. 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: customer concentration and consolidation; loss of one or more key customers; delays or decreases in capital spending in the cable, satellite telco, broadcast and media industries; 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 market and technology trends underlying our Broadband and Video businesses will not continue to develop in their current direction or pace; the impact of tariffs and 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; our ability to develop new and enhanced products in a timely manner and market acceptance of our new or existing products; risks associated with our international operations; exchange rate fluctuations of the currencies in which we conduct business; risks associated with our cOSTM and VOS® product solutions; dependence on various broadband and video 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; stock repurchases may not be conducted in the timeframe or in the manner we expect, or at all; and the impact 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, 2024, 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.

3


 

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.

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, 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 related to convertible notes - 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.

Depreciation - Depreciation expense is excluded from Adjusted EBITDA as this is a non-cash item unrelated to the ordinary course of our business and not 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.

4


 

Asset impairment and related charges - We exclude asset impairment and related charges due to the nature of such expenses being unusual and arising outside the ordinary course of continuing operations. These costs primarily consist of impairments of fixed assets, right-of-use assets and related leasehold improvements, and other unrecoverable facility costs due to the intended change in use of certain leased space.

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. It also includes a non-cash adjustment related to the method change for capitalization of research and development expenses under Section 174 of the Internal Revenue Code, which reduced our foreign-derived intangible income (FDII) tax benefits. This non-recurring adjustment has been excluded from the Company’s non-GAAP tax rate and non-GAAP financial measures, as management believes exclusion of this item provides more meaningful period-to-period comparisons of ongoing operating performance.

 

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 par value)

 

 

September 26, 2025

 

December 31, 2024

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

127,376

 

$

101,457

Accounts receivable, net of allowances for credit losses of $1,951 and $2,528 as of September 26, 2025 and December 31, 2024, respectively

 

 

104,542

 

 

178,013

Inventories

 

 

68,604

 

 

64,004

Prepaid expenses and other current assets

 

 

26,509

 

 

22,602

Total current assets

 

 

327,031

 

 

366,076

Property and equipment, net

 

 

27,768

 

 

26,823

Operating lease right-of-use assets

 

 

12,148

 

 

12,411

Goodwill

 

 

241,767

 

 

236,876

Deferred income taxes, net

 

 

115,454

 

 

121,028

Other non-current assets

 

 

34,427

 

 

33,292

Total assets

 

$

758,595

 

$

796,506

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Current portion of long-term debt

 

 

2,944

 

 

2,194

Current portion of other borrowings

 

 

5,758

 

 

4,941

Accounts payable

 

 

23,270

 

 

35,250

Deferred revenue

 

 

49,522

 

 

47,069

Operating lease liabilities

 

 

5,961

 

 

5,675

Other current liabilities

 

 

69,647

 

 

72,440

Total current liabilities

 

 

157,102

 

 

167,569

Long-term debt

 

 

109,875

 

 

112,084

Other borrowings

 

 

8,052

 

 

8,694

Operating lease liabilities, non-current

 

 

13,972

 

 

14,727

Other non-current liabilities

 

 

26,583

 

 

28,174

Total liabilities

 

 

315,584

 

 

331,248

 

 

 

 

 

 

 

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; 112,215 and 116,735 shares issued and outstanding at September 26, 2025 and December 31, 2024, respectively

 

 

112

 

 

117

Additional paid-in capital

 

 

2,458,285

 

 

2,432,733

Accumulated deficit

 

 

(2,008,215)

 

 

(1,953,495)

Accumulated other comprehensive loss

 

 

(7,171)

 

 

(14,097)

Total stockholders’ equity

 

 

443,011

 

 

465,258

Total liabilities and stockholders’ equity

 

$

758,595

 

$

796,506

 

6


 

Harmonic Inc.

Preliminary Condensed Consolidated Statements of Operations

(Unaudited, in thousands, except per share data)

 

Three Months Ended

 

Nine Months Ended

September 26, 2025

 

September 27, 2024

 

September 26, 2025

 

September 27, 2024

Revenue:

 

 

 

 

 

 

 

 

 

 

 

Appliance and integration

$

97,774

 

$

153,685

 

$

283,382

 

$

329,464

SaaS and service

 

44,608

 

 

42,071

 

 

130,162

 

 

127,092

Total net revenue

 

142,382

 

 

195,756

 

 

413,544

 

 

456,556

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

Appliance and integration

 

51,656

 

 

77,683

 

 

143,898

 

 

171,635

SaaS and service

 

13,597

 

 

13,341

 

 

40,150

 

 

43,651

Total cost of revenue

 

65,253

 

 

91,024

 

 

184,048

 

 

215,286

Total gross profit

 

77,129

 

 

104,732

 

 

229,496

 

 

241,270

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

29,699

 

 

30,073

 

 

90,490

 

 

89,562

Selling, general and administrative

 

36,524

 

 

35,851

 

 

111,816

 

 

114,537

Asset impairment and related charges

 

 

 

3,103

 

 

1,637

 

 

12,103

Restructuring and related charges

 

1,087

 

 

281

 

 

1,737

 

 

14,800

Total operating expenses

 

67,310

 

 

69,308

 

 

205,680

 

 

231,002

Income from operations

 

9,819

 

 

35,424

 

 

23,816

 

 

10,268

Interest expense, net

 

(1,184)

 

 

(2,686)

 

 

(3,911)

 

 

(4,833)

Other income (expense), net

 

113

 

 

(3,932)

 

 

300

 

 

(3,602)

Income before income taxes

 

8,748

 

 

28,806

 

 

20,205

 

 

1,833

Provision for income taxes

 

6,054

 

 

7,088

 

 

8,700

 

 

736

Net income

$

2,694

 

$

21,718

 

$

11,505

 

$

1,097

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.02

 

$

0.19

 

$

0.10

 

$

0.01

Diluted

$

0.02

 

$

0.19

 

$

0.10

 

$

0.01

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

112,982

 

 

116,403

 

 

114,221

 

 

114,594

Diluted

 

113,323

 

 

117,358

 

 

114,602

 

 

117,385

 

7


 

Harmonic Inc.

Preliminary Condensed Consolidated Statements of Cash Flows

(Unaudited, in thousands)

 

Nine Months Ended

September 26, 2025

 

September 27, 2024

Cash flows from operating activities:

 

 

 

 

 

Net income

$

11,505

 

$

1,097

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation

 

8,215

 

 

9,171

Asset impairment and related charges

 

1,637

 

 

12,103

Stock-based compensation

 

23,486

 

 

19,587

Foreign currency remeasurement

 

446

 

 

6,513

Deferred income taxes, net

 

(3,120)

 

 

(2,673)

Provision for excess and obsolete inventories

 

2,789

 

 

3,135

Other

 

61

 

 

435

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable, net

 

74,121

 

 

(31,611)

Inventories

 

(3,944)

 

 

6,592

Prepaid expenses and other assets

 

10,359

 

 

(3,489)

Accounts payable

 

(13,785)

 

 

1,787

Deferred revenues

 

1,173

 

 

2,062

Other liabilities

 

(17,265)

 

 

(11,323)

Net cash provided by operating activities

 

95,678

 

 

13,386

Cash flows from investing activities:

 

 

 

 

 

Purchases of property and equipment

 

(8,404)

 

 

(6,840)

Net cash used in investing activities

 

(8,404)

 

 

(6,840)

Cash flows from financing activities:

 

 

 

 

 

Proceeds from long-term debt

 

95,000

 

 

115,000

Repayment of convertible debt

 

 

 

(115,500)

Repayment of long-term debt and other borrowings

 

(101,897)

 

 

(4,797)

Payments for debt issuance costs

 

 

 

(332)

Repurchase of common stock

 

(65,757)

 

 

(30,047)

