Attached files

file filename
8-K - FORM 8-K - SCIQUEST INCd484778d8k.htm

Exhibit 99.1

SciQuest Announces Fourth Quarter And Full Year 2012 Financial Results

Generated Strong Quarterly and Annual Results

Added 42 New Customers During 2012

Achieved All 2012 Priorities

CARY, N.C. – February 7, 2013 – SciQuest, Inc. (Nasdaq: SQI), a leading provider of cloud-based spend management solutions, today announced its financial results for the fourth quarter and full year ended December 31, 2012.

Stephen Wiehe, President and Chief Executive Officer of SciQuest, said, “2012 was a year of strong results and solid execution. Fourth quarter and full year non-GAAP revenues grew 46% and 27% over the applicable 2011 periods, inclusive of strong organic performance. Our customer focus and commitment to generating long-term value helped us gain 42 new customers during 2012, excluding those gained via acquisition. We experienced growth across all of our markets, and the fourth quarter of 2012 was the best quarter ever for the Commercial sales team. In addition, we dramatically expanded our modular solution suite, meeting our 2012 objectives to add Contract Lifecycle Management, Spend Analysis and Accounts Payable products. Our performance and accomplishments in 2012 provide us with an excellent foundation for continued success that will help to further solidify our leadership position in the marketplace. Our priorities in 2013 will be to capitalize on the significant opportunities that our expanded product suite and market focus provide, attract new customers and cross-sell our enhanced and expanded suite to existing customers. At the same time, we are focused on driving operational efficiencies across the business.”

Fourth Quarter 2012 Results

SciQuest reported GAAP revenues of $19.7 million for the quarter ended December 31, 2012 compared to $14.2 million in the fourth quarter of 2011.

GAAP loss from operations in the fourth quarter of 2012 was $2.1 million compared to GAAP income from operations of $2.0 million in the fourth quarter of 2011. GAAP net loss was $2.4 million in the fourth quarter of 2012 compared to GAAP net income of $1.1 million in the same quarter in the prior year. The primary drivers of the fourth quarter 2012 losses were the expected dilutive impact of Upside Software and Spend Radar operations, the planned investments in product development and sales, GAAP acquisition related expenses and increased stock-based compensation.

GAAP basic net loss per share was $0.11 in the fourth quarter of 2012 based on 22.4 million average basic shares outstanding. GAAP diluted net income per share in the fourth quarter of 2011 was $0.05 based on 22.5 million average diluted shares outstanding.

Non-GAAP revenues(1) in the fourth quarter of 2012 were $20.8 million, up 46% from the prior year.

Non-GAAP income from operations(2) in the fourth quarter of 2012 was $2.7 million compared to non-GAAP income from operations(2) of $3.3 million in the fourth quarter of 2011. Non-GAAP net income(3) in the fourth quarter of 2012 was $1.6 million compared to non-GAAP net income(3) in the fourth quarter of 2011 of $2.0 million. The primary drivers of these changes in 2012 were the expected dilutive impact of Upside Software and Spend Radar operations as well as the planned investments in product development and sales.

Non-GAAP diluted net income per share(3) was $0.07 in the fourth quarter of 2012 based on 22.8 million average diluted shares outstanding. Based on 22.5 million average diluted shares outstanding, non-GAAP diluted net income per share(3) in the fourth quarter of 2011 was $0.09.


Full Year 2012 Results

On a full year basis, GAAP revenues were $66.5 million in 2012 compared to $53.4 million in 2011. GAAP loss from operations was $1.1 million in 2012 compared to GAAP income from operations of $5.3 million in 2011. GAAP net loss was $1.2 million in 2012 and GAAP basic net loss per share during the year was $0.05 based on 22.3 million average basic shares outstanding. In 2011, GAAP net income was $2.8 million and GAAP diluted net income per share was $0.13 based on 22.2 average diluted shares outstanding. The primary drivers of these losses were the expected dilutive impact of Upside Software and Spend Radar operations, the planned investments in product development and sales, GAAP acquisition related expenses and increased stock-based compensation.

Non-GAAP revenues(1) in 2012 were $68.0 million, up 27% from 2011.

Non-GAAP income from operations(2) was $8.9 million in 2012 compared to non-GAAP income from operations(2) of $10.4 million in 2011. Non-GAAP net income(3) was $5.5 million in 2012 compared to non-GAAP net income(3) of $6.4 million in 2011. The primary drivers of these changes in 2012 were the expected dilutive impact of Upside Software and Spend Radar operations as well as the planned investments in product development and sales.

