Harmonic Announces First Quarter 2026 Results
Rhea-AI Summary
Harmonic (Nasdaq: HLIT) reported Q1 2026 Broadband net revenue of $121.7 million, up 43% year over year, with Rest-of-Market revenue up 78%. Total company GAAP EPS was $0.07, Broadband GAAP EPS $0.10.
Backlog and deferred revenue reached $582.1 million, up 87% from a year earlier. The company raised its 2026 Broadband GAAP revenue outlook to $475–$495 million and repurchased 4.2 million shares for $43 million. The $145 million cash sale of the Video business is expected to close in Q2 2026, subject to conditions.
AI-generated analysis. Not financial advice.
Positive
- Broadband net revenue rose 43% year over year to $121.7 million
- Rest-of-Market Broadband revenue grew 78% year over year
- Backlog and deferred revenue increased 87% to $582.1 million
- Raised 2026 Broadband GAAP revenue outlook to $475–$495 million
- Q1 2026 Broadband GAAP operating profit reached $20.4 million
- Repurchased about 4.2 million shares for $43 million in Q1
Negative
- Cash and cash equivalents declined to $109.0 million from $124.1 million at year-end 2025
- Q1 2026 Broadband bookings of $115.9 million were down from $346.9 million in Q4 2025
- Q1 2026 results include about $2.3 million stranded costs tied to the Video divestiture
- Guidance for 2026 includes about $10.0 million projected stranded costs from the Video sale
Key Figures
Market Reality Check
Peers on Argus
HLIT was up 4.32% with sector momentum: peers like ONDS and AAOI in the scanner rose 0.32% and 1.02%, respectively. Argus notes 2 peers moving up, suggesting broader communication-equipment strength alongside company-specific earnings.
Previous Earnings Reports
| Date | Event | Sentiment | Move | Catalyst |
|---|---|---|---|---|
| Apr 20 | Earnings date notice | Neutral | -0.1% | Announced timing and webcast details for Q1 2026 earnings release. |
| Jan 20 | Earnings date notice | Neutral | +3.0% | Set reporting date for Q4 and full-year 2025 financial results. |
| Nov 03 | Quarterly results | Negative | -2.3% | Q3 2025 revenue fell year over year despite positive broadband and cash metrics. |
| Oct 13 | Earnings date notice | Neutral | +2.4% | Announced schedule and access details for Q3 2025 earnings call. |
| Jul 28 | Quarterly results | Positive | -4.6% | Q2 2025 results exceeded guidance with strong broadband and video performance. |
Earnings result releases have shown mixed reactions: strong quarters occasionally saw negative moves, while some in-line or scheduling announcements had modest positive or neutral responses.
Over the past several quarters, Harmonic’s earnings-related news has alternated between scheduling announcements and full results. Prior results included strong Q2 2025 performance with $138.0M revenue and solid broadband growth, but Q3 2025 saw revenue decline versus the prior year and a negative price reaction. Reporting-date notices on Jul 28 2025, Oct 13 2025, Jan 20 2026, and Apr 20 2026 generally produced small moves around 0–3%. Today’s Q1 2026 report adds raised 2026 broadband guidance and continued backlog expansion to that trajectory.
Historical Comparison
Across the last 5 earnings-tagged events, HLIT’s average move was -0.3%, with reactions ranging from modest gains on date notices to a selloff after strong Q2 2025 results.
Earnings news has alternated between scheduling notices and full quarterly results, with broadband growth and the video divestiture shaping recent fundamentals from Q2 2025 through Q3 2025 into the current Q1 2026 update.
Market Pulse Summary
This announcement highlights solid Q1 2026 execution, including 43% broadband revenue growth, backlog and deferred revenue of $582.1M, and a higher 2026 broadband outlook of $475M–$495M. Management also detailed progress toward selling the Video business for $145M in cash and disclosed ongoing stranded costs in guidance. Investors may watch future quarters for delivery on margin targets, broadband bookings durability, and timely closing of the divestiture.
