Attached files

file filename
8-K - 8-K - PROOFPOINT INCa13-4021_18k.htm

Exhibit 99.1

 

 

Proofpoint Announces Fourth Quarter and Full Year 2012 Financial Results

 

Fourth Quarter Highlights

 

·                        Total revenue of $28.6 million, up 26% year-over-year

·                        Subscription revenue of $27.5 million, up 29% year-over-year

·                        Billings of $36.7 million, up 37% year-over-year

·                        GAAP EPS loss of $0.17; Non GAAP EPS loss of $0.10

·                        Generated operating cash flow of $4.7 million and free cash flow of $2.7 million

 

SUNNYVALE, Calif., — January 31, 2013 — Proofpoint, Inc. (NASDAQ: PFPT), a leading security-as-a-service provider, today announced financial results for the fourth quarter and full year ended December 31, 2012.

 

“The fourth quarter marked a strong finish to the year, driven by our continued high win rates, expansion with our existing customers, record renewals and momentum with our strategic partners,” stated Gary Steele, chief executive officer of Proofpoint.  “Our efforts to strengthen our global sales infrastructure and enhance our cloud-based product portfolio are paying off, as evidenced by the growth of international revenues and continued diversity of our revenue streams.”

 

Steele continued, “Demand for our integrated, cloud-based security platform remained robust and our growth continued to significantly outpace the market as we further penetrate our mid-sized and enterprise class customers.  Looking forward, we entered 2013 with good momentum and remain well positioned to extend our technology leadership position and increase our global market share.”

 

Fourth Quarter 2012 Financial Highlights

 

·                  Revenue: Total revenue for the fourth quarter of 2012 was $28.6 million, an increase of 26% compared to $22.7 million in the prior-year period. Within total revenue, subscription revenue was $27.5 million, an increase of 29% on a year-over-year basis.  Hardware and services revenue contributed the remaining $1.2 million of total revenue for the fourth quarter of 2012.

 

·                  Billings: Total billings were $36.7 million for the fourth quarter of 2012, an increase of 37% compared to the fourth quarter of 2011.  The company defines billings, a non-GAAP financial measure, as revenue recognized during the period plus the change in deferred revenue from the beginning to the end of the period.

 

·                  Gross Profit: GAAP gross profit for the fourth quarter was $20.3 million compared to $14.9 million for the fourth quarter of 2011. Non-GAAP gross profit for the quarter was $20.9 million compared to $16.0 million in the year ago period.  Non-GAAP gross margin was 73% for the fourth quarter of 2012, compared to 70% during the same period last year.

 

·                  Operating Loss: GAAP operating loss for the fourth quarter was $5.5 million compared to a loss of $6.1 million during the fourth quarter last year.  Non-GAAP operating loss for the fourth quarter of 2012 was $3.1 million, compared to a loss of $3.6 million during the same period last year.

 



 

·                  Net Loss: GAAP net loss for the fourth quarter was $5.6 million or $0.17 per share based on 32.4 million weighted average diluted shares outstanding.  This compares to a GAAP net loss of $6.4 million or $1.52 per share based on 4.2 million weighted average diluted shares outstanding in the prior-year period.

 

Non-GAAP net loss for the fourth quarter of 2012 was $3.2 million or $0.10 per share based on 32.4 million weighted average diluted shares outstanding.  This compares to a loss of $4.0 million or $0.17 per share based on 23.8 million weighted average diluted shares outstanding during the same period last year.

 

·                  Adjusted EBITDA: Adjusted EBITDA for the fourth quarter of 2012 was negative $1.8 million compared to negative $2.7 million for the fourth quarter of 2011.

 

·                  Cash and Cash Flow: As of December 31, 2012, Proofpoint had cash, cash equivalents and short term investments of $86.8 million, compared to $80.7 million as of September 30, 2012.

 

The company generated $4.7 million in net cash from operations for the fourth quarter of 2012 compared to $0.2 million during the fourth quarter of 2011.  The company generated $2.7 million in free cash flow for the quarter compared to negative $1.0 million during the fourth quarter of 2011.