Non-GAAP diluted net income per share(3) in 2012 was $0.24 based on 22.7 million average diluted shares outstanding. Based on 22.2 million average diluted shares outstanding, non-GAAP diluted net income per share(3) in 2011 was $0.29.

Net cash provided by operating activities in 2012 was $20.4 million compared to net cash provided by operating activities in 2011 of $17.4 million. Adjusted free cash flow(4) in 2012 was $15.7 million, up 10% from 2011, but $0.3 million less than the guidance range primarily due to timing factors.


Business Outlook

Based on the Company’s strong fourth quarter performance and the impact of recent acquisitions, SciQuest is issuing the following guidance:

First quarter 2013

 

   

GAAP revenues to be between $19.8 million and $20.2 million.

 

   

GAAP basic net loss per share to be between $0.06 and $0.07.

 

   

Basic weighted average shares outstanding to be approximately 22.5 million.

 

   

Non-GAAP revenues(1) to be between $20.7 million and $21.1 million.

 

   

Non-GAAP diluted net income per share(3) to be between $0.06 and $0.07.

 

   

Diluted weighted average shares outstanding to be approximately 22.9 million.

Full Year 2013

 

   

GAAP revenues to be between $86.1 million and $90.1 million.

 

   

GAAP basic net loss per share to be between $0.13 and $0.17.

 

   

Basic weighted average shares outstanding to be approximately 22.6 million.

 

   

Net cash provided by operating activities to be between $24.7 million and $27.7 million.

 

   

Purchase of property and equipment of approximately $3.5 million, capitalization of software development costs of approximately $5.6 million and acquisition related cash costs of approximately $2.4 million.

 

   

Non-GAAP revenues(1) to be between $89.0 million and $93.0 million.

 

   

Non-GAAP diluted net income per share(3) to be between $0.34 and $0.38.

 

   

Diluted weighted average shares outstanding to be approximately 23.1 million.

 

   

Adjusted free cash flow(4) to be between $18.0 million and $21.0 million.

Results from Upside Software and Spend Radar are included in SciQuest’s results on and after the date they were acquired, August 1, 2012 and October 1, 2012, respectively.

A reconciliation of the most comparable GAAP financial measure to the non-GAAP measures used above is included with the financial tables at the end of this release.

ENDNOTES

 

1) Non-GAAP revenues exclude the purchase accounting impact on deferred revenue adjustment.
2) Non-GAAP income and loss from operations excludes the purchase accounting impact on deferred revenue adjustment; stock-based compensation expense; acquisition related costs; and the amortization of (i) intangible assets and (ii) acquired software.
3) Non-GAAP net income and non-GAAP diluted net income per share exclude the purchase accounting impact on deferred revenue adjustment; stock-based compensation expense; acquisition related costs; and the amortization of (i) intangible assets and (ii) acquired software. Non-GAAP net income includes the negative tax-effect of these items.
4) Adjusted free cash flow is defined as net cash provided by operating activities plus acquisition related costs, less purchases of (i) property and equipment and (ii) capitalization of software development costs.


Conference Call Information

 

What:    SciQuest’s fourth quarter and full year 2012 financial results conference call
When:    Thursday, February 7, 2013
Time:    4:30 p.m. ET
Webcast:    http://investor.sciquest.com (live and replay)
Live Call:    (855) 297-9383, domestic
   (708) 290-1311, international
Replay:    (855) 859-2056, domestic
   (404) 537-3406, international

Live and replay conference ID code: 90763403

Non-GAAP Financial Measures

SciQuest provides all information required in accordance with GAAP, but believes evaluating its ongoing operating results may not be as useful if an investor is limited to reviewing only GAAP financial measures. Accordingly, SciQuest presents non-GAAP financial measures in reporting its financial results to provide investors with additional tools to evaluate SciQuest’s operating results in a manner that focuses on what SciQuest believes to be its ongoing business operations and what SciQuest uses to evaluate its ongoing operations and for internal planning and forecasting purposes. SciQuest’s management does not itself, nor does it suggest that investors should, consider such non-GAAP financial measures in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. SciQuest’s management believes it is useful for itself and investors to review, as applicable, both GAAP information that includes: (i) the amortization of acquired intangible assets; (ii) the impact of stock-based compensation; (iii) other significant items, such as acquisition related expenses; (iv) the income tax effect of non-GAAP pre-tax adjustments from the provision for income taxes; and (v) the purchase accounting impact on deferred revenue; and the non-GAAP measures that exclude such information in order to assess the performance of SciQuest’s business and for planning and forecasting in subsequent periods. Whenever SciQuest uses such a non-GAAP financial measure, it provides a reconciliation of the non-GAAP financial measure to the most closely applicable GAAP financial measure to the extent possible. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measure as detailed herein.