Proceeds from other borrowings

 

3,835

 

 

3,943

Proceeds from common stock issued to employees

 

5,983

 

 

6,628

Taxes paid related to net share settlement of equity awards

 

(3,795)

 

 

(6,877)

Net cash used in financing activities

 

(66,631)

 

 

(31,982)

Effect of exchange rate changes on cash and cash equivalents and restricted cash

 

5,283

 

 

(332)

Net increase (decrease) in cash and cash equivalents and restricted cash

 

25,926

 

 

(25,768)

Cash and cash equivalents and restricted cash at beginning of period

 

101,789

 

 

84,269

Cash and cash equivalents and restricted cash at end of period

$

127,715

 

$

58,501

 

 

 

 

 

 

Cash and cash equivalents and restricted cash at end of period

 

 

 

 

 

Cash and cash equivalents

$

127,376

 

$

58,174

Restricted cash included in other current assets

 

339

 

 

327

Total cash, cash equivalents and restricted cash as shown in the condensed consolidated statement of cash flows

$

127,715

 

$

58,501

 

 

8


 

Harmonic Inc.

Preliminary Condensed Consolidated Statements of Cash Flows

(Unaudited, in thousands)

 

Nine Months Ended

September 26, 2025

 

September 27, 2024

Supplemental cash flow disclosure:

 

 

 

 

 

Income tax payments, net

$

14,496

 

$

12,894

Interest payments, net

$

2,897

 

$

4,363

Supplemental schedule of non-cash investing activities:

 

 

 

 

 

Capital expenditures incurred but not yet paid

$

968

 

$

709

Supplemental schedule of non-cash financing activities:

 

 

 

 

 

Shares of common stock issued upon redemption of the 2024 Notes

 

 

 

4,578

 

9


 

Harmonic Inc.

Preliminary GAAP Revenue Information

(Unaudited, in thousands, except percentages)

 

Three Months Ended

September 26, 2025

 

June 27, 2025

 

September 27, 2024

Geography

 

 

 

 

 

 

 

 

 

 

 

Americas

$

112,819

79%

 

$

108,205

79%

 

$

167,720

86%

EMEA

 

23,433

16%

 

 

19,888

14%

 

 

20,269

10%

APAC

 

6,130

5%

 

 

9,934

7%

 

 

7,767

4%

Total

$

142,382

100%

 

$

138,027

100%

 

$

195,756

100%

 

 

 

 

 

 

 

 

 

 

 

 

Market

 

 

 

 

 

 

 

 

 

 

 

Service Provider

$

96,863

68%

 

$

94,851

69%

 

$

159,993

82%

Broadcast and Media

 

45,519

32%

 

 

43,176

31%

 

 

35,763

18%

Total

$

142,382

100%

 

$

138,027

100%

 

$

195,756

100%

 

 

 

 

 

Nine Months Ended

 

 

 

 

September 26, 2025

 

September 27, 2024

Geography

 

 

 

 

 

 

 

 

 

 

 

Americas

 

 

 

 

$

322,705

78%

 

$

370,348

81%

EMEA

 

 

 

 

 

66,493

16%

 

 

66,509

15%

APAC

 

 

 

 

 

24,346

6%

 

 

19,699

4%

Total

 

 

 

 

$

413,544

100%

 

$

456,556

100%

 

 

 

 

 

 

 

 

 

 

 

 

Market

 

 

 

 

 

 

 

 

 

 

 

Service Provider

 

 

 

 

$

285,916

69%

 

$

351,115

77%

Broadcast and Media

 

 

 

 

 

127,628

31%

 

 

105,441

23%

Total

 

 

 

 

$

413,544

100%

 

$

456,556

100%

 

10


 

Harmonic Inc.

