XML 45 R28.htm IDEA: XBRL DOCUMENT v3.19.1
Revenue (Tables)
12 Months Ended
Dec. 31, 2018
Revenue  
Revenues disaggregated by geography, major product line and timing of revenue recognition

The following tables present our revenues disaggregated by major products and services, geographical region and timing of revenue recognition.

Revenue by major products and services (in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

    

2018

    

2017*

 

 

2016*

Hardware products

 

$

105,560

 

$

105,867

 

$

126,198

Software licenses

 

 

47,417

 

 

41,390

 

 

29,859

Subscription

 

 

15,426

 

 

10,296

 

 

7,301

Professional services

 

 

5,743

 

 

4,891

 

 

4,681

Maintenance, support and other

 

 

38,134

 

 

30,847

 

 

24,265

Total Revenue

 

$

212,280

 

$

193,291

 

$

192,304


Revenue by location of customer for the years ended December 31, 2018, 2017, and 2016 (in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

 

    

 

 

  

 

    

EMEA

    

Americas

    

APAC

    

Total

 

Total Revenue:

 

 

  

 

 

  

 

 

  

 

 

  

 

2018

 

$

103,293

 

$

54,979

 

$

54,008

 

$

212,280

 

2017*

 

$

92,859

 

$

52,981

 

$

47,451

 

$

193,291

 

2016*

 

$

95,897

 

$

33,204

 

$

63,203

 

$

192,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent of Total:

 

 

  

 

 

  

 

 

  

 

 

  

 

2018

 

 

49

%  

 

26

%  

 

25

%  

 

100

%

2017*

 

 

48

%  

 

27

%  

 

25

%  

 

100

%

2016*

 

 

50

%  

 

17

%  

 

33

%  

 

100

%


*Prior period amounts are presented under ASC 605 and ASC 985-605.

Timing of revenue recognition (in thousands)

 

 

 

 

 

 

Year ended

 

    

December 31, 2018

Products and Licenses transferred at a point in time

 

$

152,977

Services transferred over time

 

 

59,303

Total Revenue

 

$

212,280

 

Summary of impacts of adopting Topic 606 on the Company's consolidated financial statements

The following tables summarize the impacts of adopting Topic 606 on the Company’s consolidated financial statements as of December 31, 2018 and for the year ended December 31, 2018.

Balance Sheet (in thousands)

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

As Reported

 

Adjustments

 

Balances without the adoption of Topic 606

ASSETS

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Accounts receivable, net of allowance

$

59,631

 

$

(331)

 

$

59,300

Contract asset

 

7,962

 

 

(7,962)

 

 

 —

Other current assets

 

5,705

 

 

(703)

 

 

5,002

Total current assets

 

191,956

 

 

(8,996)

 

 

182,960

Deferred income taxes

 

5,601

 

 

587

 

 

6,188

Contract asset - non-current

 

3,316

 

 

(3,316)

 

 

 —

Other assets

 

8,400

 

 

(289)

 

 

8,111

Total assets

$

352,826

 

$

(12,014)

 

$

340,812

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Deferred revenue

$

33,633

 

$

3,019

 

$

36,652

Short-term income taxes payable

 

6,905

 

 

(1,209)

 

 

5,696

Other accrued expenses

 

9,323

 

 

(116)

 

 

9,207

Total current liabilities

 

72,357

 

 

1,694

 

 

74,051

Deferred revenue - non-current

 

10,672

 

 

3,391

 

 

14,063

Deferred income taxes

 

2,661

 

 

(424)

 

 

2,237

Total liabilities

 

100,385

 

 

4,661

 

 

105,046

Stockholders' equity

 

 

 

 

 

 

 

 

Accumulated income

 

172,378

 

 

(16,675)

 

 

155,703

Total stockholders' equity

 

252,441

 

 

(16,675)

 

 

235,766

Total liabilities and stockholders' equity

$

352,826

 

$

(12,014)

 

$

340,812

 

Statement of Operations (in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended December 31, 2018

 

 

As Reported

 

Adjustments

 

Balances without the adoption of Topic 606

Revenue

 

 

 

 

 

 

 

 

 

Product and license

 

$

152,977

 

$

2,365

 

$

155,342

Services and other

 

 

59,303

 

 

(5,772)

 

 

53,531

Total revenue

 

 

212,280

 

 

(3,407)

 

 

208,873

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

 

 

 

 

 

 

 

Product and license

 

 

50,706

 

 

605

 

 

51,311

Services and other

 

 

14,107

 

 

 —

 

 

14,107

Total Cost of goods sold

 

 

64,813

 

 

605

 

 

65,418

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

147,467

 

 

(4,012)

 

 

143,455

 

 

 

 

 

 

 

 

 

 

Operating Costs

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

63,805

 

 

1,108

 

 

64,913

Total operating costs

 

 

147,443

 

 

1,108

 

 

148,551

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

24

 

 

(5,120)

 

 

(5,096)

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes

 

 

3,553

 

 

(5,120)

 

 

(1,567)

 

 

 

 

 

 

 

 

 

 

Provision (benefit) for income taxes

 

 

(293)

 

 

(365)

 

 

(658)

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

3,846

 

$

(4,755)

 

$

(909)

 

 

 

 

 

 

 

 

 

 

Basic EPS

 

$

0.10

 

 

 

 

$

(0.02)

Diluted EPS

 

$

0.10

 

 

 

 

$

(0.02)

 

Schedule of changes in contract assets and contract liabilities

Contract balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 1,

 

December 31,

 

 

 

 

 

 

2018

 

2018

Receivables, inclusive of trade and unbilled

 

 

 

 

 

$

48,217

 

$

59,631

Contract Assets (current and non-current)

 

 

 

 

 

$

8,167

 

$

11,278

Contract Liabilities (Deferred Revenue current and non-current)

 

 

 

 

 

$

33,752

 

$

44,305

 

Schedule of estimated revenue expected to be recognized in the future

The following table includes estimated revenue expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in thousands

 

2019

 

2020

 

2021

 

Beyond 2021

 

Total

Future revenue related to current unsatisfied performance obligations

 

$

7,764

 

$

5,878

 

$

3,788

 

$

9,392

 

$

26,822

 

Schedule related to the capitalized costs and amortization

The following tables provide information related to the capitalized costs and amortization recognized in the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in thousands

 

 

 

 

 

 

 

 

 

December 31,  2018

Capitalized costs to obtain contracts, current

 

 

 

 

 

 

 

 

$

413

Capitalized costs to obtain contracts, non-current

 

 

 

 

 

 

 

 

$

2,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

in thousands

 

 

 

 

 

 

 

 

 

December 31,  2018

Amortization of capitalized costs to obtain contracts

 

 

 

 

 

 

 

 

$

283

Impairments of capitalized costs to obtain contracts

 

 

 

 

 

 

 

 

$

 -