Skip to main content

Model N Announces Fourth Quarter and Fiscal Year 2023 Financial Results

Total Fiscal Year Revenue Grew 14% Year-over-Year

SaaS ARR Grew 20% Year-over-Year

Model N, Inc. (NYSE: MODN), the leader in cloud revenue management solutions, today announced financial results for the fourth quarter and fiscal year 2023 ended September 30, 2023.

“2023 was a pivotal year in our business model transition as we continued our path to convert our remaining customers to the cloud. During the fourth quarter, we signed five SaaS transitions, closed numerous deals in our customer base, and saw strong pipeline growth for new logos. Our professional services team continues to deliver stellar results including generating best-in-class service margins,” stated Jason Blessing, president and chief executive officer of Model N.

Recent Company Highlights

  • Model N launched Channel Collaboration, a new self-service portal for high-tech manufacturers and their channel partners. Channel Collaboration provides high-tech manufacturers and their partners real-time visibility into channel data, enabling faster and more informed business decisions while maintaining channel compliance in a complex global market.
  • Model N released new product innovations to ensure compliance and optimize revenue geared towards the increasingly complex regulatory environment for global pharma manufacturers.

Fourth Quarter 2023 Financial Highlights

  • Revenues: Total revenues were $64.0 million, an increase of 10% from the fourth quarter of fiscal year 2022. Subscription revenues were $46.4 million, an increase of 8% from the fourth quarter of fiscal year 2022.
  • Gross Profit: Gross profit was $36.9 million, an increase of 13% from the fourth quarter of fiscal year 2022. Gross margin was 58% and 56% for the fourth quarter of fiscal year 2023 and 2022, respectively. Non-GAAP gross profit was $39.6 million, an increase of 9% from the fourth quarter of fiscal year 2022. Non-GAAP gross margin was 62% for the fourth quarter of fiscal year 2023 and 2022. Subscription gross margin was 66% for the fourth quarter of fiscal year 2023 compared to 64% for the fourth quarter of fiscal year 2022. Non-GAAP subscription gross margin was 69% and 70% for the fourth quarter of fiscal year 2023 and 2022, respectively.
  • GAAP Loss and Non-GAAP Income from Operations: GAAP loss from operations was $0.4 million compared to loss from operations of $4.9 million for the fourth quarter of fiscal year 2022. Non-GAAP income from operations was $10.8 million, an increase of 35% from the fourth quarter of fiscal year 2022.
  • GAAP Net Income: GAAP net income was $0.6 million compared to a net loss of $8.1 million for the fourth quarter of fiscal year 2022. GAAP diluted net income per share attributable to common stockholders was $0.02 based upon weighted average shares outstanding of 38.9 million compared to net loss per share of $0.22 for the fourth quarter of fiscal year 2022 based upon weighted average shares outstanding of 37.2 million.
  • Non-GAAP Net Income: Non-GAAP net income was $12.2 million, an increase of 59% from the fourth quarter of fiscal year 2022. Non-GAAP net income per diluted share was $0.31 based upon diluted weighted average shares outstanding of 38.9 million compared to non-GAAP net income per diluted share of $0.20 for the fourth quarter of fiscal year 2022 based upon diluted weighted average shares outstanding of 37.5 million.
  • Adjusted EBITDA: Adjusted EBITDA was $11.0 million, an increase of 34% from the fourth quarter of fiscal year 2022. Adjusted EBITDA margin was 17% compared to 14% for the fourth quarter of fiscal year 2022.
  • SaaS ARR and SaaS Net Dollar Retention: SaaS ARR reached $131.2 million, representing growth of 20% year-over-year. Trailing 12-month SaaS net dollar retention decreased to 118.2% from 129% in the prior quarter.

Fiscal Year 2023 Financial Highlights

  • Revenues: Total revenues were $249.5 million, an increase of 14% from fiscal year 2022. Subscription revenues were $181.4 million, an increase of 14% from fiscal year 2022.
  • Gross Profit: Gross profit was $141.2 million, an increase of 16% from fiscal year 2022. Gross margin was 57% compared to 56% for fiscal year 2022. Non-GAAP gross profit was $152.6 million, an increase of 14% from fiscal year 2022. Non-GAAP gross margin was 61% for the fiscal year 2023 and 2022. Subscription gross margin was 65% compared to 63% for fiscal year 2022. Non-GAAP subscription gross margin was 69% compared to 68% for fiscal year 2022.
  • GAAP Loss and Non-GAAP Income from Operations: GAAP loss from operations was $4.1 million compared to $13.0 million for fiscal year 2022. Non-GAAP income from operations was $41.8 million, an increase of 34% from the fiscal year 2022.
  • GAAP Net Loss: GAAP net loss was $33.9 million compared to $28.6 million for fiscal year 2022. GAAP basic and diluted net loss per share attributed to common stockholders was $0.89 based upon weighted average shares outstanding of 38.1 million compared to net loss per share of $0.78 based upon weighted average shares outstanding of 36.7 million for the fiscal year 2022.
  • Non-GAAP Net Income: Non-GAAP net income was $43.0 million, an increase of 62% from fiscal year 2022. Non-GAAP net income per diluted share was $1.11 based upon diluted weighted average shares outstanding of 38.8 million compared to non-GAAP net income per diluted share of $0.72 based upon diluted weighted average shares outstanding of 37.0 million for the fiscal year 2022.
  • Adjusted EBITDA: Adjusted EBITDA was $42.9 million, an increase of 34% from the fiscal year 2022.
  • Cash and Cash Flows: Cash and cash equivalents as of September 30, 2023 totaled $301.4 million. Net cash provided by operating activities was $23.6 million for fiscal year 2023 compared with $25.3 million in fiscal year 2022. Free cash flow was $23.2 million for fiscal year 2023 compared with $24.3 million in the fiscal year 2022.

A reconciliation of GAAP to non-GAAP financial measures has been provided in the financial tables included in this press release.

Guidance

As of November 9, 2023, we are providing guidance for the first quarter of the fiscal year 2024 ending December 31, 2023 and the full fiscal year ending September 30, 2024.

(in $ millions, except per share)

First quarter fiscal 2024

Full year fiscal 2024

Total revenues

61.5 - 62.5

260.0 - 263.0

Subscription revenues

46.5 - 47.0

193.0 - 195.0

Non-GAAP income from operations

8.2 - 9.2

46.9 - 49.9

Non-GAAP net income per share

0.29 - 0.31

1.25 - 1.32

Adjusted EBITDA

8.5 - 9.5

48.0 - 51.0

Quarterly Results Conference Call

Model N will host a conference call today at 2:00 PM Pacific Time (5:00 PM Eastern Time) to review the company’s financial results for the fourth quarter and fiscal year 2023 ended September 30, 2023. The conference call can be accessed by dialing 800-925-4216 from the United States or +1-212-231-2939 internationally. A live webcast and replay of the conference call can be accessed from the investor relations page of Model N’s website at investor.modeln.com. Following the completion of the call through 11:59 p.m. ET on November 23, 2023, a telephone replay will be available by dialing 844-512-2921 from the United States or +1-412-317-6671, internationally, with recording access code 22028312.

About Model N

Model N is the leader in revenue optimization and compliance for life sciences, medtech, and high-tech innovators. Our intelligent platform powers your digital transformation with integrated technology, data, analytics, and expert services that deliver deep insight and control.

Our integrated cloud solution is proven to automate pricing, incentive, and contract decisions to scale business profitably and grow revenue. Model N is trusted across more than 120 countries by the world’s leading pharmaceutical, medical technology, semiconductor, and high-tech companies, including Johnson & Johnson, AstraZeneca, Stryker, Seagate Technology, Broadcom, and Microchip Technology. For more information, visit www.modeln.com.

Forward-Looking Statements

This press release contains forward-looking statements including, among other things, statements regarding Model N’s first quarter and full year fiscal 2024 financial results, Model N’s profitability, future planned enhancements to our products and benefits from our products. The words “believe,” “may,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “expect,” and similar expressions are intended to identify forward-looking statements. These forward-looking statements are subject to risks, uncertainties, and assumptions. If the risks materialize or assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. Risks include, but are not limited to: (i) delays in closing customer contracts; (ii) our ability to improve and sustain our sales execution; (iii) the timing of new orders and the associated revenue recognition; (iv) adverse changes in general economic or market conditions; (v) delays or reductions in information technology spending and resulting variability in customer orders from quarter to quarter; (vi) competitive factors, including but not limited to pricing pressures, industry consolidation, entry of new competitors and new applications and marketing initiatives by our competitors; (vii) our ability to manage our growth effectively; (viii) acceptance of our applications and services by customers; (ix) success of new products; (x) the risk that the strategic initiatives that we may pursue will not result in significant future revenues; (xi) changes in health care regulation and policy and tax in the United States and worldwide; (xii) our ability to retain customers; and (xiii) adverse impacts on our business and financial condition due to macroeconomic and geopolitical factors, such as inflation, rising interests, pandemics, banking system instability and geopolitical conflicts. Further information on risks that could affect Model N’s results is included in our filings with the Securities and Exchange Commission (“SEC”), including our most recent quarterly report on Form 10-Q and our annual report on Form 10-K for the fiscal year ended September 30, 2023, and any current reports on Form 8-K that we may file from time to time. Should any of these risks or uncertainties materialize, actual results could differ materially from expectations. Model N assumes no obligation to, and does not currently intend to, update any such forward-looking statements after the date of this release.

Non-GAAP Financial Measures

We have provided in this release financial information that has not been prepared in accordance with accounting standards generally accepted in the United States of America (“GAAP”). We use these non-GAAP financial measures internally in analyzing our financial results and believe they are useful to investors, as a supplement to GAAP measures, in evaluating our ongoing operational performance. We believe that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends, and in comparing our financial results with other companies in our industry, many of which present similar non-GAAP financial measures to investors.

Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures below. A reconciliation of our non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included below in this press release.

Our reported results include certain non-GAAP financial measures, including non-GAAP gross profit, non-GAAP gross margin, non-GAAP subscription gross profit, non-GAAP subscription gross margin, non-GAAP income from operations, non-GAAP net income, non-GAAP net income per share, adjusted EBITDA and free cash flow. Non-GAAP gross profit and subscription gross profit excludes stock-based compensation expenses and amortization of intangible assets as they are often excluded by other companies to help investors understand the operational performance of their business. Non-GAAP income from operations excludes stock-based compensation expense and amortization of intangible assets. Non-GAAP net income excludes stock-based compensation expense, amortization of intangible assets, amortization of debt discount and issuance costs, and loss on extinguishment of debt. Additionally, stock-based compensation expense varies from period to period and from company to company due to such things as valuation methodologies and changes in stock price. Adjusted EBITDA is defined as net income (loss), adjusted for depreciation and amortization, stock-based compensation expense, interest expense, interest income, other income (expenses), net, provision for income taxes, and loss on extinguishment of debt. Reconciliation tables are provided in this press release.

SaaS ARR is defined as the annualized value of our SaaS revenue, which is derived by dividing the SaaS portion of our recurring subscription revenue for the quarter by the number of days in the quarter, and multiplying it by 365 to get an annualized number. SaaS Net Dollar Retention uses the same SaaS ARR calculations to measure the percentage change in SaaS ARR from customers that are in both the current period and the year-ago period. SaaS ARR that has been added from new customers that were not in the year-ago calculation is excluded from the SaaS Net Dollar Retention calculation. SaaS ARR and SaaS Net Dollar Retention should be viewed independently of revenue, deferred revenue, and remaining performance obligations, and are not intended to be a substitute for, or combined with, any of these items.

Free cash flow is defined as net cash provided by operating activities less cash used for purchase of property plant and equipment.

We have not reconciled guidance for non-GAAP financial measures to their most directly comparable GAAP measures because certain items that impact these measures are uncertain, out of our control and/or cannot be reasonably predicted or estimated, such as the difficulties of estimating certain items such as charges to stock-based compensation expense. Accordingly, a reconciliation of the non-GAAP financial measure guidance to the corresponding GAAP measures is not available without unreasonable effort.

Model N, Inc.

Condensed Consolidated Balance Sheets

(in thousands)

 

 

As of September 30,

2023

 

As of September 30,

2022

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

301,355

 

 

$

193,524

 

Funds held for customers

 

91

 

 

 

603

 

Accounts receivable, net

 

61,761

 

 

 

49,121

 

Prepaid expenses

 

5,922

 

 

 

5,772

 

Other current assets

 

14,777

 

 

 

12,516

 

Total current assets

 

383,906

 

 

 

261,536

 

Property and equipment, net

 

1,242

 

 

 

1,838

 

Operating lease right-of-use assets

 

9,885

 

 

 

15,392

 

Goodwill

 

65,665

 

 

 

65,665

 

Intangible assets, net

 

30,176

 

 

 

37,362

 

Other assets

 

9,221

 

 

 

10,454

 

Total assets

$

500,095

 

 

$

392,247

 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities

 

 

 

Accounts payable

$

3,888

 

 

$

5,820

 

Customer funds payable

 

91

 

 

 

603

 

Accrued employee compensation

 

14,645

 

 

 

26,712

 

Accrued liabilities

 

8,700

 

 

 

6,860

 

Operating lease liabilities, current portion

 

4,408

 

 

 

4,651

 

Deferred revenue, current portion

 

61,745

 

 

 

62,282

 

Total current liabilities

 

93,477

 

 

 

106,928

 

Long-term liabilities

 

 

 

Long term debt

 

280,358

 

 

 

135,417

 

Operating lease liabilities, less current portion

 

6,755

 

 

 

12,142

 

Other long-term liabilities

 

4,042

 

 

 

3,139

 

Total long-term liabilities

 

291,155

 

 

 

150,698

 

Total liabilities

 

384,632

 

 

 

257,626

 

Stockholders’ equity

 

 

 

Common stock

 

6

 

 

 

6

 

Additional paid-in capital

 

414,562

 

 

 

421,473

 

Accumulated other comprehensive loss

 

(2,245

)

 

 

(2,413

)

Accumulated deficit

 

(296,860

)

 

 

(284,445

)

Total stockholders’ equity

 

115,463

 

 

 

134,621

 

Total liabilities and stockholders’ equity

$

500,095

 

 

$

392,247

 

 

 

 

 

Model N, Inc.

Condensed Consolidated Statements of Operations

(in thousands, except per share amounts)

 

 

Three Months Ended September 30,

 

Twelve Months Ended September 30,

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Revenues

 

 

 

 

 

 

 

Subscription

$

46,425

 

 

$

42,881

 

 

$

181,353

 

 

$

159,766

 

Professional services

 

17,544

 

 

 

15,290

 

 

 

68,110

 

 

 

59,398

 

Total revenues

 

63,969

 

 

 

58,171

 

 

 

249,463

 

 

 

219,164

 

Cost of revenues

 

 

 

 

 

 

 

Subscription

 

15,929

 

 

 

15,260

 

 

 

63,497

 

 

 

58,509

 

Professional services

 

11,133

 

 

 

10,351

 

 

 

44,721

 

 

 

38,611

 

Total cost of revenues

 

27,062

 

 

 

25,611

 

 

 

108,218

 

 

 

97,120

 

Gross profit

 

36,907

 

 

 

32,560

 

 

 

141,245

 

 

 

122,044

 

Operating expenses

 

 

 

 

 

 

 

Research and development

 

11,924

 

 

 

12,569

 

 

 

48,452

 

 

 

47,604

 

Sales and marketing

 

13,479

 

 

 

12,845

 

 

 

54,010

 

 

 

47,719

 

General and administrative

 

11,879

 

 

 

12,060

 

 

 

42,900

 

 

 

39,676

 

Total operating expenses

 

37,282

 

 

 

37,474

 

 

 

145,362

 

 

 

134,999

 

Loss from operations

 

(375

)

 

 

(4,914

)

 

 

(4,117

)

 

 

(12,955

)

Interest expense

 

1,829

 

 

 

4,037

 

 

 

6,601

 

 

 

15,642

 

Loss on extinguishment of debt

$

 

 

$

 

 

$

29,493

 

 

$

 

Interest income

$

(3,440

)

 

 

(693

)

 

$

(9,090

)

 

$

(879

)

Other income, net

 

(163

)

 

 

(277

)

 

 

(43

)

 

 

(558

)

Income (loss) before income taxes

 

1,399

 

 

 

(7,981

)

 

 

(31,078

)

 

 

(27,160

)

Provision for income taxes

 

770

 

 

 

131

 

 

 

2,844

 

 

 

1,475

 

Net income (loss)

$

629

 

 

$

(8,112

)

 

$

(33,922

)

 

$

(28,635

)

Net income (loss) per share:

 

 

 

 

 

 

 

Basic

$

0.02

 

 

$

(0.22

)

 

$

(0.89

)

 

$

(0.78

)

Diluted

$

0.02

 

 

$

(0.22

)

 

$

(0.89

)

 

$

(0.78

)

Weighted average number of shares used in computing net income (loss) per share:

 

 

 

 

 

 

 

Basic

 

38,601

 

 

 

37,199

 

 

 

38,081

 

 

 

36,744

 

Diluted

 

38,863

 

 

 

37,199

 

 

 

38,081

 

 

 

36,744

 

 

 

 

 

 

 

 

 

Model N, Inc.

Condensed Consolidated Statements of Cash Flows

(in thousands)

 

 

Twelve Months Ended September 30,

 

 

2023

 

 

 

2022

 

Cash Flows from Operating Activities

 

 

 

Net loss

$

(33,922

)

 

$

(28,635

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

Depreciation and amortization

 

8,225

 

 

 

8,991

 

Stock-based compensation

 

38,765

 

 

 

36,054

 

Amortization of debt discount and issuance costs

 

1,463

 

 

 

11,114

 

Deferred income taxes

 

513

 

 

 

389

 

Amortization of capitalized contract acquisition costs

 

4,907

 

 

 

4,349

 

Loss on extinguishment of debt

 

29,493

 

 

 

 

Other non-cash charges

 

1,109

 

 

 

(797

)

Changes in assets and liabilities, net of acquisition:

 

 

 

Accounts receivable

 

(13,781

)

 

 

(5,685

)

Prepaid expenses and other assets

 

(697

)

 

 

(7,108

)

Accounts payable

 

(1,930

)

 

 

1,049

 

Accrued employee compensation

 

(6,982

)

 

 

2,946

 

Other current and long-term liabilities

 

(3,115

)

 

 

(2,197

)

Deferred revenue

 

(451

)

 

 

4,817

 

Net cash provided by operating activities

 

23,597

 

 

 

25,287

 

Cash Flows from Investing Activities

 

 

 

Purchases of property and equipment

 

(447

)

 

 

(993

)

Net cash used in investing activities

 

(447

)

 

 

(993

)

Cash Flows from Financing Activities

 

 

 

Proceeds from exercise of stock options and issuance of common stock under employee stock purchase

plan

 

4,495

 

 

 

4,255

 

Proceeds from issuance of 2028 Notes

 

253,000

 

 

 

 

Payment of debt issuance cost for Notes 2028

 

(7,525

)

 

 

 

Repayment of 2025 Notes

 

(165,210

)

 

 

 

Net changes in customer funds payable

 

(512

)

 

 

288

 

Net cash provided by financing activities

 

84,248

 

 

 

4,543

 

Effect of exchange rate changes on cash and cash equivalents

 

(79

)

 

 

(493

)

Net increase in cash and cash equivalents

 

107,319

 

 

 

28,344

 

Cash and cash equivalents

 

 

 

Beginning of period

 

194,127

 

 

 

165,783

 

End of period

$

301,446

 

 

$

194,127

 

 

 

 

 

Model N, Inc.

Reconciliation of GAAP to Non-GAAP Operating Results

(in thousands, except per share amounts)

 

 

 

Three Months Ended September 30,

 

Twelve Months Ended September 30,

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Reconciliation from GAAP net income (loss) to adjusted EBITDA

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

$

629

 

 

$

(8,112

)

 

$

(33,922

)

 

$

(28,635

)

Reversal of non-GAAP items

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

9,404

 

 

 

10,867

 

 

 

38,765

 

 

 

36,054

 

Depreciation and amortization

 

 

1,972

 

 

 

2,266

 

 

 

8,225

 

 

 

8,991

 

Interest expense

 

 

1,829

 

 

 

4,037

 

 

 

6,601

 

 

 

15,642

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

29,493

 

 

 

 

Interest income

 

 

(3,440

)

 

 

(693

)

 

 

(9,090

)

 

 

(879

)

Other income, net

 

 

(163

)

 

 

(277

)

 

 

(43

)

 

 

(558

)

Provision for income taxes

 

 

770

 

 

 

131

 

 

 

2,844

 

 

 

1,475

 

Adjusted EBITDA

 

$

11,001

 

 

$

8,219

 

 

$

42,873

 

 

$

32,090

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Twelve Months Ended September 30,

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Reconciliation from GAAP gross profit to non-GAAP gross profit

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

36,907

 

 

$

32,560

 

 

$

141,245

 

 

$

122,044

 

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

 

2,234

 

 

 

2,972

 

 

 

9,365

 

 

 

8,961

 

Amortization of intangible assets (b)

 

 

427

 

 

 

709

 

 

 

1,990

 

 

 

2,836

 

Non-GAAP gross profit

 

$

39,568

 

 

$

36,241

 

 

$

152,600

 

 

$

133,841

 

Percentage of revenue

 

 

62

%

 

 

62

%

 

 

61

%

 

 

61

%

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Twelve Months Ended September 30,

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Reconciliation from GAAP subscription gross profit to non-GAAP subscription gross profit

 

 

 

 

 

 

 

 

GAAP subscription gross profit

 

$

30,496

 

 

$

27,621

 

 

$

117,856

 

 

$

101,257

 

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

 

1,226

 

 

 

1,585

 

 

 

5,134

 

 

 

4,888

 

Amortization of intangible assets (b)

 

 

427

 

 

 

709

 

 

 

1,990

 

 

 

2,836

 

Non-GAAP subscription gross profit

 

$

32,149

 

 

$

29,915

 

 

$

124,980

 

 

$

108,981

 

Percentage of subscription revenue

 

 

69

%

 

 

70

%

 

 

69

%

 

 

68

%

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Twelve Months Ended September 30,

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Reconciliation from GAAP professional services gross profit to non-GAAP professional services gross profit

 

 

 

 

 

 

 

 

GAAP professional services gross profit

 

$

6,411

 

 

$

4,938

 

 

$

23,389

 

 

$

20,787

 

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

 

1,008

 

 

 

1,387

 

 

 

4,231

 

 

 

4,073

 

Non-GAAP professional services gross profit

 

$

7,419

 

 

$

6,325

 

 

$

27,620

 

 

$

24,860

 

Percentage of professional services revenue

 

 

42

%

 

 

41

%

 

 

41

%

 

 

42

%

 

 

 

Three Months Ended September 30,

 

Twelve Months Ended September 30,

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Reconciliation from GAAP operating loss to non-GAAP operating income

 

 

 

 

 

 

 

 

GAAP operating loss

 

$

(375

)

 

$

(4,914

)

 

$

(4,117

)

 

$

(12,955

)

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

 

9,404

 

 

 

10,867

 

 

 

38,765

 

 

 

36,053

 

Amortization of intangible assets (b)

 

 

1,726

 

 

 

2,008

 

 

 

7,185

 

 

 

8,032

 

Non-GAAP operating income

 

$

10,755

 

 

$

7,961

 

 

$

41,833

 

 

$

31,130

 

 

 

 

 

 

 

 

 

 

Numerator

 

 

 

 

 

 

 

 

Reconciliation between GAAP net income (loss) and non-GAAP net income

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

$

629

 

 

$

(8,112

)

 

$

(33,922

)

 

$

(28,635

)

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

 

9,404

 

 

 

10,867

 

 

 

38,765

 

 

 

36,053

 

Amortization of intangible assets (b)

 

 

1,726

 

 

 

2,008

 

 

 

7,185

 

 

 

8,032

 

Loss on extinguishment of debt (c)

 

 

 

 

 

 

 

 

29,493

 

 

 

 

Amortization of debt discount and issuance costs (d)

 

 

416

 

 

 

2,904

 

 

 

1,463

 

 

 

11,114

 

Non-GAAP net income

 

$

12,175

 

 

$

7,667

 

 

$

42,984

 

 

$

26,564

 

 

 

 

 

 

 

 

 

 

Denominator

 

 

 

 

 

 

 

 

Reconciliation between GAAP net income (loss) and non-GAAP net income per share

 

 

 

 

 

 

 

 

Shares used in computing GAAP net income (loss) per share:

 

 

 

 

 

 

 

 

Basic

 

 

38,601

 

 

 

37,199

 

 

 

38,081

 

 

 

36,744

 

Diluted

 

 

38,863

 

 

 

37,199

 

 

 

38,081

 

 

 

36,744

 

Shares used in computing non-GAAP net income per share

 

 

 

 

 

 

 

 

Basic

 

 

38,601

 

 

 

37,199

 

 

 

38,081

 

 

 

36,744

 

Diluted

 

 

38,863

 

 

 

37,488

 

 

 

38,767

 

 

 

36,996

 

GAAP net income (loss) per share

 

 

 

 

 

 

 

 

Basic

 

$

0.02

 

 

$

(0.22

)

 

$

(0.89

)

 

$

(0.78

)

Diluted

 

$

0.02

 

 

$

(0.22

)

 

$

(0.89

)

 

$

(0.78

)

Non-GAAP net income per share

 

 

 

 

 

 

 

 

Basic

 

$

0.32

 

 

$

0.21

 

 

$

1.13

 

 

$

0.72

 

Diluted

 

$

0.31

 

 

$

0.20

 

 

$

1.11

 

 

$

0.72

 

 

 

 

Three Months Ended September 30,

 

Twelve Months Ended September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

Amortization of intangibles assets recorded in the statements of operations

 

 

 

 

 

 

 

 

Cost of revenues

 

 

 

 

 

 

 

 

Subscription

 

$

427

 

$

709

 

$

1,990

 

$

2,836

Total amortization of intangibles assets in cost of revenue (b)

 

 

427

 

 

709

 

 

1,990

 

 

2,836

Operating expenses

 

 

 

 

 

 

 

 

Sales and marketing

 

 

1,299

 

 

1,299

 

 

5,195

 

 

5,196

Total amortization of intangibles assets in operating expense (b)

 

 

1,299

 

 

1,299

 

 

5,195

 

 

5,196

Total amortization of intangibles assets (b)

 

$

1,726

 

$

2,008

 

$

7,185

 

$

8,032

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Twelve Months Ended September 30,

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

Stock-based compensation recorded in the statements of operations

 

 

 

 

 

 

 

 

Cost of revenues

 

 

 

 

 

 

 

 

Subscription

 

$

1,226

 

$

1,585

 

