Sandvine Reports Q3 2009 Results

WATERLOO, ONTARIO, Oct 08 (MARKET WIRE) --
Sandvine Corporation, (TSX: SVC)(AIM: SAND) a leading provider of
intelligent broadband network solutions for DSL, cable, FTTx, fixed
wireless and mobile operators, today reported third quarter fiscal 2009
revenue of $16.0 million. Revenue was 5% higher than in Q2 2009 and 22%
higher than in Q3 2008.

"We are pleased with the return to growth and believe that our market can
support higher revenue levels. We see good opportunities ahead and
continue to like our competitive position," said Dave Caputo, Sandvine's
president and chief executive officer.

Sandvine continues to win business from a variety of broadband access
technology markets and sales regions. For the second consecutive quarter,
the emerging wireless market generated record revenues and was the
largest contributor to total revenues and customer wins. Revenue from
Sandvine's Asia-Pacific region also hit record highs. Total year-to-date
revenue is up more than 50% over last year.

"In the first nine months of 2009, we are approaching the same level of
revenue as for all of 2008, so our expectation for growth this year has
materialized," added Caputo. "As our customer base has expanded and
diversified, any of our access markets, sales regions and sales channels
could make the largest revenue contribution in a given quarter."

Sandvine's net loss improved during Q3 2009, compared to both Q2 2009 and
Q3 2008, due to higher revenue, and lower cash operating expenses (in
comparison to Q2 2009). Third quarter 2009 net loss was $4.4 million, or
$0.032 per diluted share. On a non-GAAP(1) basis, which excludes certain
non-cash items, the Company's net loss was $3.1 million, or $0.023 per
diluted share. A reconciliation of GAAP to non-GAAP(1) results is
included as Table 1. The Company's cash and marketable securities at
August 31, 2009 totaled $87.5 million.

FINANCIAL HIGHLIGHTS (All amounts are in Canadian dollars)
----------------------------------------------------------------------------
Millions of dollars, except per
share data and where otherwise Q3 2009 Q3 2008 Change Q2 2009 Change
indicated
----------------------------------------------------------------------------
Revenue 16.0 13.1 22% 15.2 5%
Gross Margin percent 73% 75% -2pp 76% -3pp
R&D, SG&A 13.6 12.6 8% 14.7 -7%
Net Loss (4.4) (6.3) (5.6)
Non-GAAP(1) Loss (3.1) (4.3) (4.4)
Diluted Loss Per Share (0.032) (0.046) (0.042)
Non-GAAP(1) Diluted Loss Per Share (0.023) (0.032) (0.033)
----------------------------------------------------------------------------

After quarter-end, Sandvine announced the launch of its
third-generation Network Policy Control platform, the PTS 24000, the
market's new performance leader. The PTS 24000, the latest in Sandvine's
award-winning policy traffic switch lineup, offers throughput of up to 60
Gbps per box, and clusters to deployments of up to 240 Gbps, for
market-leading performance.

"We are making good progress on key strategic initiatives," added Caputo.
"We have been able to continue to strategically invest in research and
development and sales and marketing through the past year while other
companies in our space were forced to cut back. Our rapid growth in the
wireless market, the release of the PTS 24000 and winning new customers
validate that strategy."

Sandvine's year-to-date revenue was $49.8 million, up 53% from $32.5
million for the comparable period of fiscal 2008. Year-to-date non-GAAP
net loss was $8.7 million, or 0.064 per diluted share, (GAAP basis: $14.8
million, or 0.109 per diluted share) compared to $13.6 million, or 0.100
per diluted share (GAAP basis: $17.9 million, or 0.131 per diluted share)
for the comparable period of fiscal 2008.

Sandvine is focused on growing its fixed and mobile service provider
customer base and the number of broadband subscribers they represent. The
Company has over 170 service provider customers in over 70 countries.
Together these customers serve more than 80 million fixed line broadband
subscribers and a rapidly growing number of mobile data subscribers.

In the third quarter of 2009 Sandvine won 11 new customers.

- By access technology: six wireless operators, three DSL service
providers, and two cablecos.

- By geography: five from EMEA, and two each from Caribbean and Latin
America, North America, and Asia-Pacific. Sandvine made initial sales to
customers in five new countries.

- Large customers: initial orders from three Tier 1 fixed line service
providers (greater than 1 million broadband subscribers each) and one new
wireless customer that is in the Top 100 worldwide, by voice subscriber
count.

- Sales channel: five customers were won through reseller partners,
including three that were won through our strategic relationships with
global network equipment vendors.

CONFERENCE CALL

The Company will discuss the quarterly results and business outlook on a
conference call at 8:30 a.m. Eastern time (1:30 BST) today. A webcast
will be available on Sandvine's website.

Date October 8, 2009
Time 8:30 a.m. Eastern (1:30 BST)
Local dial-in number 416 644 3415
Toll-free North America 800 814 4860
Toll-free United Kingdom 0800 358 5263

A replay of the call will be available at 416-640-1917 or at
877-289-8525 (passcode 4164074#) from approximately 10:30 a.m. Eastern
time on the day of the call through October 15.

ABOUT SANDVINE

Sandvine is focused on protecting and improving the quality of experience
on the Internet. Our award-winning network equipment and solutions help
cable, DSL, FTTx, fixed wireless and mobile operators better serve their
subscribers and understand network trends; offer new services; mitigate
malicious traffic; manage network congestion; and deliver QoS-prioritized
multimedia services. With customers in over 70 countries serving over a
hundred million broadband and wireless subscribers, Sandvine is enhancing
the Internet experience worldwide. www.sandvine.com

CAUTION REGARDING FORWARD LOOKING INFORMATION

Certain statements in this press release which are not historical facts
constitute forward-looking statements or forward-looking information
within the meaning of applicable securities laws ("forward-looking
statements"). Statements related to Sandvine's projected revenues,
earnings, growth rates, revenue mix and product plans are forward-looking
statements as are any statements relating to future events, conditions or
circumstances. The use of terms such as "may", "anticipated", "expected",
"projected", "targeting", "estimate", "intend" and similar terms are
intended to assist in identification of these forward-looking statements.
Readers are cautioned not to place undue reliance upon any such
forward-looking statements. Such forward-looking statements are not
promises or guarantees of future performance and involve both known and
unknown risks and uncertainties that may cause the actual results,
performance, achievements or developments of the Company to differ
materially from the results, performance, achievements or developments
expressed or implied by such forward-looking statements. Forward-looking
statements are based on management's current plans, estimates,
projections, beliefs and opinions, and the Company does not undertake any
obligation to update forward-looking statements should assumptions
related to these plans, estimates, projections, beliefs and opinions
change.

Many factors could cause the actual results of the Company to differ
materially from the results, performance, achievements or developments
expressed or implied by such forward-looking statements, including,
without limitation, each of the following factors, and those factors
which are further discussed in the Company's Annual Information Form
("AIF"), a copy of which is available on SEDAR at www.sedar.com.

- The Company's revenues may fluctuate from quarter to quarter and year
to year depending upon sales cycles, customer demand and the timing of
customer purchase decisions;

- The Company's gross margins may fluctuate from period to period
depending upon a variety of factors including product mix in the quarter,
competitive pricing pressures and the level of sales generated through
indirect channels;

- The Company is dependent upon and expects to continue to derive a large
percentage of its revenue from both a small number of key customers and
key reseller partners, none of whom are bound to any fixed purchase
commitment or exclusivity obligations;

- The Company faces intense competition in markets where there are
typically several different competing technologies and rapid
technological changes;

- The Company's growth is dependent on the development of the market for
intelligent broadband network management solutions and the decisions of
the Company's target customers to deploy and further invest in those
technologies, which decisions may be impacted upon by changing
requirements in the area of broadband network management policies and/or
changes in the regulatory framework to which the Company's customers may
be subject. In particular, recent comments by the Chair of the Federal
Communications Commission in the United States (the "FCC") suggest that
the FCC intends to consider additional regulation in respect of network
management practices of internet service providers. These comments may
cause uncertainty in the network investment decisions of the Company's
target customers, and any new rules or regulations in this area may
impact the demand for the Company's products within the United States,
which has historically been the Company's largest market; - Overall
economic conditions and the availability of credit may negatively impact
the Company's customers and suppliers;

- The majority of the Company's operating expenses are denominated in
Canadian dollars, U.S. dollars and New Israeli Shekels while its revenues
and cost of sales are generally denominated in U.S. dollars. The
Company's earnings are impacted by fluctuations in the exchange rates
between these and other currencies in which the Company trades;

- The introduction and sale of new products and services by the Company
may impact the timing of revenue recognition which could raise greater
revenue fluctuations from quarter to quarter than has been experienced
historically.

Table 1

1. Non-GAAP Financial Measures

The following table provides a reconciliation of non-GAAP net income
(loss) and related per share amounts to GAAP net income (loss) and the
related per share amounts for the period indicated. These non-GAAP
financial measures which are used internally by management to evaluate
the Company's ongoing performance exclude the impact of stock based
compensation, amortization of intangible assets acquired through business
acquisitions and goodwill impairment expenses (collectively referred to
as "Excluded Expenses"). The Company provides these non-GAAP financial
measures as it is the Company's view that the Excluded Expenses are
either (i) not part of its normal day-to-day operations and/or (ii)
represent a "non-cash" accounting charge that does not deplete its cash
resources. Accordingly, the Company believes that such financial measures
may also be useful to investors in enhancing their understanding of the
Company's operating performance. Non-GAAP net income (loss) is not
recognized under Canadian GAAP and does not have a standardized meaning
prescribed by Canadian GAAP. Therefore it is unlikely to be comparable to
similarly titled measures reported by other issuers. Non-GAAP financial
measures should be considered in the context of the Company's GAAP
results.

----------------------------------------------------------------------------

---------------------------------------------------------------------------
-
Three month period ended Nine month period ended
----------------------------------------------------------------------------
August 31, August 31, August 31, August 31,
2009 2008 2009 2008
$ $ $ $
Amounts in thousands

Net loss (4,358) (6,256) (14,788) (17,864)
Stock based compensation
expense 823 1,538 2,463 3,036
Amortization of
intangible assets
acquired through
business acquisitions 400 400 1,200 1,200
Goodwill impairment - - 2,425 -
----------------------------------------------------------------------------
Net loss excluding the
impact of the items
specified above (3,135) (4,318) (8,700) (13,628)
----------------------------------------------------------------------------
----------------------------------------------------------------------------

----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three month period ended Nine month period ended
----------------------------------------------------------------------------
August 31, August 31, August 31, August 31,
2009 2008 2009 2008
$ $ $ $

Basic and diluted loss
per share (0.032) (0.046) (0.109) (0.131)
Impact on basic and
diluted earnings per
share of Excluded
Expenses 0.009 0.014 0.045 0.031
----------------------------------------------------------------------------
Basic and diluted loss
per share excluding
the impact of Excluded
Expenses (0.023) (0.032) (0.064) (0.100)
----------------------------------------------------------------------------
----------------------------------------------------------------------------

Sandvine Corporation
Consolidated Interim Balance Sheets
As at August 31, 2009
(in Canadian dollars, amounts in thousands) (unaudited)

August 31 November 30
2009 2008
$ $
Assets

Current assets
Cash and cash equivalents 2,668 3,872
Marketable securities 84,790 88,676
Accounts receivable 16,936 19,202
Inventory 10,196 14,960
Other 2,177 1,513
---------------------------------
116,767 128,223
---------------------------------

Non current assets
Plant and equipment 13,186 12,595
Intangible assets 5,556 6,809
Goodwill - 2,425
---------------------------------
18,742 21,829
---------------------------------

135,509 150,052
---------------------------------
---------------------------------

Liabilities

Current liabilities
Accounts payable and accrued liabilities 7,588 8,941
Current portion of deferred revenue 7,755 8,951
---------------------------------
15,343 17,892
---------------------------------

Non current liabilities
Deferred revenue 523 186
Future tax liability 252 196
---------------------------------
775 382
---------------------------------

16,118 18,274
---------------------------------

Shareholders' equity

Share capital 146,693 145,103
Contributed surplus 6,545 5,608
Accumulated other comprehensive
income (loss) (80) 46
Deficit (33,767) (18,979)
---------------------------------
119,391 131,778
---------------------------------

135,509 150,052
---------------------------------
---------------------------------

See accompanying notes to the consolidated interim financial statements

Sandvine Corporation
Consolidated Interim Statements of Operations
For the three and nine month periods ended August 31, 2009
(in Canadian dollars, amounts in thousands, except share and per share data)
(unaudited)

Three months ended Nine months ended
-------------------------------------------------

August 31 August 31 August 31 August 31
2009 2008 2009 2008
$ $ $ $

Revenue
Product 11,995 10,263 37,045 22,977
Service 4,035 2,862 12,771 9,523
-------------------------------------------------
16,030 13,125 49,816 32,500
-------------------------------------------------
Cost of sales
Product 3,452 2,682 10,211 6,221
Service 872 629 2,343 1,667
-------------------------------------------------
4,324 3,311 12,554 7,888
-------------------------------------------------

Gross margin 11,706 9,814 37,262 24,612
-------------------------------------------------

Expenses
Sales and marketing 4,682 4,408 15,313 12,580
Research and development 6,696 6,283 20,684 18,142
General and administrative 2,228 1,886 6,578 6,386
Stock based compensation 823 1,538 2,463 3,036
Amortization of intangible
assets 537 537 1,570
1,592Depreciation 1,210 918 3,445 2,363
Goodwill impairment - - 2,425 -
-------------------------------------------------
16,176 15,570 52,478 44,099
-------------------------------------------------
Loss from operations (4,470) (5,756) (15,216) (19,487)

Interest and other income 114 706 580 2,686
-------------------------------------------------
Loss before income taxes (4,356) (5,050) (14,636) (16,801)
-------------------------------------------------

Provision for (recovery of)
income taxes
Current 27 40 95 79
Future (25) 1,166 57 984
-------------------------------------------------
2 1,206 152 1,063
-------------------------------------------------

Net loss for the period (4,358) (6,256) (14,788) (17,864)
-------------------------------------------------
-------------------------------------------------

Loss per share
Basic and diluted (0.032) (0.046) (0.109) (0.131)
Basic and diluted weighted
average number of shares
outstanding 135,653,593 136,191,095 135,597,816 136,654,074
-------------------------------------------------
-------------------------------------------------

See accompanying notes to the consolidated interim financial statements

Sandvine Corporation
Consolidated Interim Statements of Cash Flows
For the three and nine month periods ended August 31, 2009
(in Canadian dollars, amounts in thousands) (unaudited)

Three months ended Nine months ended
-------------------------------------------------
August 31 August 31 August 31 August 31
2009 2008 2009 2008
$ $ $ $
Cash provided by (used in)

Operating activities
Net loss for the period (4,358) (6,256) (14,788) (17,864)
Items not affecting cash
Amortization of intangible
assets 537 537 1,570 1,592
Depreciation 1,237 944 3,528 2,426
Foreign exchange (gain)
loss 155 (129) 279 (161)
Stock-based compensation 823 1,538 2,463 3,036
Goodwill impairment - - 2,425 -
Future income tax provision (25) 1,166 57 984
Other - - - (328)
-------------------------------------------------

(1,631) (2,200) (4,466) (10,315)

Changes in non-current
balances 127 (31) 337 (21)
Changes in non-cash working
capital balances (525) 1,573 3,473 (472)
-------------------------------------------------

(2,029) (658) (656) (10,808)
-------------------------------------------------

Investing activities
Purchase of plant, equipment
and intangible
software assets (589) (1,951) (4,435) (4,494)
Purchase of marketable
securities (85,993) (140,179) (470,411) (571,185)
Sale of marketable
securities 84,921 144,990 474,234 588,906
-------------------------------------------------

(1,661) 2,860 (612) 13,227
-------------------------------------------------

Financing activities
Proceeds from the issuance
of share capital 44 66 64 240
Common shares repurchased - (1,069) - (1,821)
-------------------------------------------------

44 (1,003) 64 (1,581)
-------------------------------------------------

Net (decrease) increase in
cash during period (3,646) 1,199 (1,204) 838

Cash and cash equivalents -
Beginning of period 6,314 7,517 3,872 7,878
-------------------------------------------------

Cash and cash equivalents -
End of period 2,668 8,716 2,668 8,716
-------------------------------------------------
-------------------------------------------------

Cash and cash equivalents
are represented by
Balances with banks 2,427 5,941 2,427 5,941
Cash equivalents 241 2,775 241 2,775

See accompanying notes to the consolidated interim financial statements

Contacts:
INVESTOR RELATIONS
Sandvine
Rick Wadsworth
+1 519 880 2400 ext. 3503
rwadsworth@sandvine.com

MEDIA CONTACT
Sandvine
Jennifer Ross
+1 519 880 2232
jross@sandvine.com

AIM NOMAD
Canaccord Adams Limited
Neil Johnson/Andrew Chubb
+44 0207 050 6500

Copyright 2009, Market Wire, All rights reserved.

-0-