Attached files

file filename
8-K - FORM 8-K - Cornerstone OnDemand Incd301825d8k.htm

Exhibit 99.1

 

LOGO

Cornerstone OnDemand, Inc. Announces Fourth Quarter

and Fiscal Year 2011 Financial Results

 

   

Record full year gross revenue of $75.5 million, up 62% year-over-year

   

Record annual Bookings 1 of $97.6 million, up 60% year-over-year

   

Record full year gross margin of 71%, up 400 basis points year-over-year

   

Annual dollar retention rate1 of 95%

   

Ended the year with over 800 clients and approximately 7.5 million users

SANTA MONICA, Calif., February 14, 2011 – Learning and talent management software provider Cornerstone OnDemand (NASDAQ: CSOD) today announced results for its fourth quarter and fiscal year ended December 31, 2011.

Gross revenue for the fourth quarter of 2011 was $22.4 million, representing a 59% increase compared to the same period in 2010. Gross revenue for the full fiscal year of 2011 was $75.5 million, representing a 62% increase compared to the full fiscal year of 2010.

Bookings1 , which the company defines as gross revenue plus the change in deferred revenue, were $38.4 million for the fourth quarter of 2011, representing a 58% increase compared to the fourth quarter of 2010, and $97.6 million for the full fiscal year of 2011, a 60% increase compared to the full year 2010. Deferred revenue at December 31, 2011 was $55.9 million, which was 65% higher than the balance at December 31, 2010.

“We had a strong finish to an outstanding first year as a public company,” said Adam Miller, President and CEO. “It is a testament to our team’s commitment to client success that we were able to sustain our high growth, maintain our exceptional rate of client retention, and continue to improve margins.”

“Now that both of our primary competitors—Taleo and SuccessFactors—are being acquired by ERP vendors,” Miller continued, “Cornerstone is well-positioned with the scale, opportunity and momentum to be the preeminent talent management provider for organizations of all sizes.”

Gross profit for the fourth quarter of 2011 was $16 million, representing a 128% year-over-year improvement compared to the same period in 2010. Gross margin for the fourth quarter of 2011 was 71% compared to 63% in the same period in 2010. The 2010 period includes a reduction of revenue of $2.9 million associated with the issuance of a common stock warrant issued to ADP. On a non-GAAP basis1, gross margin for the fourth quarter of 2011 was 73% compared to 71% in the same period of 2010.

Gross profit for the full fiscal year of 2011 was $51.7 million, a 76% increase compared to 2010. Gross margin for the full fiscal year of 2011 was 71% compared to 67% in the same period in 2010. On a non-GAAP basis1, gross margin for the full fiscal year of 2011 was 73% compared to 70% in the same period in 2010.


Cornerstone’s loss from operations for the fourth quarter of 2011 was $4.6 million compared to a loss from operations of $6.3 million for the fourth quarter of 2010, reflecting the company’s continued investments in scaling its operations.

During the fourth quarter of 2011, net cash provided by operations was $4.9 million and the company generated approximately $4.2 million in unlevered free cash flow.1 For the full year, net cash provided by operations was $1.8 million and the company used approximately $1.4 million in unlevered free cash flow.1

At December 31, 2011, the company’s total cash and cash equivalents were $85.4 million and accounts receivable were $34.1 million.

Cornerstone ended the year with 805 clients and approximately 7.5 million users, representing 67% and 52% year-over-year growth of the company’s client base and users, respectively.

In accordance with Generally Accepted Accounting Principles, or on a “GAAP” basis, Cornerstone’s net loss for the fourth quarter of 2011 was $5.0 million compared to net loss of $16.9 million for the same period in 2010. Non-GAAP net loss1 for the fourth quarter of 2011 was $3.0 million, or $(0.06) per share compared to non-GAAP net loss1 of $3.4 million, or $(0.32) per share, for the same period in 2010.

Net loss for the full fiscal year 2011 was $63.9 million compared to net loss of $48.4 million for 2010. Non-GAAP net loss1 for 2011 was $12.8 million, or $(0.32) per share compared to non-GAAP net loss1 of $10.2 million, or $(1.11) per share for 2010.

