Press Releases

Visual Networks Reports First Quarter Results

Sequential Improvements in Revenue, EPS and Cash

ROCKVILLE, Md., April 22 — Visual Networks® (Nasdaq: VNWK) today announced financial results for the first quarter ended March 31, 2004.

The company reported revenue for the quarter ended March 31, 2004 of $11.8 million, compared to revenue of $10.8 million for the previous quarter, an increase of nearly 10% and ahead of published analyst consensus estimates. The company's operating expenses decreased to $8.6 million, a reduction of $0.4 million, from the prior quarter, demonstrating our continued focus on control of our operating expenses. Per share loss for the quarter was $0.01, ahead of published consensus analyst estimates. The company ended the quarter with a cash balance of $16.7 million.

"We are quite pleased with the results for the quarter and the continued strengthening of our top and bottom line performance," stated Larry Barker, president and CEO of Visual Networks. "Gross margins remained strong and our cash balance increased from the prior quarter. These results reflect an improvement in business conditions and increased interest in our market. Reception of the Visual UpTime® Select platform continues to strengthen as we made great strides in the transition process for our existing customer base. The completion of two strong sequential quarters speaks to the attractiveness of our products."

Fourth Quarter Highlights:
* Visual UpTime Select was showcased by Network World as one of the "Tops in Innovation" for products that "step beyond the norm with interesting solutions for today's enterprise network problems;"
* Closed deals with more than 50 new enterprise customers and approximately 40 existing enterprise customers during the quarter;

* Announced the introduction of our new OC-3 ASEs for complex high-speed networks;
* Announced the introduction of our new international E-1 ASE for international IP networks;
* Announced the selection of Visual Networks by Kroger to help improve application delivery across their new IP/MPLS network;
* Exceeded published consensus analyst estimates on revenue and EPS; and
* Maintained a strong balance sheet, including cash and accounts receivable.
In conjunction with the announcement, Visual Networks' management will host a teleconference and Web cast beginning at 4:45 p.m. (EDT) this afternoon. To participate in the teleconference, please call 617-801-9712, confirmation code 84115687. A web cast of the live call will be available on the company's Investor Relations Web page: http://www.firstcallevents.com/service/ajwz403128220gf12.html. Windows Media Player is required to hear the event.

About Visual Networks
Visual Networks was recognized as a World Class Winner in Network World's recent network management product review (http://www.nwfusion.com/reviews/2003/1006rev.html) and has the broadest suite of proven performance management solutions that help enterprise customers manage the delivery of mission-critical applications across their underlying infrastructure. Visual Networks' products increase application and network availability, optimize the use of bandwidth, and reduce operating costs across traditional and new IP-based infrastructures. The world's leading service providers and enterprises are using Visual Networks' award-winning products. To find out more, call 1-800-240-4010 for sales information.

Since 1995, the world's leading service providers and enterprises have been using Visual Networks' award-winning products. To find out more, call 1-800-240-4010 or visit www.visualnetworks.com for sales information.

Note To Investors
This press release contains forward-looking information within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, and is subject to the safe harbor created by those sections. The forward-looking information is based upon current information and expectations regarding Visual Networks and its subsidiaries. These estimates and statements speak only as of the date on which they are made, are not guarantees of future performance, and involve certain risks, uncertainties and assumptions that are difficult to predict. Therefore, actual outcomes and results could materially differ from what is expressed, implied, or forecasted in such forward-looking statements. Visual Networks assumes no obligation to update the information contained in this press release. Visual Networks' future results may be impacted by risks associated with rapid technological change and the emerging services market, potential fluctuations in quarterly operating results, its dependence upon sole and limited source suppliers and fluctuations in component pricing, its dependence upon key employees, and its ability to retain employees. Visual Networks' future results may also be impacted by other risk factors listed from time to time in its SEC filings, including, but not limited to, the Company's Form 10-Qs and its Annual Report on Form 10-K.
 
                            Visual Networks, Inc.

               Condensed Consolidated Statements of Operations
                    (in thousands, except per share data)
                                 (unaudited)

                                                               For the
                                                          Three Months Ended
                                                               March 31,
                                                            2004      2003

     Revenue                                              $ 11,841  $  9,204
     Cost of revenue                                         3,323     2,254
          Gross profit                                       8,518     6,950
     Operating expenses:
          Research and development                           2,670     2,747
          Sales and marketing                                3,804     3,443
          General and administrative                         2,174       948
               Total operating expenses                      8,648     7,138
     Loss from operations                                     (130)     (188)

     Other income                                               --       452
     Interest expense, net                                    (360)     (356)
     Net loss                                             $   (490) $    (92)
     Basic and diluted loss per share                     $  (0.01) $  (0.00)



                            Visual Networks, Inc.

                    Condensed Consolidated Balance Sheets
                                (in thousands)
                                 (unaudited)

                                                       March 31,  December 31,
                                                         2004         2003

                          Assets
     Current assets:
          Cash and cash equivalents                     $  16,747  $  15,671
          Restricted short-term investment                    528      1,530
          Accounts receivable, net                          2,606      2,326
          Inventory                                         2,823      3,346
          Other current assets                              1,141        788
               Total current assets                        23,845     23,661
     Property and equipment, net                            2,214      2,378
               Total assets                             $  26,059  $  26,039

           Liabilities and Stockholders' Equity
    Liabilities:
          Accounts payable and accrued expenses         $   7,367  $   8,115
          Convertible debentures, net of
           unamortized debt discount                        8,939      8,744
          Customer deposits                                   250        250
          Deferred revenue                                  6,700      6,083
               Total liabilities                           23,256     23,192
     Stockholders' equity                                   2,803      2,847
               Total liabilities and
                stockholders' equity                    $  26,059  $  26,039



                            Visual Networks, Inc.

                  Condensed Consolidated Cash Flow Statement
                                (in thousands)
                                 (unaudited)

                                                                 For the
                                                           Three Months Ended
                                                                March 31,

                                                             2004       2003
    Cash Flows From Operating Activities:
    Net loss                                             $   (490)  $    (92)
    Adjustments to reconcile net income (loss)
     to net cash used in operating activities:
      Depreciation and amortization                           422        463
      Non-cash interest expense                               254        254
      Bad debt expense                                         76         --
      Non-cash compensation expense                            88          2
      Changes in assets and liabilities
         Accounts receivable                                 (356)     3,764
         Inventory                                            523        434
         Other assets                                        (412)      (416)
         Accounts payable and accrued expenses               (748)    (2,601)
         Deferred revenue                                     617       (669)
         Customer deposits                                     --        250
      Net cash provided by (used in)
       operating activities                                   (26)     1,389
    Cash Flows From Investing Activities:
      Sales of short-term investments                       1,002        503
      Expenditures for property and equipment                (258)      (343)
      Net cash provided by investing activities               744        160
    Cash Flows From Financing Activities:
      Exercise of stock options and employee
       stock purchase plan                                    358         81
      Net cash provided by financing activities               358         81
    Net Increase in Cash and Cash Equivalents               1,076      1,630
    Cash and Cash Equivalents, Beginning of Period         15,671     12,708
    Cash and Cash Equivalents, End of Period             $ 16,747   $ 14,338



                            Visual Networks, Inc.

                       Additional Financial Information

                      

The following presents additional financial information about Visual Networks for the three months ended June 30, 2003, September 30, 2003, December 31, 2003 and March 31, 2004, respectively.

                                    6/30/03    9/30/03   12/31/03   3/31/04

    Days Sales Outstanding
     Calculation:
    Days sales outstanding
     ("DSOs"') are
     calculated as follows:


           Accts Receivable         $6,883     $6,083     $2,326    $2,606
         Quarterly sales/Days
              in quarter          $9,773/91   $9,367/92 $10,835/92 $11,841/91

         Day sales outstanding       64.1       59.7        19.8      20.0


    Inventory Turns Calculation:
    Inventory turns are calculated
     as follows:
             Days in year            365        365         365        365
         Inventory/(Quarterly
         cogs/Days in quarter)     $3,497/     $2,744      $3,346     $2,823
                               ($2,565/91) ($3,119/92) (42,409/92) ($3,323/91)
            Inventory turns          2.9        4.5         2.9        4.7


    Employees:

    Research and development           53         54          55         54
    Sales and marketing                60         61          62         62
    Manufacturing and customer
     service                           11         11          11         11
    General and administrative         31         31          28         30
            Total Employees           155        157         156        157


    Revenue
    Current Products:
      Uptime                     $  8,523   $  8,550    $  6,440   $ 11,056
      IP Insight                    1,120        747       4,336        728
         Total current products     9,643      9,297      10,776     11,784
    Discontinued Products              23         --          --         --
    Royalties                         107         70          59         57
         Total                   $  9,773   $  9,367    $ 10,835   $ 11,841



                            Visual Networks, Inc.

                 Additional Financial Information (continued)


                      

The following presents additional financial information about Visual Networks for the three months ended June 30, 2003, September 30, 2003, December 31, 2003 and March 31, 2004, respectively.

                                    6/30/03    9/30/03   12/31/03   3/31/04

    Common stock outstanding          32,631     32,700    32,866     33,109

    Weighted average share
     calculations:
    Basic and diluted weighted
     average shares outstanding       32,569     32,648    32,790     33,011

    Net loss                        $   (677)  $ (2,515) $ (1,005)  $   (490)

    Basic and diluted loss per
     share                          $  (0.02)  $  (0.08) $  (0.03)  $  (0.01)
Source: Visual Networks
###
Contact: