New Feature: See Wall Street analyst ratings directly on Finviz charts for deeper context into price action.

Learn More

Harmonic Announces Fourth Quarter and Fiscal 2025 Results

By PR Newswire | February 19, 2026, 4:05 PM

Record quarterly Broadband bookings drove a 3.5 book-to-bill in Q4

Previously announced sale of Video business proceeding as anticipated

SAN JOSE, Calif., Feb. 19, 2026 /PRNewswire/ -- Harmonic Inc. (Nasdaq: HLIT) today announced its unaudited results for the fourth quarter and fiscal year ended December 31, 2025.

"We ended the year with extremely strong quarterly bookings across our Broadband business," said Nimrod Ben-Natan, president and chief executive officer of Harmonic. "These bookings drove a 3.5 book-to-bill for the quarter and a substantial year-over-year increase in backlog, which significantly improves our visibility for 2026. We expect this momentum, combined with Unified DOCSIS 4.0 ramps, large customer deployment plans and Rest-of-World accelerated adoption, will contribute to strong Broadband revenue growth this year. Furthermore, the Video business, presented as discontinued operations, exceeded both revenue and profitability expectations for the quarter. The planned sale of this business remains on track to close in the second quarter, which will further support our capital allocation priorities."

Financial and Business Highlights

Total Company Financial Results



GAAP



Non-GAAP



Q4 2025



FY 2025



Q4 2025



FY 2025



(Unaudited, in millions, except per share data)

Net revenue

$

157.3



$

570.8





n/a





n/a

Net income (loss) per share

$

(0.49)

(1)

$

(0.38)

(1)

$

0.14



$

0.47



Continuing Operations Financial Results - Broadband



GAAP



Non-GAAP



Q4 2025



FY 2025



Q4 2025



FY 2025



(Unaudited, in millions, except per share data)

Net revenue

$

98.2



$

360.5





n/a





n/a

Net income (2)

$

0.2



$

1.2



$

7.2



$

26.4

Adjusted EBITDA (2) (3)



n/a





n/a



$

12.1



$

47.3

  • Backlog and deferred revenue of $573.8 million, an increase of 73% compared to $332.3 million last year
  • Cash: $124.1 million at December 31, 2025, compared to $101.5 million last year
  • Repurchased approximately 1.3 million shares of common stock for $13.3 million in Q4

Continuing Operations Business Highlights - Broadband

  • Commercially deployed our cOS™ solution with 146 customers, serving 41.3 million cable modems
  • Signed several multi-year contracts, demonstrating long-term commitment and revenue resiliency
  • Record Rest-of-World bookings in Q4, which should drive continued revenue growth in 2026 and beyond
  • Strong fiber revenue growth in Q4 with multiple customers, including iZZi in Mexico
  • Current portion of backlog and deferred revenue of $307 million, an increase of 110% over last year

_______________

(1) Includes goodwill impairment on Video business of $57.5 million.

(2) Includes approximately $3.0 million and $9.0 million of stranded costs associated with the Video divestiture for Q4 and FY 2025, respectively.

(3) Adjusted EBITDA is a Non-GAAP financial measure. Refer to reconciliation below for a reconciliation to net income, the most comparable GAAP measure.

Discontinued Operations - Video Business

The results of the Company's Video Business are presented as held-for-sale and discontinued operations in its Consolidated Statements of Operations and 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 $145 million in cash (the "Disposition"). The purchase price is subject to a potential adjustment based on the amount, on the date the Disposition is consummated, of net working capital of the Video business, the cash and debt of the entities to be sold in the Disposition, as well as the amount of specified selling expenses. As such, and unless stated otherwise, all results presented in the following table reflect those of continuing operations. The Disposition, which is expected to close in the first half of 2026, is subject to the satisfaction of customary closing conditions, including the completion of the required consultation process with the French employee works council.

Select Financial Information from Continuing Operations 



GAAP



Non-GAAP

Key Financial Results

Q4 2025



Q3 2025



Q4 2024



Q4 2025



Q3 2025



Q4 2024



(Unaudited, in millions, except per share data)

Net revenue

$

98.2



$

90.5



$

171.0





n/a





n/a





n/a

Net income (loss)

$

0.2



$

(0.5)



$

38.2



$

7.2



$

7.5



$

48.0

Net income (loss) per share

$

0.00



$

(0.00)



$

0.32



$

0.06



$

0.07



$

0.41

 

Other Financial Information



















Q4 2025



Q3 2025



Q4 2024





















(Unaudited, in millions)

Adjusted EBITDA for the quarter (1)









$

12.1



$

13.1



$

65.7

Bookings for the quarter









$

346.9



$

97.4



$

87.7

Backlog and deferred revenue as of quarter end                       









$

573.8



$

338.0



$

332.3

Cash and cash equivalents as of quarter end 



$

124.1



$

127.4



$

101.5

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 for Continuing Operations - Broadband



Q1 2026 GAAP Financial Guidance

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

Low



High

Net revenue

$

100



$

105

Gross margin % (2)



53.0 %





54.3 %

Income from operations (3)

$

7



$

9

Tax rate



27.3 %





27.3 %

Net income per share

$

0.04



$

0.04

Shares (4)



111.4





111.4





2026 GAAP Financial Guidance

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

Low



High

Net revenue

$

440



$

480

Gross margin % (2)



50.5 %





52.5 %

Income from operations (3)

$

46



$

71

Tax rate



27.3 %





27.3 %

Net income per share

$

0.27



$

0.43

Shares (4)



111.7





111.7

_______________

(1) Adjusted EBITDA is a Non-GAAP financial measure. Refer to reconciliation below for a reconciliation to net income, the most comparable GAAP measure.

(2) Includes approximately $1.0 million and $4.0 million of estimated tariff impacts for Q1 and FY 2026, respectively.

(3) Includes approximately $2.0 million and $10.0 million of stranded costs associated with Video divestiture for Q1 and FY 2026, respectively.

(4) Diluted shares assumes stock price at $10.07 (Q4 2025 average price).

Financial Guidance for Continuing Operations - Broadband



Q1 2026 Non-GAAP Financial Guidance (1)

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

Low



High

Gross margin %



54.0 %





55.0 %

Gross profit (2)

$

54



$

58

Income from operations (3)

$

18



$

20

Tax rate



24.5 %





24.5 %

Net income per share

$

0.11



$

0.12

Shares (4)



111.4





111.4





2026 Non-GAAP Financial Guidance (1)

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

Low



High

Gross margin %



51.0 %





53.0 %

Gross profit (2)

$

224



$

254

Income from operations (3)

$

74



$

99

Tax rate



24.5 %





24.5 %

Net income per share

$

0.46



$

0.63

Shares (4)



111.7





111.7

_______________

(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 $1.0 million and $4.0 million of estimated tariff impacts for Q1 and FY 2026, respectively.

(3) Includes approximately $2.0 million and $10.0 million of stranded costs associated with Video divestiture for Q1 and FY 2026, respectively.

(4) Diluted shares assumes stock price at $10.07 (Q4 2025 average price).

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 Thursday, February 19, 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/BI1e7644dc1c1b4189836e0b9cc656d1e3. 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; Broadband revenue growth from anticipated customer purchases and deployments of our Unified DOCSIS 4.0 and other 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, 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 regulatory approvals not being obtained or other 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 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, 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), 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.

Asset impairment and related charges - We exclude 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 goodwill, 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

Harmonic Inc.

Preliminary Condensed Consolidated Balance Sheets

(Unaudited, in thousands, except par value)

 



As of December 31,





2025





2024

ASSETS











Current assets:











Cash and cash equivalents

$

124,105



$

101,457

Accounts receivable, net of allowances for credit losses of $227 and $415 as of

December 31, 2025 and December 31, 2024, respectively



85,935





143,724

Inventories



47,840





43,060

Prepaid expenses and other current assets



12,530





9,888

Assets held for sale



223,961





267,011

Total current assets



494,371





565,140

Property and equipment, net



25,648





25,162

Operating lease right-of-use assets



13,687





12,411

Goodwill



60,900





60,773

Deferred income taxes, net



104,043





113,906

Other non-current assets



19,834





19,114

Total assets

$

718,483



$

796,506

LIABILITIES AND STOCKHOLDERS' EQUITY











Current liabilities:











Current portion of long-term debt

$

2,944



$

2,194

Accounts payable



23,093





28,318

Deferred revenue



31,519





14,385

Operating lease liabilities



6,433





5,675

Other current liabilities



48,288





54,745

Liabilities to be disposed of



85,671





86,966

Total current liabilities



197,948





192,283

Long-term debt



109,140





112,084

Other borrowings







Operating lease liabilities, non-current



14,664





14,727

Other non-current liabilities



13,485





12,154

Total liabilities



335,237





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; 111,186 and

116,735 shares issued and outstanding at December 31, 2025 and 2024, respectively



111





117

Additional paid-in capital



2,466,177





2,432,733

Accumulated deficit



(2,076,406)





(1,953,495)

Accumulated other comprehensive loss



(6,636)





(14,097)

Total stockholders' equity



383,246





465,258

Total liabilities and stockholders' equity

$

718,483



$

796,506

 

Harmonic Inc.

Preliminary Condensed Consolidated Statements of Operations

(Unaudited, in thousands, except per share data)

 



Three Months Ended



Year Ended



December 31, 2025



December 31, 2024



December 31, 2025



December 31, 2024

Revenue:























Appliance and integration

$

82,482



$

157,585



$

302,787



$

433,795

SaaS and service



15,753





13,443





57,736





54,405

Total net revenue



98,235





171,028





360,523





488,200

Cost of revenue:























Appliance and integration



45,790





75,412





162,129





221,745

SaaS and service



6,265





5,418





23,649





26,348

Total cost of revenue



52,055





80,830





185,778





248,093

Total gross profit



46,180





90,198





174,745





240,107

Operating expenses:























Research and development



19,660





19,679





74,958





72,574

Selling, general and administrative



22,752





19,873





82,755





79,169

Asset impairment and related charges







610





1,637





10,889

Restructuring and related charges







465





1,315





2,741

Total operating expenses



42,412





40,627





160,665





165,373

Income from operations



3,768





49,571





14,080





74,734

Interest expense, net



(397)





(2,262)





(3,799)





(6,465)

Other income (expense), net



(47)





6,478





(1,420)





3,267

Income before income taxes



3,324





53,787





8,861





71,536

Provision for income taxes



3,105





15,592





7,645





20,818

Income from continuing operations



219





38,195





1,216





50,718

Loss from discontinued operations, net of tax



(55,034)





(75)





(44,526)





(11,501)

Net income (loss)

$

(54,815)



$

38,120



$

(43,310)



$

39,217

























Net income (loss) per share:























Basic:























Continuing operations

$

0.00



$

0.33



$

0.01



$

0.44

Discontinued operations



(0.49)





(0.00)





(0.39)





(0.10)

Basic earnings (loss) per share

$

(0.49)



$

0.33



$

(0.38)



$

0.34

























Diluted:























Continuing operations

$

0.00



$

0.32



$

0.01



$

0.43

Discontinued operations



(0.49)





(0.00)





(0.39)





(0.10)

Diluted earnings (loss) per share

$

(0.49)



$

0.32



$

(0.38)



$

0.33

























Weighted average common shares:























Basic



112,089





116,619





113,660





115,120

Diluted



112,995





117,699





114,182





117,482

 

Harmonic Inc.

Preliminary Condensed Consolidated Statements of Cash Flows

(Unaudited, in thousands)

 



Year Ended



December 31, 2025



December 31, 2024

Cash flows from Continuing and Discontinued Operations











Cash flows from operating activities:











Net income (loss)

$

(43,310)



$

39,217

Adjustments to reconcile net income (loss) to net cash provided by operating activities:











Depreciation



11,082





12,139

Asset impairment and related charges



1,637





12,036

Impairment of goodwill



57,521





Stock-based compensation



31,882





28,073

Foreign currency remeasurement



847





315

Deferred income taxes, net



8,476





(16,436)

Provision for excess and obsolete inventories



3,270





10,971

Other



127





569

Changes in operating assets and liabilities:











Accounts receivable, net



53,908





(38,241)

Inventories



(7,103)





8,374

Prepaid expenses and other assets



3,302





3,199

Accounts payable



(5,965)





(3,107)

Deferred revenues



10,220





(2,210)

Other liabilities



(17,928)





7,018

Net cash provided by operating activities



107,966





61,917

Cash flows from investing activities:











Purchases of property and equipment



(11,080)





(9,186)

Net cash used in investing activities



(11,080)





(9,186)

Cash flows from financing activities:











Proceeds from long-term debt



135,000





115,000

Repayment of convertible debt







(115,500)

Payments for debt issuance costs







(332)

Proceeds from other borrowings



3,835





3,943

Repayment of long-term debt and other borrowings



(142,816)





(5,447)

Repurchase of common stock



(79,027)





(30,047)

Proceeds from common stock issued to employees



5,983





6,628

Taxes paid related to net share settlement of equity awards



(4,365)





(7,514)

Net cash used in financing activities



(81,390)





(33,269)

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



7,176





(1,942)

Net increase in cash and cash equivalents and restricted cash



22,672





17,520

Cash and cash equivalents and restricted cash, beginning of the year



101,789





84,269

Cash and cash equivalents and restricted cash, end of the year

$

124,461



$

101,789













Cash and cash equivalents and restricted cash at end of the year











Cash and cash equivalents

$

124,105



$

101,457

Restricted cash included in other current assets



356





332

Total cash, cash equivalents and restricted cash as shown in the consolidated

statement of cash flows

$

124,461



$

101,789

 

Harmonic Inc.

Preliminary Condensed Consolidated Statements of Cash Flows

(Unaudited, in thousands)

 



Year Ended





December 31, 2025





December 31, 2024

Supplemental cash flow disclosure:











Income tax payments, net

$

12,760



$

27,308

Interest payments, net

$

4,072



$

6,283

Supplemental schedule of non-cash investing activities:











Capital expenditures incurred but not yet paid

$

247



$

488

Supplemental schedule of non-cash financing activities:











Shares of common stock issued upon redemption of the 2024 Notes







4,578

 

Harmonic Inc.

Preliminary GAAP Revenue Information

(Unaudited, in thousands, except percentages)

 



Three Months Ended



December 31, 2025



September 26, 2025



December 31, 2024

Geography





























Americas

$

85,224



87 %



$

80,040



88 %



$

158,912



92 %

EMEA



9,781



10 %





9,717



10 %





11,832



7 %

APAC



3,230



3 %





735



2 %





284



1 %

Total

$

98,235



100 %



$

90,492



100 %



$

171,028



100 %































Customer





























Top 2 customers (1)

$

58,077



59 %



$

58,853



65 %



$

140,873



82 %

Rest-of-world



40,158



41 %





31,639



35 %





30,155



18 %

Total

$

98,235



100 %



$

90,492



100 %



$

171,028



100 %









































































Twelve Months Ended













December 31, 2025



December 31, 2024

Geography





























Americas











$

320,570



89 %



$

449,346



92 %

EMEA













33,894



9 %





36,420



7 %

APAC













6,059



2 %





2,434



1 %

Total











$

360,523



100 %



$

488,200



100 %































Customer





























Top 2 customers (1)











$

221,787



62 %



$

393,234



81 %

Rest-of-world













138,736



38 %





94,966



19 %

Total











$

360,523



100 %



$

488,200



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 December 31, 2025



Revenue



Gross Profit



Total

Operating Expense



Income from Operations



Total Non-operating

Expense, net



Income from Continuing

Operations

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 earnings per share:



































GAAP































$

0.00

Non-GAAP































$

0.06

Shares used in per share calculation:



































GAAP and Non-GAAP

































112,995

 



Three Months Ended September 26, 2025



Revenue



Gross Profit



Total

Operating Expense



Income from Operations



Total Non-

operating Expense, net



Income (Loss)

from

Continuing Operations

GAAP

$

90,492



$

42,299



$

38,269



$

4,030



$

(561)



$

(515)

Stock-based compensation







125





(5,032)





5,157









5,157

Restructuring and related charges











(887)





887









887

Discrete tax items and tax effect of Non-GAAP adjustments























1,986

Total adjustments







125





(5,919)





6,044









8,030

Non-GAAP

$

90,492



$

42,424



$

32,350



$

10,074



$

(561)



$

7,515

As a % of revenue (GAAP)









46.7 %





42.3 %





4.5 %





(0.6) %





(0.6) %

As a % of revenue (Non-GAAP)









46.9 %





35.7 %





11.1 %





(0.6) %





8.3 %

Diluted earnings (loss) per share:



































GAAP































$

(0.00)

Non-GAAP































$

0.07

Shares used in per share calculation:



































GAAP

































112,982

Non-GAAP

































113,323

 

Harmonic Inc.