Non-GAAP results exclude, if applicable for each given period, common stock warrant charges, expenses related to stock-based compensation and related employer-paid payroll taxes, changes in the fair value of preferred stock warrants, accretion related to preferred stock, amortization of debt discount and issuance costs, fees related to the early retirement of debt, and expenses associated with the company’s withdrawn secondary offering.

1 Bookings, unlevered free cash flow, annual dollar retention rate, non-GAAP net loss and non-GAAP net loss per share are non-GAAP measures. Please see the discussion in the section “Non-GAAP Financial Measures” and in the reconciliations at the end of the release.

Quarterly Conference Call

Cornerstone OnDemand will host a conference call to discuss its fourth quarter and fiscal year 2011 results at 2:00 p.m. PST (5:00 p.m. EST) today. A live audio webcast of the conference call, together with detailed financial information, can be accessed through the company’s Investor Relations Web site at http://investors.cornerstoneondemand.com/events.cfm. The live call can be accessed by dialing (888) 357-3694 (U.S.) or 973-890-8276 (outside the U.S.) and referencing passcode: 5225-3594. A replay of the call will also be available at http://investors.cornerstoneondemand.com/events.cfm or via telephone until 9:00 p.m. PST on February 18, 2012 by dialing (855) 859-2056 (U.S.) or 404-537-3406 (outside the U.S.), and referencing passcode: 5225-3594.


About Cornerstone OnDemand

Cornerstone OnDemand is a leading global provider of a comprehensive learning and talent management solution. We enable organizations to meet the challenges they face in empowering their people and maximizing the productivity of their human capital. Our integrated software-as-a-service (SaaS) solution consists of the Cornerstone Recruiting Cloud*, the Cornerstone Performance Cloud, the Cornerstone Learning Cloud and the Cornerstone Extended Enterprise Cloud. Our clients use our solution to develop employees throughout their careers, engage all employees effectively, improve business execution, cultivate future leaders and integrate with their external networks of customers, vendors and distributors. We currently empower approximately 7.5 million users across 179 countries and in 31 languages. www.csod.com

*Anticipated availability in early 2012.

Note: Cornerstone® and Cornerstone OnDemand® are registered trademarks of Cornerstone OnDemand Inc.

Forward-looking Statements

This release contains forward-looking statements, including statements regarding Cornerstone OnDemand’s future financial performance, market growth, the demand for and benefits from the use of Cornerstone OnDemand’s solutions, and general business conditions. Any forward-looking statements contained in this press release are based upon Cornerstone OnDemand’s historical performance and its current plans, estimates and expectations and are not a representation that such plans, estimates, or expectations will be achieved. These forward-looking statements represent Cornerstone OnDemand’s expectations as of the date of this press announcement. Subsequent events may cause these expectations to change, and Cornerstone OnDemand disclaims any obligation to update the forward-looking statements in the future. These forward-looking statements are subject to known and unknown risks and uncertainties that may cause actual results to differ materially. Important factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to, our ability to attract new clients; the extent to which clients renew their subscriptions for our solution; our ability to compete as the talent management provider for organizations of all sizes; changes in the proportion of our client base that is comprised of enterprise or mid-sized organizations; our ability to manage our growth, including additional headcount and entry into new geographies; the timing and success of solutions offered by our competitors; unpredictable macro-economic conditions; reductions in information technology spending; the success of our new product and service introductions; a disruption in our hosting network infrastructure; costs and reputational harm that could result from defects in our solution; the success of our strategic relationships with third parties; the loss of any of our key employees; increased demands on our infrastructure and costs associated with operating as a public company;


failure to protect our intellectual property; acts of terrorism or other vandalism, war or natural disasters; changes in current tax or accounting rules; and other risks and uncertainties. Further information on potential factors that could affect actual results is included in Cornerstone OnDemand’s reports filed with the SEC, including its Form 10-Q filed with the SEC on November 14, 2011.

Non-GAAP Financial Measures

To supplement its consolidated financial statements, which are prepared and presented in accordance with GAAP, Cornerstone OnDemand has provided in this release certain measures that have not been prepared in accordance with GAAP. These non-GAAP financial measures include bookings, unlevered free cash flow, non-GAAP net loss, non-GAAP net loss per share and non-GAAP gross margin. Cornerstone OnDemand uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating Cornerstone OnDemand’s ongoing operational performance. Cornerstone OnDemand believes 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 its financial measures with other companies in Cornerstone OnDemand’s industry, many of which present similar non-GAAP financial measures to investors. Non-GAAP net loss and non-GAAP net loss per share exclude common stock warrant charges, expenses related to stock-based compensation and related employer-paid payroll taxes, changes in the fair value of preferred stock warrants, accretion related to preferred stock, amortization of debt discount and issuance costs, fees related to the early retirement of debt, and expenses associated with our withdrawn secondary offering. These amounts are often difficult to predict and often excluded by other companies to help investors understand the operational performance of their business. Non-GAAP financial measures that the Company uses may be different from measures that other companies may use.

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 measures to their most directly comparable GAAP financial measure. A reconciliation of GAAP to the non-GAAP financial measures has been provided in the tables included as part of this press release.

Investor Relations Contact:

Carolyn Bass

P: +1 (415) 445-3232

ir@csod.com

Press Contact:

Michelle Haworth

Cornerstone OnDemand, Inc.

P: +1 (310) 752-0178

mhaworth@csod.com


Cornerstone OnDemand, Inc.

CONSOLIDATED BALANCE SHEETS

(in thousands)

(unaudited)

 

      December 31, 2011     December 31, 2010  

Assets

    

Cash and cash equivalents

   $ 85,409      $ 7,067   

Accounts receivable, net

     34,110        20,876   

Deferred commissions

     3,537        2,330   

Prepaid expenses and other current assets, net

     3,789        1,869   
  

 

 

   

 

 

 

Total current assets

     126,845        32,142   

Capitalized software development, net

     4,106        2,662   

Property and equipment, net

     3,663        3,976   

Other assets, net

     748        1,226   

Deferred offering costs

     —          2,888   
  

 

 

   

 

 

 

Total Assets

   $ 135,362      $ 42,894   
  

 

 

   

 

 

 

Liabilities, Convertible Preferred Stock and Stockholders’ Equity (Deficit)

    

Liabilities:

    

Accounts payable

   $ 3,834      $ 4,554   

Accrued expenses

     8,039        6,556   

Deferred revenue, current portion

     52,338        32,745   

Capital lease obligations, current portion

     1,617        1,369   

Short term debt

     265        14   

Other liabilities

     996        760   
  

 

 

   

 

 

 

Total current liabilities

     67,089        45,998   

Other liabilities, non-current

     806        981   

Deferred revenue, net of current portion

     3,542        1,073   

Capital lease obligation, net of current portion

     1,056        1,523   

Long-term debt, net of current portion

     409        8,705   

Preferred stock warrant liabilities

     —          39,756   
  

 

 

   

 

 

 

Total liabilities

     72,902        98,036   

Convertible preferred stock

     —          42,089   

Stockholders’ Equity (Deficit)

    

Common stock

     5        1   

Additional paid-in capital

     226,916        597   

Accumulated deficit

     (164,650     (97,802

Accumulated other comprehensive income (loss)

     189        (27
  

 

 

   

 

 

 

Total stockholders’ equity (deficit)

     62,460        (97,231
  

 

 

   

 

 

 

Total Liabilities, Convertible Preferred Stock and Stockholders’

    

Equity (Deficit)

   $ 135,362      $ 42,894   
  

 

 

   

 

 

 


Cornerstone OnDemand, Inc.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)

 

      Three Months Ended
December 31,
    Year Ended
December 31,
 
      2011     2010     2011     2010  

Gross revenue

   $ 22,386      $ 14,036      $ 75,522      $ 46,608   

Common stock warrant charge1

     —          (2,877     (2,500     (2,877
  

 

 

   

 

 

   

 

 

   

 

 

 