Preliminary Segment Information

(Unaudited, in thousands, except percentages)

 

Three Months Ended September 26, 2025

Broadband

 

Video

 

Total
Segment
Measures

 

Adjustments (1)

 

Consolidated
GAAP
Measures

Net revenue

$

90,492

 

$

51,890

 

$

142,382

 

$

 

$

142,382

Gross profit

 

42,765

(1)

 

34,624

(1)

 

77,389

(1)

 

(260)

 

 

77,129

Gross margin %

 

47.3%

(1)

 

66.7%

(1)

 

54.4%

(1)

 

 

 

 

54.2%

 

Three Months Ended June 27, 2025

Broadband

 

Video

 

Total
Segment
Measures

 

Adjustments (1)

 

Consolidated
GAAP
Measures

Net revenue

$

86,918

 

$

51,109

 

$

138,027

 

$

 

$

138,027

Gross profit

 

40,412

(1)

 

34,249

(1)

 

74,661

(1)

 

(868)

 

 

73,793

Gross margin %

 

46.5%

(1)

 

67.0%

(1)

 

54.1%

(1)

 

 

 

 

53.5%

 

Three Months Ended September 27, 2024

Broadband

 

Video

 

Total
Segment
Measures

 

Adjustments (1)

 

Consolidated
GAAP
Measures

Net revenue

$

145,338

 

$

50,418

 

$

195,756

 

$

 

$

195,756

Gross profit

 

70,256

(1)

 

34,770

(1)

 

105,026

(1)

 

(294)

 

 

104,732

Gross margin %

 

48.3%

(1)

 

69.0%

(1)

 

53.7%

(1)

 

 

 

 

53.5%

 

Nine Months Ended September 26, 2025

Broadband

 

Video

 

Total
Segment
Measures

 

Adjustments (1)

 

Consolidated
GAAP
Measures

Net revenue

$

262,288

 

$

151,256

 

$

413,544

 

$

 

$

413,544

Gross profit

 

130,257

(1)

 

100,928

(1)

 

231,185

(1)

 

(1,689)

 

 

229,496

Gross margin %

 

49.7%

(1)

 

66.7%

(1)

 

55.9%

(1)

 

 

 

 

55.5%

 

Nine Months Ended September 27, 2024

Broadband

 

Video

 

Total
Segment
Measures

 

Adjustments (1)

 

Consolidated
GAAP
Measures

Net revenue

$

317,172

 

$

139,384

 

$

456,556

 

$

 

$

456,556

Gross profit

 

151,986

(1)

 

90,833

(1)

 

242,819

(1)

 

(1,549)

 

 

241,270

Gross margin %

 

47.9%

(1)

 

65.2%

(1)

 

53.2%

(1)

 

 

 

 

52.8%

 

(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" below.

11


 

Harmonic Inc.

GAAP to Non-GAAP Reconciliations (Unaudited)

(in thousands, except percentages and per share data)

 

Three Months Ended September 26, 2025

Revenue

 

Gross
Profit

 

Total Operating
Expense

 

Income from
Operations

 

Total
Non-operating
Expense, net

 

Net Income

GAAP

$

142,382

 

$

77,129

 

$

67,310

 

$

9,819

 

$

(1,071)

 

$

2,694

Stock-based compensation

 

 

 

260

 

 

(7,064)

 

 

7,324

 

 

 

 

7,324

Restructuring and related charges

 

 

 

 

 

(1,087)

 

 

1,087

 

 

 

 

1,087

Non-recurring advisory fees

 

 

 

 

 

(749)

 

 

749

 

 

 

 

749

Discrete tax items and tax effect of Non-GAAP adjustments

 

 

 

 

 

 

 

 

 

 

 

2,293

Total adjustments

 

 

 

260

 

 

(8,900)

 

 

9,160

 

 

 

 

11,453

Non-GAAP

$

142,382

 

$

77,389

 

$

58,410

 

$

18,979

 

$

(1,071)

 

$

14,147

As a % of revenue (GAAP)

 

 

 

 

54.2%

 

 

47.3%

 

 

6.9%

 

 

(0.8)%

 

 

1.9%

As a % of revenue (Non-GAAP)

 

 

 

 

54.4%

 

 

41.0%

 

 

13.3%

 

 

(0.8)%

 

 

9.9%

Diluted net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.02

Non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.12

Shares used in per share calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP and Non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

113,323

 

 

Three Months Ended June 27, 2025

Revenue

 

Gross
Profit

 

Total Operating
Expense

 

Income from
Operations

 

Total
Non-operating
Expense, net

 

Net Income

GAAP

$

138,027

 

$

73,793

 

$

69,923

 

$

3,870

 

$

(894)

 

$

2,871

Stock-based compensation

 

 

 

868

 

 

(6,829)

 

 

7,697

 

 

 

 

7,697

Restructuring and related charges

 

 

 

 

 

(650)

 

 

650

 

 

 

 

650

Non-recurring advisory fees

 

 

 

 

 

(78)

 

 

78

 

 

 

 

78

Lease-related asset impairment and other charges (1)

 

 

 

 

 

(1,637)

 

 

1,637

 

 

 

 

1,637

Discrete tax items and tax effect of Non-GAAP adjustments

 

 

 

 

 

 

 

 

 

 

 

(2,633)

Total adjustments

 

 

 

868

 

 

(9,194)

 

 

10,062

 

 

 

 

7,429

Non-GAAP

$

138,027

 

$

74,661

 

$

60,729

 

$

13,932

 

$

(894)

 

$

10,300

As a % of revenue (GAAP)

 

 

 

 

53.5%

 

 

50.7%

 

 

2.8%

 

 

(0.6)%

 

 

2.1%

As a % of revenue (Non-GAAP)

 

 

 

 

54.1%

 

 

44.0%

 

 

10.1%

 

 

(0.6)%

 

 

7.5%

Diluted net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.03

Non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.09

Shares used in per share calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP and Non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

113,493

 

(1) Includes impairment charges of $0.4 million for right-of-use assets, $0.3 million for leasehold improvements, and $0.9 million related to the fair value of other unrecoverable facility costs.

 

12


 

Three Months Ended September 27, 2024

Revenue

 

Gross
Profit

 

Total Operating
Expense

 

Income from
Operations

 

Total
Non-operating
Expense, net

 

Net Income

GAAP

$

195,756

 

$

104,732

 

$

69,308

 

$

35,424

 

$

(6,618)

 

$

21,718

Stock-based compensation

 

 

 

294

 

 

(5,416)

 

 

5,710

 

 

 

 

5,710

Restructuring and related charges

 

 

 

 

 

(281)

 

 

281

 

 

 

 

281

Asset impairment and related charges (1)

 

 

 

 

 

(3,103)

 

 

3,103

 

 

 

 

3,103

Discrete tax items and tax effect of Non-GAAP adjustments

 

 

 

 

 

 

 

 

 

 

 

(871)

Total adjustments

 

 

 

294

 

 

(8,800)

 

 

9,094

 

 

 

 

8,223

Non-GAAP

$

195,756

 

$

105,026

 

$

60,508

 

$

44,518

 

$

(6,618)

 

$

29,941

As a % of revenue (GAAP)

 

 

 

 

53.5%

 

 

35.4%

 

 

18.1%

 

 

(3.4)%

 

 

11.1%

As a % of revenue (Non-GAAP)

 

 

 

 

53.7%

 

 

30.9%

 

 

22.7%

 

 

(3.4)%

 

 

15.3%

Diluted net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.19

Non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.26

Shares used in per share calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP and Non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

117,358

(1) Includes write-off of $1.8 million for internally developed capitalized software, impairment charges of $0.8 million for right-of-use assets, $0.1 million for leasehold improvements, and $0.4 million related to the fair value of other unrecoverable facility costs.