Key Terms
non-gaap financial
backlog financial
docsis 4.0 technical
put option agreement financial
asset purchase agreement regulatory
gross margin financial
tariff regulatory
tax rate financial
AI-generated analysis. Not financial advice.
Broadband revenue increased
Company raises full-year outlook to reflect Broadband revenue of
Sale of Video business progressing as planned, expected to close in the second quarter
"Our first quarter represents a strong start to the year driven by
Financial and Business Highlights
Total Company Financial Results | |||||
Q1 2026 | |||||
GAAP | Non-GAAP | ||||
(Unaudited, in millions, except per share data) | |||||
Net revenue | $ | 171.8 | $ | n/a | |
Operating profit | 17.7 | 31.5 | |||
Net income per share | $ | 0.07 | $ | 0.21 | |
Continuing Operations Financial Results - Broadband | |||||
Q1 2026 | |||||
GAAP | Non-GAAP | ||||
(Unaudited, in millions, except per share data) | |||||
Net revenue | $ | 121.7 | $ | n/a | |
Operating profit (1) | 20.4 | 26.0 | |||
Net income per share (1) | $ | 0.10 | $ | 0.17 | |
- Backlog and deferred revenue of
, an increase of$582.1 million 87% , compared to last year$311.7 million - Cash:
at April 3, 2026, compared to$109.0 million at December 31, 2025$124.1 million - Repurchased approximately 4.2 million shares of common stock for
in Q1$43.0 million
Continuing Operations Business Highlights - Broadband
- Commercially deployed our cOS™ solution with 150 customers, serving 45.7 million cable modems, with ongoing expansion across all tier-1 accounts and new customer wins
- Rest-of-Market bookings exceeded
50% of total Q1 bookings, reflecting meaningful progress in customer diversification - Secured additional DOCSIS 4.0 customer wins and deployments, with a growing pipeline
- Achieved multiple fiber wins, including several international providers, with fiber products representing over
14% of Appliance and Integration revenue during the past year
__________ | |
(1) | Includes approximately |
Discontinued Operations - Video Business
The results of the Company's Video Business are presented as held-for-sale and discontinued operations in its condensed consolidated statements of operations and condensed consolidated balance sheets for all periods presented in this press release. As previously announced, on December 8, 2025, the Company entered into a Put Option Agreement to sell its Video business to Leone Media Inc. (d/b/a MediaKind) (the "Buyer") for a purchase price of
The French employee works council consultation process was completed on March 12, 2026. On March 16, 2026, the Company delivered a notice of intent to exercise the Put Option to the Buyer requesting that Buyer execute that certain Asset Purchase Agreement (the "APA") on March 20, 2026 and both the Buyer and the Company executed the APA on March 20, 2026. The Buyer's and the Company's obligation to complete the Disposition is subject to certain conditions under the APA, including customary regulatory approvals. The APA includes certain representations, warranties, and covenants of the parties thereto, including an agreement of the Company not to compete with the Business for three years following the closing date as set forth in the APA. In addition, the Company and the Buyer have agreed to indemnify each other for certain losses arising under the APA. The APA also provides that either the Buyer or Company have the right to terminate the APA in the event that the closing conditions have not been satisfied by June 8, 2026, subject to automatic extension to September 8, 2026, in the event of certain closing conditions remaining unsatisfied as of the earlier date. The Disposition is expected to close in the second quarter of 2026.