GAAP to Non-GAAP Reconciliations (Unaudited)

(in thousands, except percentages and per share data)

 



Three Months Ended December 31, 2024



Revenue



Gross Profit



Total

Operating Expense



Income from Operations



Total Non-operating

Expense, net



Income from Continuing

Operations

GAAP

$

171,028



$

90,198



$

40,627



$

49,571



$

4,216



$

38,195

Stock-based compensation











(5,868)





5,868









5,868

Restructuring and related charges











(465)





465









465

Asset impairment and related charges (1)











(610)





610









610

Discrete tax items and tax effect of Non-GAAP adjustments























2,839

Total adjustments











(6,943)





6,943









9,782

Non-GAAP

$

171,028



$

90,198



$

33,684



$

56,514



$

4,216



$

47,977

As a % of revenue (GAAP)









52.7 %





23.8 %





29.0 %





2.5 %





22.3 %

As a % of revenue (Non-GAAP)









52.7 %





19.7 %





33.0 %





2.5 %





28.1 %

Diluted earnings per share:



































GAAP































$

0.32

Non-GAAP































$

0.41

Shares used in per share calculation:



































GAAP and Non-GAAP

































117,699

 



Twelve Months Ended December 31, 2025



Revenue



Gross Profit



Total

Operating Expense



Income from Operations



Total Non-operating

Expense, net



Income from Continuing

Operations

GAAP

$

360,523



$

174,745



$

160,665



$

14,080



$

(5,219)



$

1,216

Stock-based compensation







961





(20,680)





21,641









21,641

Restructuring and related charges











(1,315)





1,315









1,315

Asset impairment and related charges (2)











(1,637)





1,637









1,637

Discrete tax items and tax effect of Non-GAAP adjustments























620

Total adjustments







961





(23,632)





24,593









25,213

Non-GAAP

$

360,523



$

175,706



$

137,033



$

38,673



$

(5,219)



$

26,429

As a % of revenue (GAAP)









48.5 %





44.6 %





3.9 %





(1.4) %





0.3 %

As a % of revenue (Non-GAAP)









48.7 %





38.0 %





10.7 %





(1.4) %





7.3 %

Diluted earnings per share:



































GAAP































$

0.01

Non-GAAP































$

0.23

Shares used in per share calculation:



































GAAP and Non-GAAP

































114,182

_______________

(1) Included impairment charges of $0.2 million for right-of-use assets and $0.4 million related to the fair value of other unrecoverable facility costs.

(2) 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.

 

Harmonic Inc.

GAAP to Non-GAAP Reconciliations (Unaudited)

(in thousands, except percentages and per share data)

 



Twelve Months Ended December 31, 2024



Revenue



Gross Profit



Total

Operating

Expense



Income from

Operations



Total Non-

operating

Expense, net



Income from

Continuing

Operations

GAAP

$

488,200



$

240,107



$

165,373



$

74,734



$

(3,198)



$

50,718

Stock-based compensation







505





(18,820)





19,325









19,325

Restructuring and related charges











(2,741)





2,741









2,741

Asset impairment and related charges (1)











(10,889)





10,889









10,889

Non-cash interest expense related to

convertible notes



















567





567

Discrete tax items and tax effect of

non-GAAP adjustments























(1,244)

Total adjustments







505





(32,450)





32,955





567





32,278

Non-GAAP

$

488,200



$

240,612



$

132,923



$

107,689



$

(2,631)



$

82,996

As a % of revenue (GAAP)









49.2 %





33.9 %





15.3 %





(0.7) %





10.4 %

As a % of revenue (Non-GAAP)









49.3 %





27.2 %





22.1 %





(0.5) %





17.0 %

Diluted earnings per share:



































GAAP































$

0.43

Non-GAAP































$

0.71

Shares used in per share calculation:



































GAAP and Non-GAAP

































117,482

 



Three Months Ended



Three Months Ended



December 31, 2025



December 31, 2024



Income from

Continuing

Operations



Income (Loss)

from Disc.