$

5,134

 

$

4,888

Professional services

 

 

1,008

 

 

1,387

 

 

4,231

 

 

4,073

Total stock-based compensation in cost of revenue (a)

 

$

2,234

 

$

2,972

 

$

9,365

 

$

8,961

Operating expenses

 

 

 

 

 

 

 

 

Research and development

 

 

1,614

 

 

2,039

 

 

6,925

 

 

6,655

Sales and marketing

 

 

2,355

 

 

2,467

 

 

9,476

 

 

8,136

General and administrative

 

 

3,201

 

 

3,389

 

 

12,999

 

 

12,301

Total stock-based compensation in operating expense (a)

 

$

7,170

 

$

7,895

 

$

29,400

 

$

27,092

Total stock-based compensation (a)

 

$

9,404

 

$

10,867

 

$

38,765

 

$

36,053

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Twelve Months Ended September 30,

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Free cash flow

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

133

 

 

$

7,954

 

 

$

23,597

 

 

$

25,287

 

Purchases of property and equipment

 

 

(210

)

 

 

(507

)

 

 

(447

)

 

 

(993

)

Free cash flow

 

 

(77

)

 

 

7,447

 

 

 

23,150

 

 

 

24,294

 

Use of Non-GAAP Financial Measures

To supplement our condensed consolidated financial statements presented on a GAAP basis, we use non-GAAP measures of adjusted EBITDA, gross profit, gross margin, income from operations, net income, weighted average shares outstanding and net income per share, which are adjusted to exclude stock-based compensation expense, amortization of intangible assets, depreciation of fixed assets, amortization of debt discount and issuance costs, loss on extinguishment of debt and include dilutive shares where applicable. We believe these adjustments are appropriate to enhance an overall understanding of our past financial performance and also our prospects for the future. These adjustments to our current period GAAP results are made with the intent of providing both management and investors a more complete understanding of our underlying operating results and trends and our marketplace performance. The non-GAAP results are an indication of our baseline performance that are considered by management for the purpose of making operational decisions. In addition, these non-GAAP results are the primary indicators management uses as a basis for our planning and forecasting of future periods. The presentation of this additional information is not meant to be considered in isolation or as a substitute for operating loss, net loss or basic and diluted net loss per share prepared in accordance with generally accepted accounting principles in the United States. Non-GAAP financial measures are not based on a comprehensive set of accounting rules or principles and are subject to limitations.

While a large component of our expenses incurred in certain periods, we believe investors may want to exclude the effects of these items in order to compare our financial performance with that of other companies and between time periods:

(a)

Stock-based compensation is a non-cash expense accounted for in accordance with FASB ASC Topic 718. We believe that the exclusion of stock-based compensation expense provides for a better comparison of our operating results to prior periods and to our peer companies.

 

 

(b)

Amortization of intangible assets resulted principally from acquisitions. Intangible asset amortization is a non-cash item. As such, we believe exclusion of these expenses provides for a better comparison of our operating results to prior periods and to our peer companies.

 

 

(c)

The repurchase of our 2.625% convertible senior notes due 2025 was accounted for as a debt extinguishment. The Company recorded a $29.5 million loss on extinguishment of debt on its consolidated statements of operations during the fiscal quarter ended March 31, 2023 and the twelve months ended September 30, 2023, which includes the write-off of related deferred issuance costs of $2.3 million. We believe exclusion of these expenses provides for a better comparison of our operating results to prior periods and to our peer companies.

 

 

(d)

Amortization of debt discount and issuance costs - Prior to the adoption of ASU 2020-06, Debt with Conversion and Other Options, on October 1, 2022 we were required to recognize non-cash interest expense related to amortization of debt discount and issuance costs. Subsequent to the adoption of ASU 2020-06, Debt with Conversion and Other Options, we only recognize non-cash interest expense related to amortization of issuance costs. We believe exclusion of these expenses provides for a better comparison of our operating results to prior periods and to our peer companies.

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.