Select Financial Information from Continuing Operations - Broadband
GAAP | Non-GAAP | ||||||||||||||||
Key Financial Results | Q1 2026 | Q4 2025 | Q1 2025 | Q1 2026 | Q4 2025 | Q1 2025 | |||||||||||
(Unaudited, in millions, except per share data) | |||||||||||||||||
Net revenue | $ | 121.7 | $ | 98.2 | $ | 84.9 | n/a | n/a | n/a | ||||||||
Operating profit (1) | $ | 20.4 | $ | 3.8 | $ | 7.0 | $ | 26.0 | $ | 9.6 | $ | 12.1 | |||||
Net income per share | $ | 0.10 | $ | 0.00 | $ | 0.02 | $ | 0.17 | $ | 0.06 | $ | 0.07 | |||||
Other Financial Information | Q1 2026 | Q4 2025 | Q1 2025 | ||||||||||||||
(Unaudited, in millions) | |||||||||||||||||
Bookings for the quarter | $ | 115.9 | $ | 346.9 | $ | 72.9 | |||||||||||
Backlog and deferred revenue as of quarter end | $ | 582.1 | $ | 573.8 | $ | 311.7 | |||||||||||
Cash and cash equivalents as of quarter end | $ | 109.0 | $ | 124.1 | $ | 148.7 | |||||||||||
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."
__________ | |
(1) | Includes stranded costs of approximately |
GAAP Financial Guidance for Continuing Operations - Broadband
Q2 2026 GAAP Financial Guidance (1) | |||||
(Unaudited, in millions, except percentages and per share data) | Low | High | |||
Net revenue | $ | 115 | $ | 125 | |
Gross margin % (2) | 52.0 % | 53.0 % | |||
Operating profit (3) | $ | 18 | $ | 23 | |
Tax rate | 33.0 % | 33.0 % | |||
Net income per share | $ | 0.10 | $ | 0.14 | |
Shares (4) | 109.1 | 109.1 | |||
2026 GAAP Financial Guidance (1) | |||||
(Unaudited, in millions, except percentages and per share data) | Low | High | |||
Net revenue | $ | 475 | $ | 495 | |
Gross margin % (2) | 49.9 % | 51.3 % | |||
Operating profit (3) | $ | 64 | $ | 78 | |
Tax rate | 33.0 % | 33.0 % | |||
Net income per share | $ | 0.36 | $ | 0.45 | |
Shares (4) | 110.0 | 110.0 | |||
Non-GAAP Financial Guidance for Continuing Operations - Broadband
Q2 2026 Non-GAAP Financial Guidance (1) | |||||
(Unaudited, in millions, except percentages and per share data) | Low | High | |||
Gross margin % | 52.0 % | 53.0 % | |||
Gross profit (2) | $ | 60 | $ | 66 | |
Operating profit (3) | $ | 23 | $ | 28 | |
Tax rate | 24.5 % | 24.5 % | |||
Net income per share | $ | 0.15 | $ | 0.19 | |
Shares (4) | 109.1 | 109.1 | |||
2026 Non-GAAP Financial Guidance (1) | |||||
(Unaudited, in millions, except percentages and per share data) | Low | High | |||
Gross margin % | 50.0 % | 51.5 % | |||
Gross profit (2) | $ | 238 | $ | 255 | |
Operating profit (3) | $ | 87 | $ | 101 | |
Tax rate | 24.5 % | 24.5 % | |||
Net income per share | $ | 0.57 | $ | 0.67 | |
Shares (4) | 110.0 | 110.0 | |||
__________ | |
(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 approximately |
(3) | Includes approximately |
(4) | Diluted shares assumes stock price at |
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, May 11, 2026. 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/BIc5a3d9e206d54fe09fc0dbcd12efe1cb. 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, but not limited to, statements related to the timing of the pending sale of our Video business and anticipated benefits of the proposed transaction, and our expectations regarding: net revenue, gross margins, operating expenses, operating income (loss), 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, but are not limited to, in no particular order, the following: the possibility that the pending sale of the Video business does not close due to closing conditions not being fulfilled; the pending transaction encounters unanticipated delays or is postponed or cancelled due to a material adverse event or change; anticipated benefits for Harmonic as a result of the pending transaction do not fully materialize; customer concentration and consolidation; loss of one or more key customers; delays or decreases in capital spending in the cable or telco 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 business 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 cOS™ product solutions; dependence on various 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; 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. In some cases, you can identify forward-looking statements by terminology such as, "may," "will," "should," "expects," "plans," "anticipates," "could," "believes," "intends," "estimates," "predicts," "potential," or "continue" or the negative of these terms or other comparable terminology. 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.
Use of Non-GAAP Financial Measures
The Company reports its financial results in accordance with accounting principles generally accepted in
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, provide 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), 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.
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.
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. 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
Harmonic Inc. Preliminary Condensed Consolidated Balance Sheets (Unaudited, in thousands, except par value)
| |||||
April 3, 2026 | December 31, 2025 | ||||
ASSETS | |||||
Current assets: | |||||
Cash and cash equivalents | $ | 109,000 | $ | 124,105 | |
Accounts receivable, net of allowances for credit losses of | 83,499 | 85,935 | |||
Inventories | 51,200 | 47,840 | |||
Prepaid expenses and other current assets | 17,182 | 12,530 | |||
Assets held for sale | 224,374 | 223,961 | |||
Total current assets | 485,255 | 494,371 | |||
Property and equipment, net | 24,670 | 25,648 | |||
Operating lease right-of-use assets | 12,746 | 13,687 | |||
Goodwill | 60,881 | 60,900 | |||
Deferred income taxes, net | 102,050 | 104,043 | |||
Other non-current assets | 19,704 | 19,834 | |||
Total assets | $ | 705,306 | $ | 718,483 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||
Current liabilities: | |||||
Current portion of long-term debt | $ | 2,944 | $ | 2,944 | |
Accounts payable | 34,379 | 23,093 | |||
Deferred revenue | 30,265 | 31,519 | |||
Operating lease liabilities | 6,413 | 6,433 | |||
Other current liabilities | 52,908 | 48,288 | |||
Liabilities to be disposed of | 87,334 | 85,671 | |||
Total current liabilities | 214,243 | 197,948 | |||
Long-term debt | 108,403 | 109,140 | |||
Operating lease liabilities, non-current | 13,297 | 14,664 | |||
Other non-current liabilities | 14,209 | 13,485 | |||
Total liabilities | 350,152 | 335,237 | |||
Stockholders' equity: | |||||
Preferred stock, | — | — | |||
Common stock, | 108 | 111 | |||
Additional paid-in capital | 2,475,698 | 2,466,177 | |||
Accumulated deficit | (2,112,344) | (2,076,406) | |||
Accumulated other comprehensive loss | (8,308) | (6,636) | |||
Total stockholders' equity | 355,154 | 383,246 | |||
Total liabilities and stockholders' equity | $ | 705,306 | $ | 718,483 | |
Harmonic Inc. Preliminary Condensed Consolidated Statements of Operations (Unaudited, in thousands, except per share data)
| |||||
Three Months Ended | |||||
April 3, 2026 | March 28, 2025 | ||||
Revenue: | |||||
Appliance and integration | $ | 103,759 | $ | 71,525 | |
SaaS and service | 17,936 | 13,353 | |||
Total net revenue | 121,695 | 84,878 | |||
Cost of revenue: | |||||
Appliance and integration | 50,858 | 32,434 | |||
SaaS and service | 7,222 | 5,964 | |||
Total cost of revenue | 58,080 | 38,398 | |||
Total gross profit | 63,615 | 46,480 | |||
Operating expenses: | |||||
Research and development | 20,881 | 19,664 | |||
Selling, general and administrative | 22,285 | 19,780 | |||
Total operating expenses | 43,166 | 39,444 | |||
Income from operations | 20,449 | 7,036 | |||
Interest expense, net | (1,079) | (1,311) | |||
Other income (expense), net | (42) | (621) | |||
Income before income taxes | 19,328 | 5,104 | |||
Provision for income taxes | 8,103 | 2,735 | |||
Income from continuing operations | 11,225 | 2,369 | |||
Income (loss) from discontinued operations, net of tax | (3,916) | 3,571 | |||
Net income | $ | 7,309 | $ | 5,940 | |
Net income (loss) per share: | |||||
Basic: | |||||
Continuing operations | $ | 0.10 | $ | 0.02 | |
Discontinued operations | (0.03) | 0.03 | |||
Basic net income per share | $ | 0.07 | $ | 0.05 | |
Diluted: | |||||
Continuing operations | $ | 0.10 | $ | 0.02 | |
Discontinued operations | (0.03) | 0.03 | |||
Diluted net income per share | $ | 0.07 | $ | 0.05 | |
Weighted average common shares: | |||||
Basic | 109,708 | 116,319 | |||
Diluted | 110,617 | 117,021 | |||
Harmonic Inc. Preliminary Condensed Consolidated Statements of Cash Flows (Unaudited, in thousands)
| |||||
Three Months Ended | |||||
April 3, 2026 | March 28, 2025 | ||||
Cash flows from Continuing and Discontinued Operations | |||||
Cash flows from operating activities: | |||||
Net income | $ | 7,309 | $ | 5,940 | |
Adjustments to reconcile net income to net cash provided by operating activities: | |||||
Depreciation | 2,523 | 2,720 | |||
Stock-based compensation | 9,811 | 8,465 | |||
Foreign currency remeasurement | 1,076 | 377 | |||
Deferred income taxes, net | 199 | 712 | |||
Provision for excess and obsolete inventories | 586 | 1,793 | |||
Other | 44 | (19) | |||
Changes in operating assets and liabilities: | |||||
Accounts receivable, net | 3,206 | 79,609 | |||
Inventories | (4,713) | 2,242 | |||
Prepaid expenses and other assets | (3,802) | (8,356) | |||
Accounts payable | 9,233 | (8,820) | |||
Deferred revenues | 7,837 | 3,151 | |||
Other liabilities | (1,619) | (4,209) | |||
Net cash provided by operating activities | 31,690 | 83,605 | |||
Cash flows from investing activities: | |||||
Purchases of property and equipment | (1,399) | (1,872) | |||
Net cash used in investing activities | (1,399) | (1,872) | |||
Cash flows from financing activities: | |||||
Proceeds from long-term debt | 55,000 | — | |||
Repayment of long-term debt and other borrowings | (55,750) | (500) | |||
Repurchase of common stock | (42,951) | (36,079) | |||
Proceeds from common stock issued to employees | 3,089 | 3,056 | |||
Taxes paid related to net share settlement of equity awards | (3,937) | (2,551) | |||
Net cash used in financing activities | (44,549) | (36,074) | |||
Effect of exchange rate changes on cash and cash equivalents and restricted cash | (836) | 1,590 | |||
Net increase (decrease) in cash and cash equivalents and restricted cash | (15,094) | 47,249 | |||
Cash and cash equivalents and restricted cash at beginning of period (1) | 124,461 | 101,789 | |||
Cash and cash equivalents and restricted cash at end of period | $ | 109,367 | $ | 149,038 | |