Operations



Net Income

(Loss)



Income from

Continuing

Operations



Income (Loss)

from Disc.

Operations



Net Income

GAAP

$

219



$

(55,034)



$

(54,815)



$

38,195



$

(75)



$

38,120

Stock-based compensation



5,812





2,582





8,394





5,868





2,618





8,486

Restructuring and related

charges















465





708





1,173

Asset impairment and related charges















610









610

Impairment of goodwill







57,521





57,521













Non-recurring advisory fees







2,488





2,488













Discrete tax items and tax effect of

Non-GAAP adjustments



1,186





1,272





2,458





2,839





1,204





4,043

Total adjustments



6,998





63,863





70,861





9,782





4,530





14,312

Non-GAAP

$

7,217



$

8,829



$

16,046



$

47,977



$

4,455



$

52,432

As a % of revenue (GAAP)



0.2 %





(93.2) %





(34.8) %





22.3 %





(0.1) %





17.2 %

As a % of revenue (Non-GAAP)



7.3 %





14.9 %





10.2 %





28.1 %





8.7 %





23.6 %





































Diluted earnings (loss) per share:



































GAAP

$

0.00



$

(0.49)



$

(0.49)



$

0.32



$

(0.00)



$

0.32

Non-GAAP

$

0.06



$

0.08



$

0.14



$

0.41



$

0.04



$

0.45





































Shares used in per share calculation:



































GAAP and Non-GAAP



112,995





112,995





112,995





117,699





117,699





117,699

_______________

(1) Included impairment charges of $3.9 million for right-of-use assets, $4.3 million for leasehold improvements and $2.7 million related to the fair value of other unrecoverable facility costs.

 

Harmonic Inc.

GAAP to Non-GAAP Reconciliations (Unaudited)

(in thousands, except percentages and per share data)

 



Twelve Months Ended



Twelve Months Ended



December 31, 2025



December 31, 2024



Income from

Continuing

Operations



Income (Loss)

from Disc.

Operations



Net Income

(Loss)



Income from

Continuing

Operations



Income (Loss)

from Disc.

Operations



Net Income

GAAP

$

1,216



$

(44,526)



$

(43,310)



$

50,718



$

(11,501)



$

39,217

Stock-based compensation



21,641





10,239





31,880





19,325





8,748





28,073

Restructuring and related charges



1,315





422





1,737





2,741





13,703





16,444

Impairment of goodwill







57,521





57,521













Non-recurring advisory fees







3,315





3,315









755





755

Asset impairment and related charges



1,637









1,637





10,889





1,824





12,713

Non-cash interest expense related to

convertible notes















567









567

Discrete tax items and tax effect of

Non-GAAP adjustments



620





481





1,101





(1,244)





(4,492)





(5,736)

Total adjustments



25,213





71,978





97,191





32,278





20,538





52,816

Non-GAAP

$

26,429



$

27,452



$

53,881



$

82,996



$

9,037



$

92,033

As a % of revenue (GAAP)



0.3 %





(21.2) %





(7.6) %





10.4 %





(6.0) %





5.8 %

As a % of revenue (Non-GAAP)



7.3 %





13.1 %





9.4 %





17.0 %





4.7 %





13.6 %





































Diluted earnings (loss) per share:



































GAAP

$

0.01



$

(0.39)



$

(0.38)



$

0.43



$

(0.10)



$

0.33

Non-GAAP

$

0.23



$

0.24



$

0.47



$

0.71



$

0.07



$

0.78





































Shares used in per share calculation:



































GAAP and Non-GAAP



114,182





114,182





114,182





117,482





117,482





117,482

 

Harmonic Inc.