 

Full Year 2012 Financial Highlights

 

·                  Revenue: Total revenue for the full year of 2012 was $106.3 million, an increase of 30% compared to $81.8 million in 2011. Within total revenue, subscription revenue was $101.5 million, an increase of 37% on a year-over-year basis.  Hardware and services revenue contributed the remaining $4.8 million of total revenue for 2012.

 

·                  Billings: Total billings were $116.9 million for the full year of 2012, an increase of 31% compared to 2011.

 

·                  Gross Profit: GAAP gross profit for the full year of 2012 was $73.1 million compared to $52.1 million for 2011. Non-GAAP gross profit for the year was $76.6 million compared to $56.3 million in 2011.  Non-GAAP gross margin was 72% for the full year of 2012, compared to 69% during 2011.

 

·                  Operating Loss: GAAP operating loss for the full year of 2012 was $19.7 million compared to a loss of $19.6 million during fiscal 2011.  Non-GAAP operating loss for the full year of 2012 was $9.1 million, compared to a loss of $10.4 million during 2011.

 

·                  Net Loss: GAAP net loss for the full year of 2012 was $20.5 million or $0.85 per share based on 24.1 million weighted average diluted shares outstanding.  This compares to a GAAP net loss of $20.1 million or $5.03 per share based on 4.0 million weighted average diluted shares outstanding in the prior-year period.

 

Non-GAAP net loss for the full year of 2012 was $9.9 million or $0.31 per share based on 31.8 million weighted average diluted shares outstanding, which assumes the company was public for the full year.  This compares to a loss of $10.9 million or $0.46 per share based on 23.6 million weighted average diluted shares outstanding during 2011.

 



 

·                  Adjusted EBITDA: Adjusted EBITDA for the full year of 2012 was negative $4.6 million compared to negative $7.2 million for 2011.

 

·                  Cash Flow: The company generated $6.6 million in net cash from operations for the full year of 2012 compared to negative $0.2 million during 2011.  The company generated $0.7 million in free cash flow for the full year compared to negative $5.1 million during 2011.

 

A reconciliation of GAAP to non-GAAP financial measures has been provided in the financial tables included in this press release. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures.”

 

Fourth Quarter and Recent Business Highlights:

 

·                  Announced that Microsoft and Proofpoint have agreed to extend their partnership agreement by another three years.

 

·                  Announced that VMware has implemented the Proofpoint suite of solutions, including enhanced archive, eDiscovery and compliance for the VMware Zimbra® platform.

 

·                  Positioned in the “Leaders” quadrant in Gartner’s 2012 Magic Quadrant for Enterprise Information Archiving.

 

·                  Named a “Leader” in The Forrester Wave: Email Content Security, Q4 2012 report — top ranked in categories including data leak prevention, product strategy, and performance and operations.

 

·                  Selected as a Readers Trust Award finalist in the “Best Email Security Solution” category for the 2013 SC Magazine Awards.

 

“We had a very strong finish to 2012 driven by exceptional execution and we are very pleased to have achieved positive free cash flow for the full year, which exceeded our expectations,” stated Paul Auvil, chief financial officer of Proofpoint.  “The combination of our strong billings performance, robust recurring revenue growth, record renewal rates, market-leading cloud-based product portfolio and solid overall pipeline of business, positions the company to maintain momentum in the year ahead.”

 

Financial Outlook

 

As of January 31, 2013 Proofpoint is providing guidance for its first quarter and full year 2013 as follows:

 

·                  First Quarter 2013 Guidance: Total revenue is expected to be in the range of $29.3 million to $29.5 million. Billings is expected to be in the range of $29.4 million to $29.9 million. Adjusted EBITDA loss is expected to be in the range of $2.8 million to $2.5 million. Non-GAAP EPS loss is expected to be in the range of $0.13 and $0.12 based on approximately 33.3 million weighted average diluted shares outstanding.

 

·                  Full Year 2013 Guidance: Total revenue is expected to be in the range of $126.0 million to $128.0 million. Billings is expected to be in the range of $144.0 million to $146.0 million. Adjusted EBITDA loss is expected to be in the range of $4.8 million and $4.5 million. Non-GAAP EPS loss is expected to be in the range of $0.36 and $0.35 based on approximately 34.5 million weighted average diluted shares outstanding.  Free cash flow, defined as operating cash flow less capital expenditure, is expected to be approximately positive $5.0 million, which assumes capital expenditures of $7.0 million to $8.0 million.

 



 

Quarterly Conference Call

 

Proofpoint will host a conference call today at 1:30 p.m. Pacific Time (4:30 p.m. Eastern Time) to review the company’s financial results for the fourth quarter and full year ended December 31, 2012. To access this call, dial 800.818.6592 for the U.S. and Canada or 719.325.2207 for international callers with conference ID #4995884. A live webcast of the conference call will be accessible from the investor’s page of Proofpoint’s website at investors.proofpoint.com, and a recording will be archived and accessible at investors.proofpoint.com. An audio replay of this conference call will also be available through February 14, 2013, by dialing 877.870.5176 for the U.S. and Canada or 858.384.5517 for international callers and entering passcode #4995884.

 

About Proofpoint, Inc.

 

Proofpoint Inc. (NASDAQ:PFPT) is a leading security-as-a-service provider that focuses on cloud-based solutions for threat protection, compliance, archiving & governance and secure communications. Organizations around the world depend on Proofpoint’s expertise, patented technologies and on-demand delivery system to protect against phishing, malware and spam, safeguard privacy, encrypt sensitive information, and archive and govern messages and critical enterprise information. More information is available at www.proofpoint.com.

 

Proofpoint is a trademark or registered trademark of Proofpoint, Inc. in the U.S. and other countries. All other trademarks contained herein are the property of their respective owners.

 

Forward-Looking Statements

 

This press release contains forward-looking statements that involve risks and uncertainties. These forward-looking statements include statements regarding the momentum in the company’s business, future growth, market share and future financial results. It is possible that future circumstances might differ from the assumptions on which such statements are based. Important factors that could cause results to differ materially from the statements herein include: the effect of general economic conditions; specific economic risks in different geographies and among different industries; failure to maintain or increase renewals and increased business from existing customers; uncertainties related to continued success in sales growth and market share gains; failure to convert sales opportunities into definitive customer agreements; risks associated with successful implementation of multiple integrated software products and other product functionality; competition, particularly from larger companies with more resources than Proofpoint; risks related to new product introductions and innovation; the ability to attract and retain key personnel; changes in strategy; risks associated with management of growth; lengthy sales and implementation cycles, particularly in larger organizations; the time it takes new sales personnel to become fully productive; unforeseen delays in developing new technologies and the uncertain market acceptance of new products or features; technological changes that make Proofpoint’s products and services less competitive; risks associated with the adoption of, and demand for, the Security-as-a-Service model in general and by specific industries; risks related to integrating the employees, customers and technologies of acquired businesses; and the other risk factors set forth from time to time in our filings with the SEC, including our Quarterly Report on Form 10-Q for the quarter ended September 30, 2012, and the other reports we file with the SEC, copies of which are available free of charge at the SEC’s website at www.sec.gov or upon request from our investor relations department.  All forward-looking statements herein reflect our opinions only as of the date of this release, and Proofpoint undertakes no obligation, and expressly disclaims any obligation, to update forward-looking statements herein in light of new information or future events.

 



 

Non-GAAP Financial Measures

 

We have provided in this release financial information that has not been prepared in accordance with 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. As previously mentioned, 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.

 

Non-GAAP gross profit. We define non-GAAP gross profit as GAAP gross profit plus stock-based compensation expense and the amortization of intangibles associated with acquisitions. We consider this non-GAAP financial measure to be a useful metric for management and investors because they exclude the effect of stock-based compensation expense and the amortization of intangibles associated with acquisitions so that our management and investors can compare our recurring core business operating results over multiple periods. There are a number of limitations related to the use of non-GAAP gross profit versus gross profit calculated in accordance with GAAP. Non-GAAP gross profit excludes stock-based compensation expense. Stock-based compensation has been and will continue to be for the foreseeable future a significant recurring expense in our business. Stock-based compensation is an important part of our employees’ compensation and impacts their performance. In addition, the components of the costs that we exclude in our calculation of non-GAAP gross profit may differ from the components that our peer companies exclude when they report their non-GAAP results.  Management compensates for these limitations by providing specific information regarding the GAAP amounts excluded from non-GAAP gross profit and evaluating non-GAAP gross profit together with gross profit calculated in accordance with GAAP.

 



 

Non-GAAP operating loss. We define non-GAAP operating loss as operating loss plus stock-based compensation expense and the amortization of intangibles associated with acquisitions. We consider this non-GAAP financial measure to be a useful metric for management and investors because they exclude the effect of stock-based compensation expense and the amortization of intangibles associated with acquisitions so that our management and investors can compare our recurring core business operating results over multiple periods. There are a number of limitations related to the use of non-GAAP operating loss versus operating loss calculated in accordance with GAAP. For example, non-GAAP operating loss excludes stock-based compensation expense. Stock-based compensation has been and will continue to be for the foreseeable future a significant recurring expense in our business. Stock-based compensation is an important part of our employees’ compensation and impacts their performance. In addition, the components of the costs that we exclude in our calculation of non-GAAP operating loss may differ from the components that our peer companies exclude when they report their non-GAAP results of operations. Management compensates for these limitations by providing specific information regarding the GAAP amounts excluded from non-GAAP operating loss and evaluating non-GAAP operating loss together with operating loss calculated in accordance with GAAP.

 

Non-GAAP net loss. We define non-GAAP net loss as net loss plus stock-based compensation expense and the amortization of intangibles associated with acquisitions. We consider this non-GAAP financial measure to be a useful metric for management and investors for the same reasons that we use non-GAAP operating loss. However, in order to provide a complete picture of our recurring core business operating results, we exclude from non-GAAP net loss the tax effects associated with stock-based compensation and the amortization of intangibles associated with acquisitions. We used a 6 percent effective tax rate to calculate non-GAAP net loss for the fourth quarter of 2012 and 2 percent for the fourth quarter of 2011. We believe that a 4-8% effective tax rate range is a reasonable estimate of the near-term normalized tax rate under our current global operating structure. The same limitations described above regarding our use of non-GAAP operating loss also apply to our use of non-GAAP net loss.

 

Billings. We define billings as revenue recognized plus the change in deferred revenue from the beginning to the end of the period.  We consider billings to be a useful metric for management and investors because billings drive deferred revenue, which is an important indicator of the health and visibility of our business, and has historically represented a majority of the quarterly revenue that we recognize. There are a number of limitations related to the use of billings versus revenue calculated in accordance with GAAP.  Billings include amounts that have not yet been recognized as revenue.  We may also calculate billings in a manner that is different from other companies that report similar financial measures. Management compensates for these limitations by providing specific information regarding GAAP revenue and evaluating billings together with revenues calculated in accordance with GAAP.

 



 

Adjusted EBITDA. We define adjusted EBITDA as net loss, adjusted to exclude: depreciation, amortization of intangibles, interest income (expense), net, provision for income taxes, stock-based compensation, acquisition-related expense, other income, and other expense. We believe that the use of adjusted EBITDA is useful to investors and other users of our financial statements in evaluating our operating performance because it provides them with an additional tool to compare business performance across companies and across periods. We use adjusted EBITDA in conjunction with traditional GAAP operating performance measures as part of our overall assessment of our performance, for planning purposes, including the preparation of our annual operating budget, to evaluate the effectiveness of our business strategies and to communicate with our board of directors concerning our financial performance. We do not place undue reliance on adjusted EBITDA as our only measure of operating performance. Adjusted EBITDA should not be considered as a substitute for other measures of financial performance reported in accordance with GAAP. There are limitations to using this non-GAAP financial measure, including that other companies may calculate this measure differently than we do, that they do not reflect our capital expenditures or future requirements for capital expenditures and that they do not reflect changes in, or cash requirements for, our working capital.

 

Free cash flow. We define free cash flow as net cash provided by operating activities minus capital expenditures. We consider free cash flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that, after the acquisition of property and equipment, can be used for strategic opportunities, including investing in our business, making strategic acquisitions, and strengthening the balance sheet. Analysis of free cash flow facilitates management’s comparisons of our operating results to competitors’ operating results. A limitation of using free cash flow versus the GAAP measure of net cash provided by operating activities as a means for evaluating our company is that free cash flow does not represent the total increase or decrease in the cash balance from operations for the period because it excludes cash used for capital expenditures during the period. Management compensates for this limitation by providing information about our capital expenditures on the face of the cash flow statement and in the “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources” section of our quarterly and annual reports filed with the SEC.

 



 

Proofpoint, Inc.

Condensed Consolidated Statements of Operations

(On a GAAP basis)

(In thousands, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2012

 

2011

 

2012

 

2011

 

Revenue:

 

 

 

 

 

 

 

 

 

Subscription

 

$

27,460

 

$

21,363

 

$

101,470

 

$

73,896

 

Hardware and services

 

1,189

 

1,328

 

4,825

 

7,942

 

Total revenue

 

28,649

 

22,691

 

106,295

 

81,838

 

Cost of revenue:(1)(2)

 

 

 

 

 

 

 

 

 

Subscription

 

6,928

 

6,640

 

28,342

 

24,193

 

Hardware and services

 

1,400

 

1,111

 

4,866

 

5,537

 

Total cost of revenue

 

8,328

 

7,751

 

33,208

 

29,730

 

Gross profit

 

20,321

 

14,940

 

73,087

 

52,108

 

Operating expense:(1)(2)

 

 

 

 

 

 

 

 

 

Research and development

 

6,487

 

5,363

 

24,854

 

19,779

 

Sales and marketing

 

15,451

 

12,606

 

55,202

 

42,676

 

General and administrative

 

3,834

 

3,054

 

12,705

 

9,237

 

Total operating expense

 

25,772

 

21,023

 

92,761

 

71,692

 

Operating loss

 

(5,451

)

(6,083

)

(19,674

)

(19,584

)

Interest income (expense), net

 

2

 

(42

)

(108

)

(300

)

Other income (expense), net

 

(54

)

(99

)

(154

)

113

 

Loss before provision for income taxes

 

(5,503

)

(6,224

)

(19,936

)

(19,771

)

Provision for income taxes

 

(91

)

(201

)

(521

)

(370

)

Net loss

 

$

(5,594

)

$

(6,425

)

$

(20,457

)

$

(20,141

)

Net loss per share, basic and diluted

 

$

(0.17

)

$

(1.52

)

$

(0.85

)

$

(5.03

)

Weighted average shares outstanding, basic and diluted

 

32,388

 

4,225

 

24,056

 

4,005

 

 


(1)  Includes stock-based compensation expense as follows:

 

 

 

 

 

 

 

 

 

Cost of subscription revenue

 

$

214

 

$

85

 

$

657

 

$

366

 

Cost of hardware and services revenue

 

24

 

9

 

70

 

29

 

Research and development

 

460

 

379

 

1,869

 

1,247

 

Sales and marketing

 

801

 

558

 

3,103

 

1,976

 

General and administrative

 

439

 

226

 

1,622

 

930

 

Total stock-based compensation expense

 

$

1,938

 

$

1,257

 

$

7,321

 

$

4,548

 

(2)  Includes intangible amortization expense as follows:

 

 

 

 

 

 

 

 

 

Cost of subscription revenue

 

$

333

 

$

963

 

$

2,785

 

$

3,772

 

Research and development

 

7

 

1

 

30

 

1

 

Sales and marketing

 

72

 

143

 

461

 

769

 

Total intangible amortization expense

 

$

412

 

$

1,107

 

$

3,276

 

$

4,542

 

 



 

Proofpoint, Inc.

Condensed Consolidated Balance Sheets

(On a GAAP basis)

(In thousands, except per share amounts)

(Unaudited)

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

39,254

 

$

9,767

 

Short-term investments

 

47,554

 

2,947

 

Accounts receivable, net

 

18,115

 

15,789

 

Inventory

 

567

 

729

 

Deferred product costs, current

 

1,184

 

1,803

 

Prepaid expenses and other current assets

 

3,105

 

2,556

 

Total current assets

 

109,779

 

33,591

 

Property and equipment, net

 

8,560

 

7,353

 

Deferred product costs, noncurrent

 

326

 

987

 

Goodwill

 

18,557

 

18,557

 

Intangible assets, net

 

2,913

 

6,189

 

Other noncurrent assets

 

211

 

1,275

 

Total assets

 

$

140,346

 

$

67,952

 

Liabilities, Convertible Preferred Stock and Stockholders’ Deficit

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

 

2,496

 

$

3,504

 

Accrued liabilities

 

12,080

 

10,061

 

Notes payable and lease obligations

 

1,658

 

467

 

Deferred rent

 

786

 

517

 

Deferred revenue

 

62,642

 

52,836

 

Total current liabilities

 

79,662

 

67,385

 

Notes payable and lease obligations, noncurrent

 

2,354

 

4,514

 

Other long term liabilities, noncurrent

 

402

 

85

 

Deferred revenue, noncurrent

 

24,217

 

23,404

 

Total liabilities

 

106,635

 

95,388

 

 

 

 

 

 

 

Convertible preferred stock, $0.0001 par value; no shares authorized, issued and outstanding as of December 31, 2012 and 19,712 shares authorized, 19,471 shares issued and outstanding at December 31, 2011, net of issuance costs and liquidation preference of $110,338

 

 

109,911

 

Stockholders’ equity (deficit)

 

 

 

 

 

Preferred stock, $0.0001 par value; 5,000 shares authorized; no shares issued and outstanding at December 31, 2012; no shares authorized, issued and outstanding at December 31, 2011

 

 

 

Common stock, $0.0001 par value; 200,000 and 71,400 shares authorized at December 31, 2012 and December 31, 2011, respectively; 33,044 and 4,961 shares issued and outstanding at December 31, 2012 and December 31, 2011, respectively

 

3

 

1

 

Additional paid-in capital

 

216,280

 

24,773

 

Accumulated other comprehensive income (loss)

 

3

 

(3

)

Accumulated deficit

 

(182,575

)

(162,118

)

Total stockholders’ equity (deficit)

 

33,711

 

(137,347

)

Total liabilities, convertible preferred stock, and stockholders’ equity (deficit)

 

$

140,346

 

$

67,952

 

 



 

Proofpoint, Inc.

Condensed Consolidated Statements of Cash Flows

(On a GAAP basis)

(In thousands)

(Unaudited)

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2012

 

2011

 

2012

 

2011

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Net loss

 

$

(5,594

)

$

(6,425

)

$

(20,457

)

$

(20,141

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

1,672

 

1,990

 

7,710

 

7,684

 

Provision for allowance for doubtful accounts

 

 

8

 

 

8

 

Stock-based compensation

 

1,938

 

1,257

 

7,321

 

4,548

 

Change in fair value of warrant liability

 

 

 

 

(66

)

Change in fair value of contingent earn-outs

 

 

 

 

208

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(1,034

)

(3,061

)

(2,326

)

(2,702

)

Inventory

 

331

 

(266

)

162

 

(144

)

Deferred products costs

 

159

 

419

 

1,280

 

2,779

 

Prepaid expenses and other current assets

 

585

 

(434

)

(548

)

(778

)

Noncurrent assets

 

43

 

(3

)

97

 

168

 

Accounts payable

 

(1,783

)

542

 

(683

)

300

 

Accrued liabilities

 

386

 

2,273

 

3,163

 

722

 

Earn-out payment

 

 

(285

)

 

(285

)

Deferred rent

 

(52

)

219

 

269

 

447

 

Deferred revenue

 

8,023

 

3,926

 

10,619

 

7,084

 

Net cash provided by (used in) operating activities

 

4,674

 

160

 

6,607

 

(168

)

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Proceeds from sales and maturities of short-term investments

 

12,342

 

2,070

 

15,493

 

2,791

 

Purchase of short-term investments

 

(10,779

)

3

 

(60,095

)

(5,080

)

Purchase of property and equipment, net

 

(2,020

)

(1,166

)

(5,904

)

(4,930

)

Acquisitions of business (net of cash acquired)

 

 

26

 

 

(134

)

Net cash provided by (used in) investing activities

 

(457

)

933

 

(50,506

)

(7,353

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock, net of repurchases

 

3,955

 

333

 

6,060

 

1,199

 

Proceeds from initial public offering, net of offering costs

 

(34

)

 

68,295

 

 

Proceeds of equipment financing loans

 

 

1,999

 

 

4,925

 

Repayments of equipment financing loans

 

(412

)

(35

)

(969

)

(208

)

Earn-out payment

 

 

(715

)

 

(715

)

Net cash provided by financing activities

 

3,509

 

1,582

 

73,386

 

5,201

 

Net increase (decrease) in cash and cash equivalents

 