Cash and cash equivalents and restricted cash at end of period | |||||
Cash and cash equivalents | $ | 109,000 | $ | 148,708 | |
Restricted cash included in other current assets | 367 | 330 | |||
Total cash, cash equivalents and restricted cash as shown in the condensed consolidated statement of cash flows | $ | 109,367 | $ | 149,038 | |
__________ | |
(1) | Restricted cash included in other current assets was |
Harmonic Inc. Preliminary Condensed Consolidated Statements of Cash Flows (Unaudited, in thousands)
| |||||
Three Months Ended | |||||
April 3, 2026 | March 28, 2025 | ||||
Supplemental cash flow disclosure: | |||||
Income tax payments, net | $ | 24 | $ | 1,138 | |
Interest payments, net | $ | 879 | $ | 1,686 | |
Supplemental schedule of non-cash investing activities: | |||||
Capital expenditures incurred but not yet paid | $ | 383 | $ | 1,064 | |
Harmonic Inc. Preliminary GAAP Revenue Information (Unaudited, in thousands, except percentages)
| |||||||||||
Three Months Ended | |||||||||||
April 3, 2026 | December 31, 2025 | March 28, 2025 | |||||||||
Geography | |||||||||||
$ | 106,430 | 87 % | $ | 85,224 | 87 % | $ | 75,023 | 88 % | |||
EMEA | 10,459 | 9 % | 9,781 | 10 % | 8,620 | 10 % | |||||
APAC | 4,806 | 4 % | 3,230 | 3 % | 1,235 | 2 % | |||||
Total | $ | 121,695 | 100 % | $ | 98,235 | 100 % | $ | 84,878 | 100 % | ||
Customer | |||||||||||
Top 2 customers (1) | $ | 71,101 | 58 % | $ | 56,367 | 57 % | $ | 56,503 | 67 % | ||
Rest-of-Market | 50,594 | 42 % | 41,868 | 43 % | 28,375 | 33 % | |||||
Total | $ | 121,695 | 100 % | $ | 98,235 | 100 % | $ | 84,878 | 100 % | ||
__________ | |
(1) | Based on largest subscriber footprint |
Harmonic Inc. GAAP to Non-GAAP Reconciliations (Unaudited) (in thousands, except percentages and per share data)
| |||||||||||||||||
Three Months Ended April 3, 2026 | |||||||||||||||||
Revenue | Gross | Total | Operating | Total | Net Income | ||||||||||||
GAAP | $ | 121,695 | $ | 63,615 | $ | 43,166 | $ | 20,449 | $ | (1,121) | $ | 11,225 | |||||
Stock-based compensation | — | 265 | (5,299) | 5,564 | — | 5,564 | |||||||||||
Discrete tax items and tax effect of Non-GAAP adjustments | — | — | — | — | — | 2,004 | |||||||||||
Total adjustments | — | 265 | (5,299) | 5,564 | — | 7,568 | |||||||||||
Non-GAAP | $ | 121,695 | $ | 63,880 | $ | 37,867 | $ | 26,013 | $ | (1,121) | $ | 18,793 | |||||
As a % of revenue (GAAP) | 52.3 % | 35.5 % | 16.8 % | (0.9) % | 9.2 % | ||||||||||||
As a % of revenue (Non-GAAP) | 52.5 % | 31.1 % | 21.4 % | (0.9) % | 15.4 % | ||||||||||||
Diluted net income per share: | |||||||||||||||||
GAAP | $ | 0.10 | |||||||||||||||
Non-GAAP | $ | 0.17 | |||||||||||||||
Shares used in per share calculation: | |||||||||||||||||
GAAP and Non-GAAP | 110,617 | ||||||||||||||||
Three Months Ended December 31, 2025 | |||||||||||||||||
Revenue | Gross | Total | Operating | Total | Net Income | ||||||||||||
GAAP | $ | 98,235 | $ | 46,180 | $ | 42,412 | $ | 3,768 | $ | (444) | $ | 219 | |||||