Net revenue

     22,386        11,159        73,022        43,731   

Cost of revenue2

     6,382        4,155        21,285        14,280   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     16,004        7,004        51,737        29,451   

Operating expenses:

        

Sales and marketing2

     13,529        8,233        45,773        28,134   

Research and development2

     2,541        2,054        10,149        5,602   

General and administrative2

     4,545        3,005        15,122        8,555   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     20,615        13,292        71,044        42,291   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from operations

     (4,611     (6,288     (19,307     (12,840

Other income (expense):

        

Interest income

     5        —          20        3   

Interest expense

     (105     (386     (902     (1,113

Change in fair value of preferred stock warrant liabilities

     —          (9,996     (42,559     (34,073

Withdrawn secondary offering expense

     —          —          (555     —     

Other, net

     (196     (172     (416     (210
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense), net

     (296     (10,554     (44,412     (35,393
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before provision for income taxes

     (4,907     (16,842     (63,719     (48,233

Provision for income taxes

     (49     (68     (181     (137
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (4,956   $ (16,910   $ (63,900   $ (48,370

Accretion of redeemable preferred stock

     —          (3,511     (5,208     (8,235
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to common stockholders

   $ (4,956   $ (20,421   $ (69,108   $ (56,605
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per share attributable to common stockholders, basic and diluted

   $ (0.10   $ (1.96   $ (1.74   $ (6.15
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average common shares outstanding, basic and diluted

     48,597        10,404        39,824        9,206   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

1 

During the second quarter of 2011 and the fourth quarter of 2010, we recorded a $2.5 million and $2.9 million, respectively, reduction of revenue associated with common stock warrants to ADP.

2 

Includes stock-based compensation and employer-related taxes as follows:

 

     Three Months Ended
December 31,
     Year Ended
December 31,
 
     2011      2010      2011      2010  

Cost of revenue

   $ 421       $ 24       $ 597       $ 69   

Sales and marketing

     597         141         1,422         345   

Research and development

     152         94         765         132   

General and administrative

     702         276         2,047         361   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,872       $ 535       $ 4,831       $ 907   
  

 

 

    

 

 

    

 

 

    

 

 

 


Cornerstone OnDemand, Inc.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2011     2010     2011     2010  

Cash flows from operating activities:

        

Net loss

   $ (4,956   $ (16,910   $ (63,900   $ (48,370

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

        

Depreciation and amortization

     1,019        772        3,714        2,636   

Non-cash interest expense

     61        161        579        331   

Change in fair value of preferred stock warrant liabilities

     —          9,996        42,559        34,073   

Unrealized foreign exchange loss (gain)

     202        96        460        (49

Charges related to the issuance of common stock warrant

     —          2,877        2,500        2,877   

Stock-based compensation expense

     1,543        535        4,502        907   

Withdrawn secondary offering expense

     —          —          555        —     

Non-cash charitable contribution of common stock

     —          —          193        —     

Loss on disposal of fixed assets

     —          —          —          47   

Changes in operating assets and liabilities:

        

Accounts receivable

     (11,111     (3,999     (13,308     (8,751

Deferred commissions

     (728     (571     (1,274     (885

Prepaid expenses and other assets

     (272     1,234        (1,804     (970

Accounts payable

     566        1,254        915        2,215   

Accrued expenses

     1,535        (713     3,314        1,124   

Deferred revenue

     16,076        10,328        22,161        14,311   

Other liabilities

     937        89        666        670   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     4,872        5,149        1,832        166   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

        

Purchases of property and equipment

     —          (189     (784     (818

Capitalized software development costs

     (741     (574     (3,022     (1,888

Purchases of intangible assets

     —          (81     —          (192

Purchase of available-for-sale securities

     —          —          (34,079     —     

Proceeds from maturities of available-for-sale securities

     17,000        —          34,000        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) investing activities

     16,259        (844     (3,885     (2,898
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

        

Proceeds from initial public offering, net of underwriting discounts and commissions

     —          —          90,539        —     

Payments of initial public offering costs

     —          (250     (3,436     (250

Payments of withdrawn secondary offering costs

     —          —          (555     —     

Proceeds from issuance of preferred stock upon warrant exercises

     —          —          3,163        —     

Proceeds from issuance of debt

     —          3,654        669        20,700   

Repayment of debt

     (56     (6,559     (9,207     (18,355

Principal payments under capital lease obligations and financing arrangements

     (818     (354     (1,977     (1,265

Proceeds from common stock option and warrant exercises

     876        299        1,491        908   

Payments of withholding tax on net exercise of stock-based awards

     —          —          (48     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     2        (3,210     80,639        1,738   
  

 

 

   

 

 

   

 

 

   

 

 

 

Effect of exchange rate changes on cash and cash equivalents

     (99     —          (244     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     21,034        1,095        78,342        (994

Cash and cash equivalents at beginning of period

     64,375        8,061        7,067        8,061   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 85,409      $ 9,156      $ 85,409      $ 7,067   
  

 

 

   

 

 

   

 

 

   

 

 

 

Supplemental cash flow information

        

Cash paid for interest

   $ 68      $ 323      $ 543      $ 909   


Cornerstone OnDemand, Inc.

RECONCILIATIONS OF NET LOSS TO NON-GAAP NET LOSS PER SHARE

(in thousands, except per share amounts)

(unaudited)

 

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2011     2010     2011     2010  

Net loss 1

   $ (4,956   $ (16,910   $ (63,900   $ (48,370

Adjustments to net loss

        

Common stock warrant charge

     —          2,877        2,500        2,877   

Stock-based compensation and employer-related payroll taxes

     1,872        535        4,831        907   

Amortization of debt discount and issuance costs

     38        63        566        233   

Early debt retirement expense

     —          66        54        66   

Change in fair value of preferred stock warrant liabilities

     —          9,996        42,559        34,073   

Withdrawn secondary offering expense

     —          —          555        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments to net loss

     1,910        13,537        51,065        38,156   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net loss

   $ (3,046   $ (3,373   $ (12,835   $ (10,214
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average common shares outstanding, basic and diluted 2

     48,597        10,404        39,824        9,206   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net loss per share

   $ (0.06   $ (0.32   $ (0.32   $ (1.11
  

 

 

   

 

 

   

 

 

   

 

 

 

 

1 

Net loss excludes the accretion of redeemable preferred stock of $0 million and $3.5 million for the three months ended December 31, 2011 and 2010, respectively, and $5.2 million and $8.2 million for the year ended December 31, 2011 and 2010, respectively.

2

The weighted-average common shares for the three months ended and year ended December 31, 2011 reflect the actual conversion of our preferred stock to common stock upon our initial public offering and the issuance of shares in the initial public offering in March 2011.


Cornerstone OnDemand, Inc.

CALCULATION OF BOOKINGS (DEFINED AS GROSS REVENUE PLUS CHANGE IN DEFERRED REVENUE)

(in thousands)

(unaudited)

 

      Deferred Revenue
Balance
     Three Months Ended
December 31, 2011
 

Gross revenue

      $ 22,386   

Deferred revenue at September 30, 2011

   $ 39,875      

Deferred revenue at December 31, 2011

     55,880      
  

 

 

    

 

 

 

Increase

     16,005         16,005   
  

 

 

    

 

 

 

Bookings

      $ 38,391   
     

 

 

 

 

      Deferred Revenue
Balance
     Three Months Ended
December 31, 2011
 

Gross revenue

      $ 14,036   

Deferred revenue at September 30, 2010

   $ 23,490      

Deferred revenue at December 31, 2010

     33,818      
  

 

 

    

 

 

 

Increase

     10,328         10,328   
  

 

 

    

 

 

 

Bookings

      $ 24,364   
     

 

 

 

Percentage period-over-period increase in bookings for the

three months ended December 31, 2011

     58%   

 

      Deferred Revenue
Balance
     Three Months Ended
December 31, 2011
 

Gross revenue

      $ 75,522   

Deferred revenue at December 31, 2010

   $ 33,818      

Deferred revenue at December 31, 2011

     55,880      
  

 

 