7,726

 

2,675

 

29,487

 

(2,320

)

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

Beginning of period

 

31,528

 

7,092

 

9,767

 

12,087

 

End of period

 

$

39,254

 

$

9,767

 

$

39,254

 

$

9,767

 

 



 

Reconciliation of Non-GAAP Measures

(In thousands, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

20,321

 

$

14,940

 

$

73,087

 

$

52,108

 

Plus Adjustments:

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

238

 

94

 

727

 

395

 

Intangible amortization expense

 

333

 

963

 

2,785

 

3,772

 

Non-GAAP gross profit

 

20,892

 

15,997

 

76,599

 

56,275

 

 

 

 

 

 

 

 

 

 

 

GAAP operating loss

 

(5,451

)

(6,083

)

(19,674

)

(19,584

)

Plus:

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

1,938

 

1,257

 

7,321

 

4,548

 

Intangible amortization expense

 

412

 

1,107

 

3,276

 

4,542

 

Non-recurring acquisition expense

 

 

97

 

3

 

125

 

Non-GAAP operating loss

 

(3,101

)

(3,622

)

(9,074

)

(10,369

)

 

 

 

 

 

 

 

 

 

 

GAAP net loss

 

(5,594

)

(6,425

)

(20,457

)

(20,141

)

Plus:

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

1,938

 

1,257

 

7,321

 

4,548

 

Intangible amortization expense

 

412

 

1,107

 

3,276

 

4,542

 

Non-recurring acquisition expense

 

 

97

 

3

 

125

 

Non-GAAP net loss

 

(3,244

)

(3,964

)

(9,857

)

(10,926

)

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding, basic and diluted

 

32,388

 

4,225

 

24,056

 

4,005

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional weighted average shares giving effect to initial public offering and conversion of convertible preferred stock at the beginning of the period

 

 

19,567

 

7,708

 

19,567

 

Shares used in computing Non-GAAP net loss per share, basic and diluted

 

32,388

 

23,792

 

31,764

 

23,572

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net loss, basic and diluted

 

$

(0.10

)

$

(0.17

)

$

(0.31

)

$

(0.46

)

 



 

Reconciliation of Net Loss to Adjusted EBITDA

(In thousands)

(Unaudited)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

$

(5,594

)

$

(6,425

)

$

(20,457

)

$

(20,141

)

Depreciation

 

1,260

 

883

 

4,434

 

3,142

 

Amortization of Intangible Assets

 

412

 

1,107

 

3,276

 

4,542

 

Interest (income) expense, net

 

(2

)

42

 

108

 

300

 

Provision for Income Taxes

 

91

 

201

 

521

 

370

 

EBITDA

 

$

(3,833

)

$

(4,192

)

$

(12,118

)

$

(11,787

)

 

 

 

 

 

 

 

 

 

 

Stock Based Comp

 

$

1,938

 

$

1,257

 

$

7,321

 

$

4,548

 

Acquisition Related Expenses

 

 

97

 

3

 

125

 

Other Income

 

(6

)

(1

)

(18

)

(141

)

Other Expense

 

60

 

100

 

172

 

28

 

Adjusted EBITDA

 

$

(1,841

)

$

(2,739

)

$

(4,640

)

$

(7,227

)

 

Reconciliation of Total Revenue to Billings

(In thousands, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

28,649

 

$

22,691

 

$

106,295

 

$

81,838

 

 

 

 

 

 

 

 

 

 

 

Deferred Revenue

 

 

 

 

 

 

 

 

 

Ending

 

86,859

 

76,240

 

86,859

 

76,240

 

Beginning

 

78,836

 

72,259

 

76,240

 

69,101

 

Net Change

 

8,023

 

3,981

 

10,619

 

7,139

 

 

 

 

 

 

 

 

 

 

 

Billings

 

$

36,672

 

$

26,672

 

$

116,914

 

$

88,977

 

 



 

MEDIA CONTACT:

INVESTOR CONTACT:

ORLANDO DEBRUCE

SETH POTTER

PROOFPOINT, INC.

ICR FOR PROOFPOINT, INC.

408-338-6870

646-277-1230

ODEBRUCE@PROOFPOINT.COM

SETH.POTTER@ICRINC.COM