Press Releases

Visual Networks Reports Fourth Quarter and Fiscal Year Results
— Fiscal Year Revenue Increases 34% Over Prior Year


Company Marks Fifth Consecutive Quarter of Operating Improvement
and Returns to Profitability For the Fiscal Year


Rockville, Md. (February 14, 2005) — Visual Networks® (Nasdaq: VNWK) today reported financial results for the fourth quarter and fiscal year ended December 31, 2004. The quarter marked the company’s fifth consecutive quarter of sequential improvement in revenue, operating income and net income.

Revenue for the fourth quarter was $14.2 million, an increase of 31 percent compared with $10.8 million reported in the prior year’s fourth quarter and up 3 percent sequentially from $13.8 million reported in the third quarter. The company reported $673,000 in net income, or $0.02 per share, compared with a net loss of $1,005,000 or $0.03 per share in the previous year’s fourth quarter. Net income was up sequentially from $246,000, or $0.01 per share, reported in the third quarter.

For the fiscal year, the company reported $52.6 million in revenue, up 34% from $39.2 million in revenue reported for the prior year. For the year, the company reported $15,000 in net income, or $0.00 per share, compared with a net loss of $4.3 million, or $0.13 per share, in the prior year.

The balance sheet for the quarter also remained strong. The company exited the quarter with $11.3 million in cash and investments. Accounts receivable of $9.3 million at December 31, 2004 represented 61 days sales outstanding.

“We are very pleased with our financial performance for both the fourth quarter and the fiscal year,” said Larry Barker, President and CEO of Visual Networks. “We remain enthusiastic about the market adoption of our new Select AppFlows and Select AppSummary software modules. We look forward to introducing this year new software and hardware solutions that will extend our value proposition to the local area network, enhance our Voice over IP (VoIP) preassessment and management offerings, and strengthen our core network and application performance management functionality.”

Fourth Quarter Highlights:
  • Added over 60 new enterprise customers;
  • Strong market acceptance of new Select AppFlows and Select AppSummary modules;
  • Received initial orders for both UpTime Select and IP Insight from our recently announced European operations;
  • UpTime Select incorporated into SBC’s new PNM WAN View managed service;
  • Received 2004 Product of the Year Award from INTERNET TELEPHONY magazine for Visual UpTime Select; and
  • Presented to over 150 Visual Networks’ current and prospective customers at 9 UpTime Select roadshow events in the United States and Europe.
Future Expectations
The company expects first quarter revenue to be in the range of $14.2 million to $15.0 million and EPS to be in the range of $0.02 to $0.03.

Broadcast of Fourth Quarter Results
Visual Networks' management will host a discussion of this afternoon's announcement with investors and financial analysts today, Monday February 14, 2005 at 4:45 p.m. (EST). To participate in the teleconference, please dial 617-614-3453, passcode 57819655, confirmation code 76338526. A live web cast of the call will also be available at http://www.visualnetworks.com/news.

For those unable to listen to the live call, a replay will be available from 6:45 PM EST on February 14, 2005 until 6:45 PM EST on February 16, 2005 by dialing 617-801-6888 and entering passcode 97418572. An archive of the call will be available online shortly following the conclusion of the live call on Visual Networks' Web site at http://www.visualnetworks.com/news.

About Visual Networks
Visual Networks (Nasdaq: VNWK) is a leading provider of network and application performance management solutions. The company's technologies enable enterprises to reliably and securely manage the delivery of mission-critical applications across their infrastructures. Visual Networks' products increase application and network availability, optimize the use of bandwidth, and reduce operating costs across traditional and IP-based infrastructures. For more information, visit http://www.visualnetworks.com.

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 market acceptance of Visual UpTime Select, fluctuations in IT budgets and spending, issues related to the Company's distribution channels, the potential repayment of the Company's outstanding debentures, rapid technological change and the emerging services market, potential fluctuations in quarterly operating results, ongoing patent litigation, its dependence upon sole and limited source suppliers and fluctuations in component pricing and availability, 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 Quarterly Reports on Form 10-Q 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                   For the
                               Three Months Ended           Years Ended
                                  December 31,              December 31,
                                2003         2004         2003          2004

    Revenue                    $10,835      $14,161      $39,179      $52,642
    Cost of revenue              2,409        4,271       10,347       15,880
      Gross profit               8,426        9,890       28,832       36,762
    Operating expenses:
      Research and development   2,533        2,706       10,473       10,145
      Sales and marketing        4,522        3,952       15,428       15,778
      General and
       administrative            2,011        2,276        6,214        9,288
        Total operating
         expenses                9,066        8,934       32,115       35,211
     Income (loss) from
      operations                  (640)         956       (3,283)       1,551
     Other income (expense)          -            -          452         (262)
     Interest expense, net        (365)        (283)      (1,458)      (1,274)
     Net income (loss)         $(1,005)        $673      $(4,289)         $15
     Basic and diluted income
      (loss) per share          $(0.03)       $0.02      $ (0.13)       $0.00




                            Visual Networks, Inc.

                    Condensed Consolidated Balance Sheets
                                (in thousands)
                                 (unaudited)


                                                   December 31,   December 31,
                                                      2003             2004

                         Assets
    Current assets:
      Cash and cash equivalents                      $15,671        $11,317
      Restricted short-term investments                1,530             --
      Accounts receivable, net                         2,326          9,335
      Inventory                                        3,346          3,822
      Other current assets                               788            940
        Total current assets                          23,661         25,414
    Property and equipment, net                        2,378          2,001
        Total assets                                 $26,039        $27,415

             Liabilities and Stockholders' Equity
    Liabilities:
      Accounts payable and accrued expenses           $8,115         $9,341
      Convertible debentures, net of unamortized
       debt discount                                   8,744          8,163
      Deferred revenue                                 4,662          3,388
        Total current liabilities                     21,521         20,892
    Stockholders' equity                               4,518          6,523
        Total liabilities and stockholders' equity   $26,039        $27,415




                            Visual Networks, Inc.

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


                                           For the               For the
                                      Three Months Ended       Years Ended
                                          December 31,         December 31,
                                         2003     2004       2003       2004

    Cash Flows from Operating
    Activities:
    Net income (loss)                 $(1,005)    $673    $ (4,289)      $15

    Adjustments to reconcile net
     income (loss) to net cash
     provided by (used in)
     operating activities:
      Depreciation and
       amortization                       425      321       2,091     1,384
      Bad debt expense                     69       84          69       136
      Deferred compensation
       expense                              -       32           -       187
      Non-cash interest expense           254      218       1,017       936
      Early extinguishment of debt          -        -           -       262
      Changes in assets and
      liabilities:
        Accounts receivable             3,688   (2,787)      5,252    (7,145)
        Inventory                        (572)    (665)         47      (476)
        Other assets                      144      157           3      (430)
        Accounts payable and
         accrued expenses               2,199      (73)     (1,618)    1,224
        Deferred revenue                  405      (34)       (103)   (1,274)
      Net cash provided by (used
       in) operating activities         5,607   (2,074)      2,469    (5,181)
    Cash Flows from Investing
     Activities:
      Net sales of short term
       investments                          -        -         973     1,530
      Expenditures for property
       and equipment                     (200)    (245)       (986)   (1,007)
      Net cash provided by (used
       in) investing activities          (200)    (245)        (13)      523
    Cash Flows from Financing
     Activities:
      Repayment of convertible
       debentures                           -        -           -    (1,500)
      Exercise of stock options
       and issuance of common stock
       under employee stock purchase
       plan                               193    1,119         507     1,804
      Net cash provided by
       financing activities               193    1,119         507       304
      Net increase (decrease) in
       Cash and Cash Equivalents        5,600   (1,200)      2,963    (4,354)
       Cash and Cash Equivalents,
        Beginning of Period            10,071   12,517      12,708    15,671
       Cash and Cash Equivalents,
        End of Period                 $15,671  $11,317     $15,671   $11,317




                            Visual Networks, Inc.

                       Additional Financial Information


The following presents additional financial information
about Visual Networks for the three months ended March 31, 2004,
June 30, 2004, September 30, 2004 and December 31, 2004,
respectively (dollars in thousands). 3/31/04 6/30/04 9/30/04 12/31/04 Days Sales Outstanding Calculation: Days sales outstanding ("DSOs"') are calculated as follows: Accounts Receivable $2,606 $4,636 $6,632 $9,335 Quarterly sales/Days in quarter $11,841/91 $12,823/91 $13,817/92 $14,162/92 Days sales outstanding 20.0 32.9 44.2 60.6 Inventory Turns Calculation: Inventory turns are calculated as follows: Days in year 366 366 366 365 Inventory/(Quarterly $2,823/ $2,005/ $3,157/ $3,822/ COGS/Days in quarter) ($3,323/91) ($4,002/91) ($4,284/92) ($4,271/92) Inventory turns 4.7 8.0 5.4 4.4 Employees: Research and development 54 53 56 57 Sales and marketing 62 64 65 62 Manufacturing and customer 11 10 11 12 service General and administrative 30 27 31 28 Total Employees 157 154 163 159 Revenue: Uptime: Classic $11,056 $9,588 $8,089 $1,899 Select -- 2,440 5,321 11,385 IP Insight 728 741 407 857 Royalties 57 54 -- 20 Total $11,841 $12,823 $13,817 $14,161 Visual Networks, Inc. Additional Financial Information (continued) The following presents additional financial information about
Visual Networks for the three months ended March 31, 2004,
June 30, 2004, September 30, 2004 and December 31, 2004,
respectively (in thousands, except per share data). 3/31/04 6/30/04 9/30/04 12/31/04 Common stock outstanding 33,109 33,232 33,318 33,982 Weighted average share calculations: Basic weighted average shares outstanding 33,011 33,185 33,283 33,546 Effect of dilutive securities: Employee stock options -- -- 1,842 2,441 Diluted weighted average shares outstanding 33,011 33,185 35,125 35,987 Net income (loss) $(490) $(414) $246 $673 Basic and diluted income (loss) per share $(0.01) $(0.01) $0.01 $0.02
Source: Visual Networks
###
Contact: