Press Releases

Visual Networks Reports First Quarter Results


Rockville, MD — Visual Networks, Inc.® (Nasdaq: VNWK) today reported financial results for the first quarter ended March 31, 2005.

Revenue for the first quarter was $9.6 million, a decrease of 19 percent compared with $11.8 million reported in the prior year's first quarter and down 32 percent sequentially from $14.2 million reported in the fourth quarter. The company reported a net loss of $2.7 million, or $0.08 per share, compared with a net loss of $490,000 or $0.01 per share in the previous year's first quarter. The company reported net income of $673,000, or $0.02 per share in the fourth quarter of 2004.

The company exited the quarter with $10.8 million in cash and investments. Accounts receivable of $6.4 million at March 31, 2005 represented 60 days sales outstanding.

"As we indicated in our preliminary earnings release, our first quarter results were significantly impacted by merger activities at five of our major service provider channels - AT&T, MCI, SBC, Sprint and Verizon," said Larry Barker, President and CEO of Visual Networks. "Since our announcement we have worked hard to understand the new approval processes surrounding capital expenditures at these organizations. Additionally, we have adapted our business model, expenses, and expectations in alignment with those processes. We believe that the changes we have instituted will get us back on the road of consistent profitable growth that we had achieved the previous five quarters."

First Quarter Highlights:
  • Added 40 new enterprise customers;
  • Announced the forthcoming release of our family of Ethernet appliances, which provide LAN-based network and application visibility;
  • Launched our suite of Voice over IP (VoIP) assessment and monitoring services;
  • Visual UpTime Select named a finalist for Product of the Year by leading IT publication eWEEK for its 5th Annual Excellence Awards;
  • NTT America announced a global MPLS IP-VPN network management service incorporating Visual UpTime Select;
  • SBC formally announced Visual UpTime Select is being incorporated into its new PNM WAN View managed service; and
  • Presented to 120 Visual Networks' current and prospective customers at nine Visual UpTime Select roadshow events.


Broadcast of First Quarter Results
Visual Networks' management will host a discussion of this afternoon's announcement with investors and financial analysts today, Thursday April 21, 2005 at 4:45 p.m. (EDT). To participate in the teleconference, please dial 617.224.4325, passcode 12049111. 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 EDT on April 21, 2005 until 6:45 PM EDT on April 23, 2005 by dialing 617.801.6888 and entering passcode 68414305. 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
                                                           Three Months Ended
                                                                March 31,
                                                             2004      2005

     Revenue                                               $11,841    $9,564
     Cost of revenue                                         3,323     3,399
          Gross profit                                       8,518     6,165
     Operating expenses:
          Research and development                           2,670     2,547
          Sales and marketing                                3,804     3,667
          General and administrative                         2,174     2,372
               Total operating expenses                      8,648     8,586
     Income (loss) from operations                            (130)   (2,421)
     Interest expense, net                                    (360)     (274)
     Net income (loss)                                       $(490)  $(2,695)
     Basic and diluted income (loss) per share              $(0.01)   $(0.08)



                            Visual Networks, Inc.

                    Condensed Consolidated Balance Sheets
                                (in thousands)
                                 (unaudited)

                                                       December 31,  March 31,
                                                           2004       2005

                          Assets
     Current assets:
          Cash and cash equivalents                       $11,317    $10,799
          Accounts receivable, net                          9,335      6,356
          Inventory                                         3,822      4,024
          Other current assets                                940      1,075
               Total current assets                        25,414     22,254
     Property and equipment, net                            2,001      1,877
               Total assets                               $27,415    $24,131

           Liabilities and Stockholders' Equity
     Liabilities:
          Accounts payable and accrued expenses            $9,341     $7,870
          Convertible debentures, net of
           unamortized debt discount                        8,163      8,331
          Deferred revenue                                  3,388      2,924
               Total current liabilities                   20,892     19,125
     Stockholders' equity                                   6,523      5,006
               Total liabilities and
                stockholders' equity                      $27,415    $24,131



                            Visual Networks, Inc.

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

                                                              For the
                                                         Three Months Ended
                                                              March 31,
                                                         2004           2005

    Cash Flows from Operating Activities:
    Net income (loss)                                   $(490)       $(2,695)
    Adjustments to reconcile net income (loss)
     to net cash used in operating activities:
      Depreciation and amortization                       422            336
      Bad debt expense                                     76            (96)
      Non-cash compensation expense                        88             33
      Non-cash interest expense                           254            218
      Changes in assets and liabilities:
         Accounts receivable                             (356)         3,075
         Inventory                                        523           (202)
         Other assets                                    (412)          (186)
         Accounts payable and accrued expenses           (748)        (1,471)
         Deferred revenue                                 617           (464)
      Net cash used in operating activities               (26)        (1,452)
    Cash Flows from Investing Activities:
      Net sales of short term investments               1,002             --
      Expenditures for property and equipment            (258)          (212)
      Net cash provided by investing activities           744           (212)
    Cash Flows from Financing Activities:
      Exercise of stock options and
       employee stock purchase plan                       358          1,146
      Net cash provided by financing
       activities                                         358          1,146
    Net increase (decrease) in Cash and                 1,076           (518)
    Cash Equivalents
    Cash and Cash Equivalents, Beginning of Period     15,671         11,317
    Cash and Cash Equivalents, End of Period          $16,747        $10,799



                            Visual Networks, Inc.

                       Additional Financial Information

The following presents additional financial information about Visual Networks for the three months ended June 30, 2004, September 30, 2004, December 31, 2004 and March 31, 2005, respectively (dollars in thousands).

                                    6/30/04    9/30/04    12/31/04   3/31/05

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

         Accounts Receivable
                                     $4,636     $6,632     $9,335     $6,356
       Quarterly sales/             $12,823/   $13,817/   $14,161/    $9,564/
       Days in quarter                  91         92         92         90
        Days sales outstanding        32.9       44.2       60.6       59.8

    Inventory Turns Calculation:
    Inventory turns are
     calculated as follows:

             Days in year              366        366        366        365
         Inventory/                  $2,005/    $3,157/    $3,822/    $4,024/
         (Quarterly COGS            ($4,002    ($4,284    ($4,271    ($3,399
         /Days in quarter)            /91)       /92)       /92)       /90)

           Inventory turns              8.0        5.4        4.4        3.4

    Employees:
    Research and development             53         56         57         57
    Sales and marketing                  64         65         62         68
    Manufacturing and customer
     service                             10         11         12         11
    General and administrative           27         31         28         27
           Total Employees              154        163        159        163

    Revenue:
      Uptime:
         Classic                     $9,588     $8,089     $1,931       $883
         Select
                                      2,440      5,321     11,353      8,338
      IP Insight                        741        407        857        338
      Royalties                          54         --         20          5
         Total                      $12,823    $13,817    $14,161     $9,564



                            Visual Networks, Inc.

                 Additional Financial Information (continued)

The following presents additional financial information about Visual Networks for the three months ended June 30, 2004, September 30, 2004, December 31, 2004 and March 31, 2005, respectively (in thousands, except per share data).




                                    6/30/04    9/30/04    12/31/04   3/31/05

    Common stock outstanding         33,232     33,320     33,982     34,474

    Weighted average share
     calculations:
    Basic weighted average shares
     outstanding                     33,185     33,283     33,546     34,241

    Effect of dilutive securities:
    Employee stock options               --      1,842      2,441         --
    Diluted weighted average
     shares outstanding              33,185     35,125     35,987     34,241

    Net income (loss)                 $(414)      $246       $673    $(2,695)

    Basic and diluted income
     (loss) per share                $(0.01)     $0.01      $0.02     $(0.08)



Source: Visual Networks
###
Contact: