Second Quarter Revenues of $205.1 Million, Increased 20.4 percent over Second Quarter 2020

Second Quarter Unmanned Systems Segment Revenues of $60.3 Million, Increased 43.6 percent over Second Quarter 2020

Second Quarter KGS Segment Revenues of $144.8 Million, Increased 12.8 percent over Second Quarter 2020

Second Quarter 2021 Book to Bill Ratio of 0.9 to 1

Last Twelve Months Ended June 27, 2021 Book to Bill Ratio of 1.2 to 1

SAN DIEGO, Aug. 03, 2021 (GLOBE NEWSWIRE) -- Kratos Defense & Security Solutions, Inc. (NASDAQ:KTOS), a leading National Security Solutions provider, today reported its second quarter 2021 financial results. For the second quarter of 2021, Kratos reported Revenues of $205.1 million, Operating Income of $3.3 million, Net Income of $1.1 million and Adjusted EBITDA of $17.6 million. Included in Kratos' second quarter 2021 Adjusted EBITDA is approximately $0.4 million of a negative foreign exchange impact resulting from an increased Shekel value against the U.S. Dollar in Kratos' Israeli-based microwave business. Without this adverse transaction exchange impact, second quarter 2021 Adjusted EBITDA would have been $18.0 million. For the second quarter of 2021, internally funded Research and Development expense increased $4.2 million over the second quarter of 2020 and increased $2.2 million sequentially over the first quarter of 2021.

Second quarter 2021 Revenues of $205.1 million increased 20.4 percent, as compared to Revenues of $170.4 million in the second quarter of 2020, reflecting organic growth in Kratos' Unmanned Systems, Space, Satellite and Cyber, Rocket Support Systems and Microwave Electronics businesses, offset partially by certain reductions, including in our Training Solutions business, resulting primarily from a previously disclosed reduction in scope of certain international contracts.

Revenue grew organically 12.3 percent in the second quarter of 2021 as compared to the second quarter of 2020, excluding the impact of the ASC Signal, TDI and 5D acquisitions which contributed approximately $13.8 million. Revenue grew organically 15.9 percent in the second quarter of 2021 on a proforma basis, excluding the impact of the acquisitions and the reduction of the international training contracts of approximately $4.7 million.

Operating Income of $3.3 million in the second quarter of 2021 increased from $2.9 million in the second quarter of 2020, with second quarter 2021 Operating Income including increases in non-cash stock-based compensation expense of $1.8 million and R&D of $4.2 million over the second quarter of 2020. Second Quarter 2021 Adjusted EBITDA of $17.6 million increased 15.0 percent, as compared to $15.3 million in the second quarter of 2020, primarily reflecting the increase in revenues.

Second quarter 2021 Cash Flow Used from Operations was $0.7 million, and Free Cash Flow Used from Operations was $11.6 million, after funding $10.9 million of capital expenditures, including in our high growth Unmanned Systems and Space and Satellite business areas. For the six months ended June 27, 2021, Cash Flow Generated from Operations was $22.0 million, and Free Cash Flow Generated from Operations was $1.5 million, after funding $20.5 million of capital expenditures. Cash on hand at June 27, 2021 was $369.3 million. Kratos reported second quarter 2021 Net Income of $1.1 million, and GAAP EPS income of $0.01, compared to Net Loss of $0.7 million and GAAP EPS loss of $0.01 for the second quarter of 2020. Adjusted EPS was $0.06 for the second quarter of 2021 compared to $0.05 for the second quarter of 2020. The Company has approximately $280 million of net operating loss carryforwards, which are expected to substantially shield Kratos from paying future cash income taxes.

For the second quarter of 2021, Kratos' Unmanned Systems Segment (KUS) Revenues of $60.3 million increased 43.6 percent, as compared to $42.0 million in the second quarter of 2020, and KUS operating income increased by 310.0 percent, to $4.1 million in the second quarter of 2021 from $1.0 million in the second quarter of 2020.

Second quarter 2021 KUS Adjusted EBITDA of $6.9 million increased 130.0 percent, as compared to second quarter 2020 Adjusted EBITDA of $3.0 million, primarily reflecting increases in certain tactical and target drone programs and financial leverage achieved on the KUS fixed manufacturing, overhead, general and administrative cost structure as production increases, offset by certain development programs, including in the tactical drone area, which typically generate lower margins.

KUS's book-to-bill ratio for the second quarter of 2021 was 0.4 to 1.0 and 1.0 to 1.0 for the last twelve months ended June 27, 2021, with bookings of $227.4 million for the twelve months ended June 27, 2021. Total backlog for KUS at the end of the second quarter of 2021 was $185.4 million, down from $222.4 million at the end of the first quarter of 2021, and up from $175.7 million at the end of the second quarter of 2020.

For the second quarter of 2021, Kratos' Government Solutions Segment (KGS) reported Revenues of $144.8 million, an increase of 12.8 percent, as compared to revenues of $128.4 million in the second quarter of 2020, and operating income of $5.9 million, down from operating income of $7.7 million in the second quarter of 2020, primarily reflecting a less favorable revenue mix, including an increase in new development-type programs. Revenues in the second quarter of 2021 included organic growth in our Space, Satellite and Cyber, Rocket Support Systems and Microwave Products businesses, and $11.8 million from the ASC Signal acquisition, partially offset by reductions of approximately $4.7 million in our Training Solutions business, resulting primarily from the previously disclosed scope reductions in certain international programs.

Kratos' Space, Satellite and Cyber business generated Revenues of $67.4 million in the second quarter of 2021, an increase of 35.9 percent over the second quarter of 2020 Revenues of $49.6 million. Excluding ASC, our Space, Satellite and Cyber business Revenues grew 12.1 percent organically. Second quarter 2021 KGS Adjusted EBITDA of $10.7 million was down from second quarter 2020 Adjusted EBITDA of $12.3 million, primarily reflecting a less favorable mix of revenues and increased investments in R&D expenses of approximately $4.2 million, which were primarily incurred in the Space and Satellite business.

For the second quarter of 2021, KGS reported a book-to-bill ratio of 1.1 to 1.0, including a book-to-bill ratio of 1.3 to 1.0 in Kratos' Space, Satellite, Cyber and Training Solutions businesses. For the twelve months ended June 27, 2021, KGS reported a book to bill ratio of 1.2 to 1.0, with bookings of $726.0 million for the twelve months ended June 27, 2021. KGS's total backlog at the end of the second quarter of 2021 was $680.2 million, up from $670.5 million at the end of the first quarter of 2021, and up from $542.8 million at the end of the second quarter of 2020.

For the second quarter of 2021, Kratos reported consolidated bookings of $177.8 million and a book-to-bill ratio of 0.9 to 1.0, with consolidated bookings of $953.4 million and a book-to-bill ratio of 1.2 to 1.0 for the last twelve months ended June 27, 2021. Backlog at June 27, 2021 was $865.6 million, down sequentially from $892.9 million at March 28, 2021 and up from $683.4 million at June 26, 2020, and Kratos' bid and proposal pipeline was $9.0 billion at June 27, 2021. Backlog at June 27, 2021 was comprised of funded backlog of $630.6 million and unfunded backlog of $235.0 million.

Eric DeMarco, Kratos' President and CEO, said, "Since our last report to you, Kratos' UTAP-22 Mako jet drone successfully flew the Skyborg Autonomy Core System (ACS), which included Kratos' Mako being the closest unmanned aircraft to fly with a manned fighter, an F-16 Falcon, in the history of aviation. Skyborg program related systems and payloads are now being integrated onto the first two Valkyries from our Oklahoma manufacturing line from the initial 12 Lot currently in production, with additional Skyborg and other program tactical drone flights, including Gremlins and Air Wolf, scheduled for the second half of this year. We believe that Kratos' suite of Unmanned Systems, those flying today and new systems that are coming from our Ghost Works, will be transformational for our customers and our Company, as we continue to integrate various relevant payloads and systems, increasing our market leading position and progressing towards fielding and initial operating capability."

Mr. DeMarco continued, "In Kratos' space and satellite business, our new software-based OpenSpace and virtualized products are experiencing significant customer penetration and acceptance, including record bookings with approximately 30 customers year to date. We are forecasting an extremely strong second half of 2021 for this business, most notably for the fourth quarter, including significant margin expansion, with this growth trajectory expected to further accelerate into 2022."

Mr. DeMarco concluded, "Our strategy is to be first to market, with the right products, at an affordable cost, at the right time. We are focused on exceeding our customers' expectations with new, innovative, and disruptive technology and systems and driving significant organic growth and returns for our stakeholders."

Financial Guidance

We are providing our third quarter 2021 guidance and reaffirming our previously provided full year 2021 Revenue, Adjusted EBITDA and Cash Flow guidance as follows:

$M	Q321	FY21
Revenues	$195 - $205	$810 - $850
R&D	$9 - $10	$38 - $40
Operating Income	$2 - $5	$27 - $33
Depreciation	$5 - $6	$21 - $22
Amortization	$2 - $3	$6 - $7
Stock Based Compensation	$6 - $7	$25 - $26
Adjusted EBITDA	$16 - $20	$81 - $87
Operating Cash Flow		$23- $28
Capital Expenditures		$58 - $63
Free Cash Flow Use		($30 - $40)

The third quarter and full year 2021 estimated Revenues and operating performance reflects the expected hardware, product and software mix based on current shipment and execution schedules. The third quarter and full year 2021 estimated Revenues also include the impact of the recent loss of a large international training contract, which contributed approximately $34.5 million to the Company's full year 2020 Revenues. Our full year 2021 guidance range includes our current forecasted business mix, and our most recent assumptions of the expected impact of COVID-19, of which Kratos experienced increased employee cases at the end of 2020, which continued into July 2021, including in California, Florida and Oklahoma and in certain of our drone, space and satellite, turbine and C5ISR locations, and recent supplier delays. In addition, estimated third quarter and full year 2021 Operating Income and Adjusted EBITDA reflect the expected mix of development-type contracts and expected investments, primarily in our Space and Satellite, Unmanned, C5ISR and Engine businesses, where we have received or are pursuing a number of large opportunities, including Ground Based Strategic Deterrent ("GBSD"), Over Head Persistent Infrared (OPIR) and Skyborg.

The full year 2021 estimated Operating Cash Flow includes approximately $10 million of planned investments in our Rocket Support Systems and Engine businesses for new products, including in the Hypersonic area, and to increase Kratos' market share, as well as approximately $5 million of the required payback of the 2020 deferred employer related payroll taxes. The 2021 capital expenditure forecast currently includes expected outlays of $20 to $25 million associated with the continued production of Valkyrie aircraft prior to receipt of expected customer award(s); therefore, these aircraft are currently reflected as Company-owned assets until receipt of the related customer award(s). Kratos will adjust the forecasted capital expenditure outlays and the ultimate balance sheet classification of these investments once expected customer orders and the nature of the contract terms can be determined. In addition, the capital expenditure forecast includes investments in the Company's Space and Satellite business secure facilities and the Company-owned space domain awareness network, capital investments related to the recent GBSD award, and investments related to the Company's Turbine and Rocket Support Systems businesses.

Management will discuss the Company's second quarter 2021 financial results, as well as its third quarter and full year 2021 guidance on a conference call beginning at 2:00 p.m. Pacific (5:00 p.m. Eastern) today. Analysts and institutional investors may participate in the conference call by dialing (866) 393-0674, and referencing the call by ID number 4751019. The general public may access the conference call by dialing (877) 344-3935 or on the day of the event by visiting www.kratosdefense.com for a simultaneous webcast. A replay of the webcast will be available on the Kratos web site approximately two hours after the conclusion of the conference call.

About Kratos Defense & Security Solutions

Kratos Defense & Security Solutions, Inc. (NASDAQ:KTOS) develops and fields transformative, affordable technology, platforms, and systems for United States National Security related customers, allies, and commercial enterprises. Kratos is changing the way breakthrough technologies for these industries are rapidly brought to market through proven commercial and venture capital backed approaches, including proactive research, and streamlined development processes. At Kratos, affordability is a technology, and we specialize in unmanned systems, satellite communications, cyber security/warfare, microwave electronics, missile defense, hypersonic systems, training and combat systems and next generation turbo jet and turbo fan engine development. For more information go to www.kratosdefense.com.

Notice Regarding Forward-Looking Statements

This news release contains certain forward-looking statements that involve risks and uncertainties, including, without limitation, express or implied statements concerning the Company's expectations regarding its future financial performance, including the Company's expectations for its third quarter and full year 2021 revenue, R&D, operating income, depreciation, amortization, stock based compensation expense, and Adjusted EBITDA, and full year 2021 operating cash flow, capital expenditures and other investments, and free cash flow, the Company's future growth trajectory and ability to achieve improved revenue mix and profit in certain of its business segments and the expected timing of such profit, the Company's expectation of ramp on projects and that investments in its business will result in an increase in the Company's market share and total addressable market and position the Company for significant future organic growth, profitability, cash flow and shareholder value, the Company's bid and proposal pipeline, demand for its products and services, including the Company's alignment with today's National Security requirements, ability to successfully compete in the tactical unmanned aerial system area and expected new customer awards, including the magnitude and timing of funding and expected contract awards related to the Company's Valkyrie program and other new tactical unmanned programs, performance of key contracts and programs, including the timing of production and demonstration related to certain of the Company's contracts and product offerings, the impact of the Company's restructuring efforts and cost reduction measures, including its ability to improve profitability and cash flow in certain business units as a result of these actions, benefits to be realized from the Company's net operating loss carry forwards, the availability and timing of government funding for the Company's offerings, including the strength of the future funding environment, the short-term delays that may occur as a result of Continuing Resolutions or delays in DoD budget approvals, timing of LRIP and full rate production related to the Company's unmanned aerial target system offerings, as well as the level of recurring revenues expected to be generated by these programs once they achieve full rate production, market and industry developments, and the current estimated impact of COVID-19 on our financial projections, industry, business and operations, including projected growth. Such statements are only predictions, and the Company's actual results may differ materially from the results expressed or implied by these statements. Investors are cautioned not to place undue reliance on any such forward-looking statements. All such forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update or revise these statements, whether as a result of new information, future events or otherwise. Factors that may cause the Company's results to differ include, but are not limited to: risks to our business and financial results related to the reductions and other spending constraints imposed on the U.S. Government and our other customers, including as a result of sequestration and extended continuing resolutions, the Federal budget deficit and Federal government shut-downs; risks of adverse regulatory action or litigation; risks associated with debt leverage and cost savings and cash flow improvements expected as a result of the refinancing of our Senior Notes; risks that our cost-cutting initiatives will not provide the anticipated benefits; risks that changes, cutbacks or delays in spending by the U.S. DoD may occur, which could cause delays or cancellations of key government contracts; risks of delays to or the cancellation of our projects as a result of protest actions submitted by our competitors; risks that changes may occur in Federal government (or other applicable) procurement laws, regulations, policies and budgets; risks of the availability of government funding for the Company's products and services due to performance, cost growth, or other factors, changes in government and customer priorities and requirements (including cost-cutting initiatives, the potential deferral of awards, terminations or reduction of expenditures to respond to the priorities of Congress and the Administration, or budgetary cuts resulting from Congressional committee recommendations or automatic sequestration under the Budget Control Act of 2011, as amended); risks that the UAS and UGS markets do not experience significant growth; risks that we cannot expand our customer base or that our products do not achieve broad acceptance which could impact our ability to achieve our anticipated level of growth; risks of increases in the Federal government initiatives related to in-sourcing; risks related to security breaches, including cyber security attacks and threats or other significant disruptions of our information systems, facilities and infrastructures; risks related to our compliance with applicable contracting and procurement laws, regulations and standards; risks related to the new DoD Cybersecurity Maturity Model Certification (CMMC); risks relating to contract performance; risks related to failure of our products or services; risks associated with our subcontractors' or suppliers' failure to perform their contractual obligations, including the appearance of counterfeit or corrupt parts in our products; changes in the competitive environment (including as a result of bid protests); failure to successfully integrate acquired operations and competition in the marketplace, which could reduce revenues and profit margins; risks that potential future goodwill impairments will adversely affect our operating results; risks that anticipated tax benefits will not be realized in accordance with our expectations; risks that a change in ownership of our stock could cause further limitation to the future utilization of our net operating losses; risks that we may be required to record valuation allowances on our net operating losses which could adversely impact our profitability and financial condition; risks that the current economic environment will adversely impact our business; currently unforeseen risks associated with COVID-19 and risks related to natural disasters or severe weather. These and other risk factors are more fully discussed in the Company's Annual Report on Form 10-K for the period ended December 27, 2020, and in our other filings made with the Securities and Exchange Commission.

Note Regarding Use of Non-GAAP Financial Measures and Other Performance Metrics

This news release contains non-GAAP financial measures, including Adjusted earnings per share (computed using income from continuing operations before income taxes, excluding income (loss) from discontinued operations, excluding income (loss) attributable to non-controlling interest, excluding depreciation, amortization of intangible assets, amortization of capitalized contract and development costs, stock-based compensation expense, acquisition and restructuring related items and other, which includes but is not limited to legal related items and foreign transaction gains and losses, less the estimated impact to income taxes) and including Adjusted EBITDA (which includes net income (loss) attributable to noncontrolling interest and excludes, among other things, losses and gains from discontinued operations, acquisition and restructuring related items, stock compensation expense, foreign transaction gains and losses, and the associated margin rates). Additional non-GAAP financial measures include Free Cash Flow from Operations computed as Cash Flow from Operations less Capital Expenditures and Adjusted EBITDA related to our KUS and KGS businesses. Kratos believes this information is useful to investors because it provides a basis for measuring the Company's available capital resources, the actual and forecasted operating performance of the Company's business and the Company's cash flow, excluding non-recurring items and non-cash items that would normally be included in the most directly comparable measures calculated and presented in accordance with GAAP. The Company's management uses these non-GAAP financial measures along with the most directly comparable GAAP financial measures in evaluating the Company's actual and forecasted operating performance, capital resources and cash flow. Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information presented in compliance with GAAP, and investors should carefully evaluate the Company's financial results calculated in accordance with GAAP and reconciliations to those financial statements. In addition, non-GAAP financial measures as reported by the Company may not be comparable to similarly titled amounts reported by other companies. As appropriate, the most directly comparable GAAP financial measures and information reconciling these non-GAAP financial measures to the Company's financial results prepared in accordance with GAAP are included in this news release.

Another Performance Metric the Company believes is a key performance indicator in our industry is our Book to Bill Ratio as it provides investors with a measure of the amount of bookings or contract awards as compared to the amount of revenues that have been recorded during the period, and provides an indicator of how much of the Company's backlog is being burned or utilized in a certain period. The Book to Bill Ratio is computed as the number of bookings or contract awards in the period divided by the revenues recorded for the same period. The Company believes that the rolling or last twelve months Book to Bill Ratio is meaningful since the timing of quarter to quarter bookings can vary.

Press Contact:

Yolanda White

858-812-7302 Direct

Investor Information:

877-934-4687

investor@kratosdefense.com

Kratos Defense & Security Solutions, Inc.
Unaudited Condensed Consolidated Statements of Operations
(in millions, except per share data)

	Three Months Ended						Six Months Ended
	June 27,			June 28,			June 27,			June 28,
		2021			2020			2021			2020

Service revenues	$	58.0		$	62.9		$	115.3		$	126.5
Product sales		147.1			107.5			284.0			212.8
Total revenues		205.1			170.4			399.3			339.3
Cost of service revenues		41.3			46.2			83.8			91.4
Cost of product sales		111.8			78.2			212.5			156.1
Total costs		153.1			124.4			296.3			247.5
Gross profit - service revenues		16.7			16.7			31.5			35.1
Gross profit - product sales		35.3			29.3			71.5			56.7

Total gross profit		52.0			46.0			103.0			91.8

Selling, general and administrative expenses		35.6			32.7			70.9			64.2
Acquisition and restructuring related items		0.3			1.1			0.5			1.6
Research and development expenses		10.2			6.0			18.2			11.7
Depreciation		1.4			1.5			2.6			3.0
Amortization of intangible assets		1.2			1.8			2.6			3.7
Operating income		3.3			2.9			8.2			7.6
Interest expense, net		(5.7	)		(5.6	)		(11.6	)		(11.0	)
Other income (expense), net		-			0.3			0.2			(0.2	)
Loss from continuing operations before income taxes		(2.4	)		(2.4	)		(3.2	)		(3.6	)
Benefit for income taxes from continuing operations		(3.6	)		(1.8	)		(6.3	)		(3.2	)
Income (loss) from continuing operations		1.2			(0.6	)		3.1			(0.4	)
Loss from discontinued operations, net of income taxes		(0.3	)		(0.2	)		(0.3	)		(0.6	)
Net income (loss)		0.9			(0.8	)		2.8			(1.0	)
Less: Net loss attributable to noncontrolling interest		(0.2	)		(0.1	)		(0.2	)		(0.1	)
Net income (loss) attributable to Kratos	$	1.1		$	(0.7	)	$	3.0		$	(0.9	)

Basic income (loss) per common share attributable to Kratos:
Income (loss) from continuing operations	$	0.01		$	(0.01	)	$	0.02		$	-
Loss from discontinued operations		-			-			-			(0.01	)
Net income (loss)		0.01		$	(0.01	)	$	0.02		$	(0.01	)

Diluted income (loss) per common share attributable to Kratos:
Income (loss) from continuing operations	$	0.01		$	(0.01	)	$	0.02		$	-
Loss from discontinued operations		-			-			-			(0.01	)
Net income (loss)	$	0.01		$	(0.01	)	$	0.02		$	(0.01	)

Weighted average common shares outstanding:
Basic weighted average common shares outstanding		124.7			108.3			124.4			107.8
Diluted weighted average common shares outstanding		127.7			108.3			127.8			107.8

Adjusted EBITDA (1)	$	17.6		$	15.3		$	35.7		$	31.6



Unaudited Reconciliation of GAAP to Non-GAAP Measures

Note: (1) Adjusted EBITDA is a non-GAAP measure defined as GAAP net income (loss) attributable to Kratos adjusted for net income (loss)
attributable to noncontrolling interest, income (loss) from discontinued operations, net interest expense, provision for income taxes, depreciation and
amortization expense of intangible assets, amortization of capitalized contract and development costs, stock-based compensation,
acquisition and restructuring related items and other, and foreign transaction gain (loss).


Adjusted EBITDA as calculated by us may be calculated differently than Adjusted EBITDA for other companies. We have provided
Adjusted EBITDA because we believe it is a commonly used measure of financial performance in comparable companies and is provided to
help investors evaluate companies on a consistent basis, as well as to enhance understanding of our operating results. Adjusted EBITDA
should not be construed as either an alternative to net income or as an indicator of our operating performance or an alternative to cash flows
as a measure of liquidity. The adjustments to calculate this non-GAAP financial measure and the basis for such adjustments are outlined below.
Please refer to the following table below that reconciles GAAP net income (loss) to Adjusted EBITDA.

The adjustments to calculate this non-GAAP financial measure, and the basis for such adjustments, are outlined below:

Interest income and interest expense, net. The Company receives interest income on investments and incurs interest expense on loans, capital leases and
other financing arrangements, including the amortization of issue discounts and deferred financing costs. These amounts may vary from period to period
due to changes in cash and debt balances.

Income taxes. The Company's tax expense can fluctuate materially from period to period due to tax adjustments that may not be directly related to
underlying operating performance or to the current period of operations and may not necessarily reflect the impact of utilization of our NOLs.

Depreciation. The Company incurs depreciation expense (recorded in cost of revenues and in operating expenses) related to capital assets purchased,
leased or constructed to support the ongoing operations of the business. The assets are recorded at cost or fair value and are depreciated over the estimated
useful lives of individual assets.

Amortization of intangible assets. The Company incurs amortization of intangible expense related to acquisitions it has made. These intangible assets are
valued at the time of acquisition and are amortized over the estimated useful lives.

Amortization of capitalized contract and development costs. The Company incurs amortization of previously capitalized software development and non-
recurring engineering costs related to certain targets in its Unmanned Systems and ballistic missile target businesses as these units are sold.

Stock-based compensation expense. The Company incurs expense related to stock-based compensation included in its GAAP presentation of selling,
general and administrative expense. Although stock-based compensation is an expense of the Company and viewed as a form of compensation, these
expenses vary in amount from period to period, and are affected by market forces that are difficult to predict and are not within the control of management,
such as the market price and volatility of the Company's shares, risk-free interest rates and the expected term and forfeiture rates of the awards.
Management believes that exclusion of these expenses allows comparison of operating results to those of other companies that disclose non-GAAP
financial measures that exclude stock-based compensation.

Foreign transaction (gain) loss. The Company incurs transaction gains and losses related to transactions with foreign customers in currencies other than
the U.S. dollar. In addition, certain intercompany transactions can give rise to realized and unrealized foreign currency gains and losses.

Acquisition and transaction related items. The Company incurs transaction related costs, such as legal and accounting fees and other expenses, related to
acquisitions and divestiture activities. Management believes these items are outside the normal operations of the Company's business and are not
indicative of ongoing operating results.

Restructuring costs. The Company incurs restructuring costs for cost reduction actions which include employee termination costs,
facility shut-down related costs and remaining lease commitment costs for excess or exited facilities. Management believes that these costs are not
indicative of ongoing operating results as they are either non-recurring and/or not expected when full capacity and volumes are achieved.

Legal related items. The Company incurs costs related to pending legal settlements and other legal related matters. Management believes
these items are outside the normal operations of the Company's business and are not indicative of ongoing operating results.

Adjusted EBITDA is a non-GAAP financial measure and should not be considered in isolation or as a substitute for financial information provided in
accordance with GAAP. This non-GAAP financial measure may not be computed in the same manner as similarly titled measures used by other
companies. The Company expects to continue to incur expenses similar to the Adjusted EBITDA financial adjustments described above, and investors
should not infer from the Company's presentation of this non-GAAP financial measure that these costs are unusual, infrequent, or non-recurring.

Reconciliation of Net income attributable to Kratos to Adjusted EBITDA is as follows:

	Three Months Ended						Six Months Ended
	June 27,			June 28,			June 27,			June 28,
		2021			2020			2021			2020

Net income (loss) attributable to Kratos	$	1.1		$	(0.7	)	$	3.0		$	(0.9	)
Loss from discontinued operations, net of income taxes		0.3			0.2			0.3			0.6
Interest expense, net		5.7			5.6			11.6			11.0
Benefit for income taxes from continuing operations		(3.6	)		(1.8	)		(6.3	)		(3.2	)
Depreciation (including cost of service revenues and product sales)		5.8			4.2			10.7			8.6
Stock-based compensation		6.6			4.8			12.8			9.5
Foreign transaction (gain) loss		0.1			(0.1	)		0.2			0.3
Amortization of intangible assets		1.2			1.8			2.6			3.7
Amortization of capitalized contract and development costs		0.3			0.3			0.5			0.5
Acquisition and restructuring related items and other		0.3			1.1			0.5			1.6
Plus: Net loss attributable to noncontrolling interest		(0.2	)		(0.1	)		(0.2	)		(0.1	)

Adjusted EBITDA	$	17.6		$	15.3		$	35.7		$	31.6



Reconciliation of acquisition and restructuring related items and other included in Adjusted EBITDA:
	Three Months Ended						Six Months Ended
	June 27,			June 28,			June 27,			June 28,
		2021			2020			2021			2020
Acquisition and transaction related items	$	0.1		$	1.0		$	0.3		$	1.4
Restructuring costs		0.2			0.1			0.2			0.2

	$	0.3		$	1.1		$	0.5		$	1.6


Kratos Defense & Security Solutions, Inc.
Unaudited Segment Data
(in millions)

	Three Months Ended						Six Months Ended
	June 27,			June 28,			June 27,			June 28,
		2021			2020			2021			2020
Revenues:
Unmanned Systems	$	60.3		$	42.0		$	116.2		$	84.0
Kratos Government Solutions		144.8			128.4			283.1			255.3
Total revenues	$	205.1		$	170.4		$	399.3		$	339.3

Operating income
Unmanned Systems	$	4.1		$	1.0		$	8.3		$	1.5
Kratos Government Solutions		5.9			7.7			13.0			17.0
Unallocated corporate expense, net		(6.7	)		(5.8	)		(13.1	)		(10.9	)
Total operating income	$	3.3		$	2.9		$	8.2		$	7.6

Note: Unallocated corporate expense, net includes costs for certain stock-based compensation programs (including stock-based compensation costs for stock options, employee stock purchase plan and restricted stock units), the effects of items not considered part of management's evaluation of segment operating performance, and acquisition and restructuring related items, corporate costs not allocated to the segments, legal related items, and other miscellaneous corporate activities.

Reconciliation of Segment Operating Income to Adjusted EBITDA is as follows:

	Three Months Ended						Six Months Ended
	June 27,			June 28,			June 27,			June 28,
		2021			2020			2021			2020
Unmanned Systems
Operating income	$	4.1		$	1.0		$	8.3		$	1.5
Other income		-			0.1			0.1			0.1
Depreciation		2.2			1.4			3.8			3.0
Amortization of intangible assets		0.3			0.2			0.6			0.2
Amortization of capitalized contract and development costs		0.3			0.3			0.5			0.5
Acquisition and restructuring related items and other		-			-			-			-
Adjusted EBITDA	$	6.9		$	3.0		$	13.3		$	5.3
% of revenue		11.4	%		7.1	%		11.4	%		6.3	%

Kratos Government Solutions
Operating income	$	5.9		$	7.7		$	13.0		$	17.0
Other income		0.1			0.1			0.3			-
Depreciation		3.6			2.8			6.9			5.6
Amortization of intangible assets		0.9			1.6			2.0			3.5
Amortization of capitalized contract and development costs		-			-			-			-
Acquisition and restructuring related items and other		0.2			0.1			0.2			0.2
Adjusted EBITDA	$	10.7		$	12.3		$	22.4		$	26.3
% of revenue		7.4	%		9.6	%		7.9	%		10.3	%

Total Adjusted EBITDA	$	17.6		$	15.3		$	35.7		$	31.6
% of revenue		8.6	%		9.0	%		8.9	%		9.3	%





Kratos Defense & Security Solutions, Inc.
Unaudited Condensed Consolidated Balance Sheets
(in millions)


							June 27,			December 27,
								2021			2020
Assets
Current assets:
Cash and cash equivalents							$	369.3		$	380.8
Restricted cash								-			0.7
Accounts receivable, net								265.0			272.3
Inventoried costs								90.7			81.2
Prepaid expenses								13.4			12.0
Other current assets								30.3			17.8
Total current assets								768.7			764.8
Property, plant and equipment, net								145.5			143.8
Operating lease right-of-use assets								40.1			42.9
Goodwill								483.7			483.9
Intangible assets, net								40.4			43.0
Other assets								83.9			84.4
Total assets							$	1,562.3		$	1,562.8
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable							$	59.9		$	55.4
Accrued expenses								27.2			34.7
Accrued compensation								46.2			48.1
Accrued interest								1.5			1.5
Billings in excess of costs and earnings on uncompleted contracts								43.5			34.0
Current portion of operating lease liabilities								9.3			8.9
Other current liabilities								11.8			11.9
Other current liabilities of discontinued operations								2.7			3.1
Total current liabilities								202.1			197.6
Long-term debt								300.3			301.0
Operating lease liabilities, net of current portion								35.3			38.6
Other long-term liabilities								71.6			83.0
Other long-term liabilities of discontinued operations								2.5			2.5
Total liabilities								611.8			622.7
Commitments and contingencies
Redeemable noncontrolling interest								14.6			14.8
Stockholders' equity:
Additional paid-in capital								1,563.1			1,556.3
Accumulated other comprehensive loss								2.2			1.4
Accumulated deficit								(629.4	)		(632.4	)
Total Kratos stockholders' equity								935.9			925.3
Total liabilities and stockholders' equity							$	1,562.3		$	1,562.8



Kratos Defense & Security Solutions, Inc.
Unaudited Condensed Consolidated Statements of Cash Flows
(in millions)

							Six Months Ended
							June 27,			June 28,
								2021			2020
Operating activities:
Net income (loss)							$	2.8		$	(1.0	)
Less: loss from discontinued operations								(0.3	)		(0.6	)
Income (loss) from continuing operations								3.1			(0.4	)
Adjustments to reconcile income (loss) from continuing operations to net cash provided by operating activities from continuing operations:
Depreciation and amortization								13.3			12.3
Amortization of lease right-of-use assets								4.5			5.3
Deferred income taxes								(0.9	)		(1.1	)
Stock-based compensation								12.8			9.5
Amortization of deferred financing costs								0.5			0.5
Provision for (recovery of) doubtful accounts								(0.2	)		0.2
Changes in assets and liabilities, net of acquisitions:
Accounts receivable								15.5			24.7
Unbilled receivables								(7.9	)		(6.8	)
Inventoried costs								(6.8	)		(4.5	)
Prepaid expenses and other assets								(2.2	)		(10.8	)
Operating lease liabilities								(4.5	)		(6.0	)
Accounts payable								5.8			(9.1	)
Accrued compensation								(1.8	)		1.4
Accrued expenses								(7.5	)		(4.2	)
Accrued interest								-			-
Billings in excess of costs and earnings on uncompleted contracts								9.6			(0.5	)
Income tax receivable and payable								(6.1	)		(3.0	)
Other liabilities								(5.2	)		3.3
Net cash provided by operating activities from continuing operations								22.0			10.8
Investing activities:
Cash paid for acquisitions, net of cash acquired								(6.2	)		(15.5	)
Capital expenditures								(20.5	)		(14.1	)
Proceeds from sale of assets								-			0.1
Net cash used in investing activities from continuing operations								(26.7	)		(29.5	)
Financing activities:
Payment of long-term debt								-			(0.1	)
Proceeds from the issuance of common stock, net of issuance costs								-			240.5
Payment under finance leases								(0.4	)		(0.3	)
Payments of employee taxes withheld from share-based awards								(8.5	)		-
Proceeds from shares issued under equity plans								2.5			1.4
Net cash provided by (used in) financing activities from continuing operations								(6.4	)		241.5
Net cash flows from continuing operations								(11.1	)		222.8
Net operating cash flows of discontinued operations								(0.8	)		1.7
Effect of exchange rate changes on cash and cash equivalents								(0.3	)		0.1
Net increase (decrease) in cash, cash equivalents and restricted cash								(12.2	)		224.6
Cash, cash equivalents and restricted cash at beginning of period								381.5			172.6
Cash, cash equivalents and restricted cash at end of period							$	369.3		$	397.2



Kratos Defense & Security Solutions, Inc.
Unaudited Non-GAAP Measures
Computation of Adjusted Earnings Per Share
(in millions, except per share data)


Adjusted income from continuing operations and adjusted income from continuing operations per diluted common share (Adjusted EPS) are non-GAAP
measures for reporting financial performance and exclude the impact of certain items and, therefore, have not been calculated in accordance with GAAP. Management
believes that exclusion of these items assists in providing a more complete understanding of the Company's underlying continuing operations results and trends and allows
for comparability with our peer company index and industry. The Company uses these measures along with the corresponding GAAP financial measures
to manage the Company's business and to evaluate its performance compared to prior periods and the marketplace. The Company defines adjusted
income from continuing operations before amortization of intangible assets, depreciation, stock-based compensation, foreign transaction gain/loss, and
acquisition and restructuring related items and other. The estimated impact to income taxes includes the impact to the effective tax rate, current tax provision and
deferred tax provision, and excludes the impact of discrete items, including transaction related expenses and release of valuation allowance, or benefit related to the add-backs.*
Adjusted EPS reflects adjusted income on a per share basis using weighted average diluted shares outstanding.

The following table reconciles the most directly comparable GAAP financial measures to the non-GAAP financial measures.

	Three Months Ended						Six Months Ended
	June 27,			June 28,			June 27,			June 28,
		2021			2020			2021			2020
Net income (loss) attributable to Kratos	$	1.1		$	(0.7	)	$	3.0		$	(0.9	)
Less: GAAP benefit for income taxes		(3.6	)		(1.8	)		(6.3	)		(3.2	)
Less: Net loss attributable to noncontrolling interest		(0.2	)		(0.1	)		(0.2	)		(0.1	)
Less: Loss from discontinued operations, net of income taxes		0.3			0.2			0.3			0.6
Loss from continuing operations before taxes		(2.4	)		(2.4	)		(3.2	)		(3.6	)
Add: Amortization of intangible assets		1.2			1.8			2.6			3.7
Add: Amortization of capitalized contract and development costs		0.3			0.3			0.5			0.5
Add: Depreciation		5.8			4.2			10.7			8.6
Add: Stock-based compensation		6.6			4.8			12.8			9.5
Add: Foreign transaction (gain) loss		0.1			(0.1	)		0.2			0.3
Add: Acquisition and restructuring related items and other		0.3			1.1			0.5			1.6
Non-GAAP Adjusted income from continuing operations before income taxes		11.9			9.7			24.1			20.6
Income taxes on Non-GAAP measure Adjusted income from continuing operations*		4.3			4.0			8.8			8.3
Non-GAAP Adjusted net income	$	7.6		$	5.7		$	15.3		$	12.3


Diluted earnings per common share	$	0.01		$	(0.01	)	$	0.02		$	(0.01	)
Less: GAAP benefit for income taxes		(0.03	)		(0.02	)		(0.05	)		(0.03	)
Less: Net loss attributable to noncontrolling interest		-			-			-			-
Less: Loss from discontinued operations, net of income taxes		-			-			-			0.01
Add: Amortization of intangible assets		0.01			0.02			0.02			0.03
Add: Amortization of capitalized contract and development costs		-			0.01			0.01			0.01
Add: Depreciation		0.05			0.04			0.08			0.08
Add: Stock-based compensation		0.05			0.04			0.10			0.09
Add: Foreign transaction (gain) loss		-			-			-			-
Add: Acquisition and restructuring related items and other		-			0.01			0.01			0.01
Income taxes on Non-GAAP measure Adjusted income from continuing operations*		(0.03	)		(0.04	)		(0.07	)		(0.08	)
Adjusted income from continuing operations per diluted common share	$	0.06		$	0.05		$	0.12		$	0.11

Weighted average diluted common shares outstanding		127.7			108.3			127.8			107.8

*The impact to income taxes is calculated by recasting income before income taxes to include the add-backs involved in determining Adjusted income from continuing
operations before income taxes and recalculating the income tax provision (benefit), including current and deferred income taxes, using the Adjusted income from continuing
operations before income taxes. The recalculation also adjusts for any discrete tax expense, including transaction related expenses and the release of valuation allowance, or
benefit related to the add-backs.






-end-

Kratos Reports Second Quarter Financial Results