Stock-based compensation | — | 218 | (5,594) | 5,812 | — | 5,812 | |||||||||||
Discrete tax items and tax effect of Non-GAAP adjustments | — | — | — | — | — | 1,186 | |||||||||||
Total adjustments | — | 218 | (5,594) | 5,812 | — | 6,998 | |||||||||||
Non-GAAP | $ | 98,235 | $ | 46,398 | $ | 36,818 | $ | 9,580 | $ | (444) | $ | 7,217 | |||||
As a % of revenue (GAAP) | 47.0 % | 43.2 % | 3.8 % | (0.5) % | 0.2 % | ||||||||||||
As a % of revenue (Non-GAAP) | 47.2 % | 37.5 % | 9.8 % | (0.5) % | 7.3 % | ||||||||||||
Diluted net income per share: | |||||||||||||||||
GAAP | $ | 0.00 | |||||||||||||||
Non-GAAP | $ | 0.06 | |||||||||||||||
Shares used in per share calculation: | |||||||||||||||||
GAAP and Non-GAAP | 112,995 | ||||||||||||||||
Harmonic Inc. GAAP to Non-GAAP Reconciliations (Unaudited) (in thousands, except percentages and per share data)
| |||||||||||||||||
Three Months Ended March 28, 2025 | |||||||||||||||||
Revenue | Gross | Total | Operating | Total | Net Income | ||||||||||||
GAAP | $ | 84,878 | $ | 46,480 | $ | 39,444 | $ | 7,036 | $ | (1,932) | $ | 2,369 | |||||
Stock-based compensation | — | 260 | (4,757) | 5,017 | — | 5,017 | |||||||||||
Discrete tax items and tax effect of Non-GAAP adjustments | — | — | — | — | — | 611 | |||||||||||
Total adjustments | — | 260 | (4,757) | 5,017 | — | 5,628 | |||||||||||
Non-GAAP | $ | 84,878 | $ | 46,740 | $ | 34,687 | $ | 12,053 | $ | (1,932) | $ | 7,997 | |||||
As a % of revenue (GAAP) | 54.8 % | 46.5 % | 8.3 % | (2.3) % | 2.8 % | ||||||||||||
As a % of revenue (Non-GAAP) | 55.1 % | 40.9 % | 14.2 % | (2.3) % | 9.4 % | ||||||||||||
Diluted net income per share: | |||||||||||||||||
GAAP | $ | 0.02 | |||||||||||||||
Non-GAAP | $ | 0.07 | |||||||||||||||
Shares used in per share calculation: | |||||||||||||||||
GAAP and Non-GAAP | 117,021 | ||||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||
April 3, 2026 | March 28, 2025 | ||||||||||||||||
Continuing | Discontinued | Total | Continuing | Discontinued | Total | ||||||||||||
Net income (loss) - GAAP | $ | 11,225 | $ | (3,916) | $ | 7,309 | $ | 2,369 | $ | 3,571 | $ | 5,940 | |||||
Stock-based compensation | 5,564 | 4,246 | 9,810 | 5,017 | 3,448 | 8,465 | |||||||||||
Non-recurring advisory fees | — | 3,984 | 3,984 | — | — | — | |||||||||||
Discrete tax items and tax effect of Non-GAAP adjustments | 2,004 | (220) | 1,784 | 611 | (1,629) | (1,018) | |||||||||||
Total adjustments | 7,568 | 8,010 | 15,578 | 5,628 | 1,819 | 7,447 | |||||||||||
Net income - Non-GAAP | $ | 18,793 | $ | 4,094 | $ | 22,887 | $ | 7,997 | $ | 5,390 | $ | 13,387 | |||||
As a % of revenue (GAAP) | 9.2 % | (7.8) % | 4.3 % | 2.8 % | 7.4 % | 4.5 % | |||||||||||
As a % of revenue (Non-GAAP) | 15.4 % | 8.2 % | 13.3 % | 9.4 % | 11.2 % | 10.1 % | |||||||||||
Diluted net income (loss) per share: | |||||||||||||||||
GAAP | $ | 0.10 | $ | (0.03) | $ | 0.07 | $ | 0.02 | $ | 0.03 | $ | 0.05 | |||||
Non-GAAP | $ | 0.17 | $ | 0.04 | $ | 0.21 | $ | 0.07 | $ | 0.04 | $ | 0.11 | |||||