 

Nine Months Ended September 26, 2025

Revenue

 

Gross
Profit

 

Total Operating
Expense

 

Income from
Operations

 

Total
Non-operating
Expense, net

 

Net Income

GAAP

$

413,544

 

$

229,496

 

$

205,680

 

$

23,816

 

$

(3,611)

 

$

11,505

Stock-based compensation

 

 

 

1,689

 

 

(21,797)

 

 

23,486

 

 

 

 

23,486

Restructuring and related charges

 

 

 

 

 

(1,737)

 

 

1,737

 

 

 

 

1,737

Non-recurring advisory fees

 

 

 

 

 

(827)

 

 

827

 

 

 

 

827

Lease-related asset impairment and other charges (1)

 

 

 

 

 

(1,637)

 

 

1,637

 

 

 

 

1,637

Discrete tax items and tax effect of non-GAAP adjustments

 

 

 

 

 

 

 

 

 

 

 

(1,357)

Total adjustments

 

 

 

1,689

 

 

(25,998)

 

 

27,687

 

 

 

 

26,330

Non-GAAP

$

413,544

 

$

231,185

 

$

179,682

 

$

51,503

 

$

(3,611)

 

$

37,835

As a % of revenue (GAAP)

 

 

 

 

55.5%

 

 

49.7%

 

 

5.8%

 

 

(0.9)%

 

 

2.8%

As a % of revenue (Non-GAAP)

 

 

 

 

55.9%

 

 

43.4%

 

 

12.5%

 

 

(0.9)%

 

 

9.1%

Diluted net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.10

Non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.33

Shares used in per share calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP and Non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

114,602

(1) Includes impairment charges of $0.4 million for right-of-use assets, $0.3 million for leasehold improvements, and $0.9 million related to the fair value of other unrecoverable facility costs.

 

13


 

Nine Months Ended September 27, 2024

Revenue

 

Gross
Profit

 

Total Operating
Expense

 

Income from
Operations

 

Total
Non-operating
Expense, net

 

Net Income

GAAP

$

456,556

 

$

241,270

 

$

231,002

 

$

10,268

 

$

(8,435)

 

$

1,097

Stock-based compensation

 

 

 

1,089

 

 

(18,498)

 

 

19,587

 

 

 

 

19,587

Restructuring and related charges

 

 

 

460

 

 

(14,800)

 

 

15,260

 

 

11

 

 

15,271

Non-recurring advisory fees

 

 

 

 

 

(755)

 

 

755

 

 

 

 

755

Asset impairment and related charges (1)

 

 

 

 

 

(12,103)

 

 

12,103

 

 

 

 

12,103

Non-cash interest expense related to convertible notes

 

 

 

 

 

 

 

 

 

567

 

 

567

Discrete tax items and tax effect of non-GAAP adjustments

 

 

 

 

 

 

 

 

 

 

 

(9,778)

Total adjustments

 

 

 

1,549

 

 

(46,156)

 

 

47,705

 

 

578

 

 

38,505

Non-GAAP

$

456,556

 

$

242,819

 

$

184,846

 

$

57,973

 

$

(7,857)

 

$

39,602

As a % of revenue (GAAP)

 

 

 

 

52.8%

 

 

50.6%

 

 

2.2%

 

 

(1.8)%

 

 

0.2%

As a % of revenue (Non-GAAP)

 

 

 

 

53.2%

 

 

40.5%

 

 

12.7%

 

 

(1.7)%

 

 

8.7%

Diluted net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.01

Non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.34

Shares used in per share calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP and Non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

117,385

 

(1) Includes write-off of $1.8 million for internally developed capitalized software, and impairment charges of $3.7 million for right-of-use assets, $4.3 million for leasehold improvements, and $2.3 million related to the fair value of other unrecoverable facility costs.

14


 

Harmonic Inc.