    

 

 

 

Increase

     22,062         22,062   
  

 

 

    

 

 

 

Bookings

      $ 97,584   
     

 

 

 

 

      Deferred Revenue
Balance
     Three Months Ended
December 31, 2011
 

Gross revenue

      $ 46,608   

Deferred revenue at December 31, 2009

   $ 19,507      

Deferred revenue at December 31, 2010

     33,818      
  

 

 

    

 

 

 

Increase

     14,311         14,311   
  

 

 

    

 

 

 

Bookings

      $ 60,919   
     

 

 

 

 

Percentage year-over-year increase in bookings for the year

ended December 31, 2011

     60%   


Cornerstone OnDemand, Inc.

RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO UNLEVERED FREE CASH FLOW

(in thousands)

(unaudited)

 

     Three Months Ended
December 31,
 
      2011     2010  

Net cash provided by operating activities

   $ 4,872      $ 5,149   

Less:

    

Purchases of property and equipment

     —          (189

Capitalized software development costs

     (741     (574

Add:

    

Cash paid for interest

     68        323   
  

 

 

   

 

 

 

Unlevered free cash flow

   $ 4,199      $ 4,709   
  

 

 

   

 

 

 

Net cash provided by (used in) investing activities 1

   $ 16,259      $ (844

Net cash (used in) provided by financing activities

   $ 2      $ (3,210

 

1 

Includes purchases of property and equipment and capitalized software development costs.

 

     Year Ended
December 31,
 
     2011     2010  

Net cash provided by operating activities

   $ 1,832      $ 166   

Less:

    

Purchases of property and equipment

     (784     (818

Capitalized software development costs

     (3,022     (1,888

Add:

    

Cash paid for interest

     543        909   
  

 

 

   

 

 

 

Unlevered free cash flow

   $ (1,431   $ (1,631
  

 

 

   

 

 

 

Net cash used in investing activities 1

   $ (3,885   $ (2,898

Net cash provided by financing activities

   $ 80,639      $ 1,738   

 

1 

Includes purchases of property and equipment and capitalized software development costs.


Cornerstone OnDemand, Inc.

RECONCILIATION OF GROSS MARGIN TO NON-GAAP GROSS MARGIN

(in thousands)

(unaudited)

 

     Three Months Ended December 31,  
     2011     2010  

Gross revenue

   $ 22,386      $ 14,036   

Common stock warrant charge

     —          (2,877
  

 

 

   

 

 

 

Net revenue

     22,386        11,159   

Cost of revenue

     6,382        4,155   
  

 

 

   

 

 

 

Gross profit

   $ 16,004      $ 7,004   
  

 

 

   

 

 

 

Gross margin

     71     63

Reconciliation between gross margin and non-GAAP gross margin

    

Adjustments

    

Common stock warrant charge

   $      $ 2,877   

Stock based compensation in cost of revenue

     421        24   
  

 

 

   

 

 

 

Total adjustments

     421        2,901   
  

 

 

   

 

 

 

Non-GAAP gross profit

   $ 16,425      $ 9,905   
  

 

 

   

 

 

 

Non-GAAP gross margin, based on gross revenue

     73     71

 

     Year Ended December 31,  
     2011     2010  

Gross revenue

   $ 75,522      $ 46,608   

Common stock warrant charge

     (2,500     (2,877
  

 

 

   

 

 

 

Net revenue

     73,022        43,731   

Cost of revenue

     21,285        14,280   
  

 

 

   

 

 

 

Gross profit

   $ 51,737      $ 29,451   
  

 

 

   

 

 

 

Gross margin

     71     67

Reconciliation between gross margin and non-GAAP gross margin

    

Adjustments

    

Common stock warrant charge

   $ 2,500      $ 2,877   

Stock based compensation in cost of revenue

     597        69   
  

 

 

   

 

 

 

Total adjustments

     3,097        2,946   
  

 

 

   

 

 

 

Non-GAAP gross profit

   $ 54,834      $ 32,397   
  

 

 

   

 

 

 

Non-GAAP gross margin, based on gross revenue

     73     70