Preliminary Income (Loss) from Continuing Operations to Adjusted EBITDA Reconciliation (Unaudited)

(In thousands, except percentages)

 



Three Months Ended



December 31, 2025



September 26, 2025



December 31, 2024

Income (loss) from continuing operations (GAAP)

$

219



$

(515)



$

38,195

Provision for income taxes



3,105





3,984





15,592

Interest expense, net



397





1,001





2,262

Depreciation



2,597





2,565





2,702

EBITDA



6,318





7,035





58,751



















Adjustments

















Stock-based compensation



5,812





5,157





5,868

Restructuring and related charges







887





465

Lease-related asset impairment and other charges











610

Adjusted EBITDA (Non-GAAP)

$

12,130



$

13,079



$

65,694

Revenue

$

98,235



$

90,492



$

171,028

Income (loss) from continuing operations margin (GAAP)



0.2 %





(0.6) %





22.3 %

Adjusted EBITDA margin (Non-GAAP)



12.3 %





14.5 %





38.4 %

 









Twelve Months Ended







December 31, 2025



December 31, 2024

Income from continuing operations (GAAP)







$

1,216



$

50,718

Provision for income taxes









7,645





20,818

Interest expense, net









3,799





6,465

Depreciation









10,035





11,074

EBITDA









22,695





89,075



















Adjustments

















Stock-based compensation









21,641





19,325

Restructuring and related charges









1,315





2,741

Lease-related asset impairment and other charges                                   









1,637





10,889

Adjusted EBITDA (Non-GAAP)







$

47,288



$

122,030

Revenue







$

360,523



$

488,200

Income from continuing operations margin (GAAP)









0.3 %





10.4 %

Adjusted EBITDA margin (Non-GAAP)









13.1 %





25.0 %

 

Harmonic Inc.

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

(In millions, except percentages and per share data)

 



Q1 2026 Financial Guidance



Revenue



Gross Profit



Total Operating

Expense



Income from

Operations



Income from

Continuing

Operations

GAAP

$

100

to

$

105



$

53

to

$

57



$

46

to

$

48



$

7

to

$

9



$

4

to

$

5

Stock-based compensation















1











(10)











11











11





Tax effect of Non-GAAP adjustments











































(3)

to



(2)

Total adjustments















1











(10)











11









8

to



9

Non-GAAP

$

100

to

$

105



$

54

to

$

58



$

36

to

$

38



$

18

to

$

20



$

12

to

$

14

As a % of revenue (GAAP)















53.0 %

to



54.3 %





46.0 %

to



45.7 %





7.0 %

to



8.6 %





4.0 %

to



4.8 %

As a % of revenue (Non-GAAP)















54.0 %

to



55.0 %





36.0 %

to



36.2 %





18.0 %

to



19.3 %





12.0 %

to



13.0 %

Diluted earnings per share:



























































GAAP

















































$

0.04

to

$

0.04

Non-GAAP

















































$

0.11

to

$

0.12

Shares used in per share calculation:



























































GAAP and Non-GAAP

















































111.4

 



FY26 Financial Guidance



Revenue



Gross Profit



Total Operating

Expense



Income from

Operations



Income from

Continuing

Operations

GAAP

$

440

to

$

480



$

222

to

$

252



$

176

to

$

181



$

46

to

$

71



$

30

to

$

48

Stock-based compensation















2











(26)











28











28





Tax effect of Non-GAAP adjustments











































(6)

to



(5)

Total adjustments















2











(26)











28









22

to



23

Non-GAAP

$

440

to

$

480



$

224

to

$

254



$

150

to

$

155



$

74

to

$

99



$

52

to

$

71

As a % of revenue (GAAP)















50.5 %

to



52.5 %





40.0 %

to



37.7 %





10.5 %

to



14.8 %





6.8 %

to



10.0 %

As a % of revenue (Non-GAAP)















51.0 %

to



53.0 %





34.1 %

to



32.3 %





16.8 %

to



20.6 %





11.7 %

to



14.7 %

Diluted earnings per share:



























































GAAP

















































$

0.27

to

$

0.43

Non-GAAP

















































$

0.46

to

$

0.63

Shares used in per share calculation:



























































GAAP and non-GAAP

















































111.7

_______________

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

 

Cision
View original content to download multimedia:https://www.prnewswire.com/news-releases/harmonic-announces-fourth-quarter-and-fiscal-2025-results-302693027.html

SOURCE Harmonic Inc.

Mentioned In This Article

Latest News