Calculation of Adjusted EBITDA by Segment (Unaudited)

(In thousands, except percentages)

 

Three Months Ended September 26, 2025

Broadband

 

Video

Income from operations

$

12,095

 

$

6,884

Depreciation

 

2,012

 

 

811

Other non-operating income, net

 

77

 

 

36

Adjusted EBITDA(1)

$

14,184

 

$

7,731

Revenue

$

90,492

 

$

51,890

Adjusted EBITDA margin % (1)

 

15.7%

 

 

14.9%

 

Three Months Ended June 27, 2025

Broadband

 

Video

Income from operations

$

8,585

 

$

5,347

Depreciation

 

1,929

 

 

743

Other non-operating income, net

 

255

 

 

104

Adjusted EBITDA(1)

$

10,769

 

$

6,194

Revenue

$

86,918

 

$

51,109

Adjusted EBITDA margin % (1)

 

12.4%

 

 

12.1%

 

Three Months Ended September 27, 2024

Broadband

 

Video

Income from operations

$

38,192

 

$

6,326

Depreciation

 

2,001

 

 

859

Other non-operating expense, net

 

(2,733)

 

 

(1,199)

Adjusted EBITDA(1)

$

37,460

 

$

5,986

Revenue

$

145,338

 

$

50,418

Adjusted EBITDA margin % (1)

 

25.8%

 

 

11.9%

 

Nine Months Ended September 26, 2025

Broadband

 

Video

Income from operations (1)

$

34,701

 

$

16,802

Depreciation

 

5,905

 

 

2,310

Other non-operating income, net

 

208

 

 

92

Adjusted EBITDA(1)

$

40,814

 

$

19,204

Revenue

$

262,288

 

$

151,256

Adjusted EBITDA margin % (1)

 

15.6%

 

 

12.7%

 

Nine Months Ended September 27, 2024

Broadband

 

Video

Income (loss) from operations (1)

$

60,567

 

$

(2,594)

Depreciation

 

6,120

 

 

3,051

Other non-operating expense, net

 

(2,506)

 

 

(1,085)

Adjusted EBITDA(1)

$

64,181

 

$

(628)

Revenue

$

317,172

 

$

139,384

Adjusted EBITDA margin % (1)

 

20.2%

 

 

(0.5)%

(1) Adjusted EBITDA and Adjusted EBITDA margin are Non-GAAP financial measures. Refer below for the "Net Income (Loss) to Consolidated Segment Adjusted EBITDA Reconciliation."

15


 

Harmonic Inc.

Preliminary Net Income to Consolidated Segment Adjusted EBITDA Reconciliation (Unaudited)

(In thousands, except percentages)

 

Three Months Ended

September 26, 2025

 

June 27, 2025

 

September 27, 2024

Net income (GAAP)

$

2,694

 

$

2,871

 

$

21,718

Provision for income taxes

 

6,054

 

 

105

 

 

7,088

Interest expense, net

 

1,184

 

 

1,253

 

 

2,686

Depreciation

 

2,823

 

 

2,672

 

 

2,860

EBITDA

 

12,755

 

 

6,901

 

 

34,352

 

 

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

 

Stock-based compensation

 

7,324

 

 

7,697

 

 

5,710

Restructuring and related charges

 

1,087

 

 

650

 

 

281

Non-recurring advisory fees

 

749

 

 

78

 

 

Lease-related asset impairment and other charges

 

 

 

1,637

 

 

3,103

Total consolidated segment adjusted EBITDA (Non-GAAP)

$

21,915

 

$

16,963

 

$

43,446

Revenue

$

142,382

 

$

138,027

 

$

195,756

Net income margin (GAAP)

 

1.9%

 

 

2.1%

 

 

11.1%

Consolidated segment Adjusted EBITDA margin (Non-GAAP)

 

15.4%

 

 

12.3%

 

 

22.2%

 

 

 

 

Nine Months Ended

 

 

 

September 26, 2025

 

September 27, 2024

Net income (GAAP)

 

 

 

$

11,505

 

$

1,097

Provision for income taxes

 

 

 

 

8,700

 

 

736

Interest expense, net

 

 

 

 

3,911

 

 