Shares used in per share calculation: | |||||||||||||||||
GAAP and Non-GAAP | 110,617 | 110,617 | 110,617 | 117,021 | 117,021 | 117,021 | |||||||||||
Harmonic Inc. GAAP to Non-GAAP Reconciliations on Financial Guidance for Continuing Operations (Unaudited)(1) (In millions, except percentages and per share data)
| |||||||||||||||||||||||||||||
Q2 2026 Financial Guidance | |||||||||||||||||||||||||||||
Revenue | Gross Profit | Total Operating | Operating Profit | Net Income | |||||||||||||||||||||||||
GAAP | $ | 115 | to | $ | 125 | $ | 60 | to | $ | 66 | $ | 42 | to | $ | 43 | $ | 18 | to | $ | 23 | $ | 11 | to | $ | 15 | ||||
Stock-based compensation | — | — | (5) | 5 | 5 | ||||||||||||||||||||||||
Tax effect of Non-GAAP adjustments | — | — | — | — | — | to | 1 | ||||||||||||||||||||||
Total adjustments | — | — | (5) | 5 | 5 | to | 6 | ||||||||||||||||||||||
Non-GAAP | $ | 115 | to | $ | 125 | $ | 60 | to | $ | 66 | $ | 37 | to | $ | 38 | $ | 23 | to | $ | 28 | $ | 16 | to | $ | 21 | ||||
As a % of revenue (GAAP) | 52.0 % | to | 53.0 % | 36.5 % | to | 34.4 % | 15.7 % | to | 18.4 % | 9.6 % | to | 12.0 % | |||||||||||||||||
As a % of revenue (Non-GAAP) | 52.0 % | to | 53.0 % | 32.2 % | to | 30.4 % | 20.0 % | to | 22.4 % | 13.9 % | to | 16.8 % | |||||||||||||||||
Diluted net income per share: | |||||||||||||||||||||||||||||
GAAP | $ | 0.10 | to | $ | 0.14 | ||||||||||||||||||||||||
Non-GAAP | $ | 0.15 | to | $ | 0.19 | ||||||||||||||||||||||||
Shares used in per share calculation: | |||||||||||||||||||||||||||||
GAAP and Non-GAAP | 109.1 | ||||||||||||||||||||||||||||
FY 2026 Financial Guidance | |||||||||||||||||||||||||||||
Revenue | Gross Profit | Total Operating | Operating Profit | Net Income | |||||||||||||||||||||||||
GAAP | $ | 475 | to | $ | 495 | $ | 237 | to | $ | 254 | $ | 173 | to | $ | 176 | $ | 64 | to | $ | 78 | $ | 40 | to | $ | 50 | ||||
Stock-based compensation | — | 1 | (22) | 23 | 23 | ||||||||||||||||||||||||
Total adjustments | — | 1 | (22) | 23 | 23 | to | 23 | ||||||||||||||||||||||
Non-GAAP | $ | 475 | to | $ | 495 | $ | 238 | to | $ | 255 | $ | 151 | to | $ | 154 | $ | 87 | to | $ | 101 | $ | 63 | to | $ | 73 | ||||
As a % of revenue (GAAP) | 49.9 % | to | 51.3 % | 36.4 % | to | 35.6 % | 13.5 % | to | 15.8 % | 8.4 % | to | 10.1 % | |||||||||||||||||
As a % of revenue (Non-GAAP) | 50.0 % | to | 51.5 % | 31.8 % | to | 31.1 % | 18.3 % | to | 20.4 % | 13.2 % | to | 14.8 % | |||||||||||||||||
Diluted net income per share: | |||||||||||||||||||||||||||||
GAAP | $ | 0.36 | to | $ | 0.45 | ||||||||||||||||||||||||
Non-GAAP | $ | 0.57 | to | $ | 0.67 | ||||||||||||||||||||||||
Shares used in per share calculation: | |||||||||||||||||||||||||||||
GAAP and non-GAAP | 110.0 | ||||||||||||||||||||||||||||
__________ | |
(1) | Components may not sum to total due to rounding. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/harmonic-announces-first-quarter-2026-results-302768183.html
SOURCE Harmonic Inc.