4,833

Depreciation

 

 

 

 

8,215

 

 

9,171

EBITDA

 

 

 

 

32,331

 

 

15,837

 

 

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

23,486

 

 

19,587

Restructuring and related charges

 

 

 

 

1,737

 

 

15,271

Non-recurring advisory fees

 

 

 

 

827

 

 

755

Lease-related asset impairment and other charges

 

 

 

 

1,637

 

 

12,103

Total consolidated segment adjusted EBITDA (Non-GAAP)

 

 

 

$

60,018

 

$

63,553

Revenue

 

 

 

$

413,544

 

$

456,556

Net income margin (GAAP)

 

 

 

 

2.8%

 

 

0.2%

Consolidated segment Adjusted EBITDA margin (Non-GAAP)

 

 

 

 

14.5%

 

 

13.9%

 

16


 

Harmonic Inc.

GAAP to Non-GAAP Reconciliations on Financial Guidance (Unaudited) (1)

(In millions, except percentages and per share data)

 

Q4 2025 Financial Guidance

Revenue

 

Gross
Profit

 

Total
Operating
Expense

 

Income
from
Operations

 

Net
Income

GAAP

$

133

to

$

147

 

$

71

to

$

82

 

$

70

to

$

71

 

$

1

to

$

10

 

$

to

$

5

Stock-based compensation

 

 

 

 

 

 

 

1

 

 

 

 

 

(8)

 

 

 

 

 

9

 

 

 

 

 

9

 

 

Tax effect of Non-GAAP adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)

to

 

Total adjustments

 

 

 

 

 

 

 

1

 

 

 

 

 

(8)

 

 

 

 

 

9

 

 

 

 

7

to

 

9

Non-GAAP

$

133

to

$

147

 

$

72

to

$

83

 

$

62

to

$

63

 

$

10

to

$

19

 

$

7

to

$

14

As a % of revenue (GAAP)

 

 

 

 

 

 

 

53.4%

to

 

55.8%

 

 

52.6%

to

 

48.3%

 

 

0.8%

to

 

6.8%

 

 

0.0%

to

 

3.4%

As a % of revenue (Non-GAAP)

 

 

 

 

 

 

 

54.5%

to

 

56.0%

 

 

46.6%

to

 

42.9%

 

 

7.5%

to

 

12.9%

 

 

5.3%

to

 

9.5%

Diluted net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

to

$

0.04

Non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.06

to

$

0.12

Shares used in per share calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP and Non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

113.1

 

(1) Components may not sum to total due to rounding.

17


 

Harmonic Inc.

Calculation of Adjusted EBITDA by Segment on Financial Guidance (Unaudited) (1)

(In millions)

 

Q4 2025 Financial Guidance

Broadband

 

Video

Income from operations

$

8

 

to

$

14

 

$

2

 

to

$

5

Depreciation

 

2

 

 

 

2

 

 

1

 

 

 

1

Segment adjusted EBITDA(2)

$

10

 

to

$

16

 

$

3

 

to

$

6

 

(1) Components may not sum to total due to rounding.

(2) Segment Adjusted EBITDA is a Non-GAAP financial measure. Refer below for the "Net Income to Consolidated Segment Adjusted EBITDA reconciliation on Financial Guidance." Net Income to Consolidated Segment Adjusted EBITDA Reconciliation on Financial Guidance (Unaudited) (1)

18


 

Harmonic Inc.

(In millions)

 

Q4 2025 Financial Guidance

Net income (GAAP)

$

to

$

5

Provision for income taxes

 

 

 

4

Interest expense, net

 

1

 

 

1

Depreciation

 

3

 

 

3

EBITDA

 

4

to

 

13

 

 

 

 

 

Adjustments

 

 

 

 

 

Stock-based compensation

 

9

 

 

9

Total consolidated segment adjusted EBITDA (Non-GAAP)

$

13

to

$

22

 

(1) Components may not sum to total due to rounding.

19