About SciQuest

SciQuest’s (NASDAQ: SQI) easy to use solutions help contract management, procurement, and accounts payable professionals make daily operations efficient through smart automation, and turn the focus on more strategic decisions that impact the bottom line. With unmatched visibility into spending, combined with the Power of Q — the Company’s unique combination of products and support — SciQuest provides organizations with a strategic approach to procurement, improving bottom-line results.

To join the conversation, please visit our blog, The Open Kitchen—http://www.sciquest.com/blog/ or follow us on Twitter @SciQuest.


Cautionary Note Regarding Forward-Looking Statements

Any statements in this release that are not historical or current facts are forward-looking statements, including references to our priorities in 2013 and all statements in the “Business Outlook” section. All forward-looking statements in this release are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performances or achievements expressed or implied by the forward-looking statements. Certain of these risks and uncertainties are described in the “Risk Factors” section of our most recent Annual Report on Form 10-K and other required reports, as filed with the SEC, which are available free of charge on the SEC’s website at http://www.sec.gov or on our website at www.sciquest.com. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results. These forward-looking statements speak only as of the date hereof, and we undertake no obligation to update, amend or clarify any forward-looking statement for any reason.

###

SciQuest media contact:

Michelle Perkins

SciQuest, Inc.

919-659-2228

mperkins@sciquest.com

SciQuest Investor contact:

Jamie Andelman

SciQuest, Inc.

919-659-2322

jandelman@sciquest.com

SQI-F


SCIQUEST, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands except per share amounts)

 

     As of December 31,     As of December 31,  
     2012     2011  
     (unaudited)        

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 15,606      $ 14,958   

Short-term investments

     29,740        44,685   

Accounts receivable, net

     12,916        10,746   

Prepaid expenses and other current assets

     1,434        1,015   

Deferred tax asset

     77        70   
  

 

 

   

 

 

 

Total current assets

     59,773        71,474   

Property and equipment, net

     7,093        4,028   

Goodwill

     37,295        15,719   

Intangible assets, net

     16,346        5,433   

Deferred project costs

     6,962        7,025   

Deferred tax asset

     12,682        12,634   

Other

     173        55   
  

 

 

   

 

 

 

Total assets

   $ 140,324      $ 116,368   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

    

Current liabilities:

    

Accounts payable

   $ 1,864      $ 102   

Accrued liabilities

     8,771        5,945   

Deferred revenues

     47,821        36,836   
  

 

 

   

 

 

 

Total current liabilities

     58,456        42,883   

Deferred revenues, less current portion

     14,640        12,778   

Stockholders’ equity:

    

Common stock, $0.001 par value; 50,000 shares authorized; 22,525 and 22,133 shares issued and outstanding as of December 31, 2012 and December 31, 2011, respectively

     23        22   

Additional paid-in capital

     81,894        74,083   

Accumulated other comprehensive loss

     (115     —     

Accumulated deficit

     (14,574     (13,398
  

 

 

   

 

 

 

Total stockholders’ equity

     67,228        60,707   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 140,324      $ 116,368   
  

 

 

   

 

 

 


SCIQUEST, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(in thousands except per share amounts)

 

     Three Months Ended December 31,     Year Ended December 31,  
     2012     2011     2012     2011  
     (unaudited)     (unaudited)  

Revenues

   $ 19,704      $ 14,230      $ 66,465      $ 53,438   

Cost of revenues (1)(2)

     6,341        3,819        20,270        13,340   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     13,363        10,411        46,195        40,098   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses: (1)

        

Research and development

     6,283        2,563        17,188        11,233   

Sales and marketing

     5,719        3,467        17,907        14,282   

General and administrative

     2,912        2,183        10,918        8,403   

Amortization of intangible assets

     532        236        1,268        864   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     15,446        8,449        47,281        34,782   
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from operations

     (2,083     1,962        (1,086     5,316   

Other (expense) income, net:

        

Interest income

     20        24        95        91   

Other (expense) income, net

     (41     218        (82     207   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other (expense) income, net

     (21     242        13        298   
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

     (2,104     2,204        (1,073     5,614   

Income tax expense

     (338     (1,129     (103     (2,780
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

   $ (2,442   $ 1,075      $ (1,176   $ 2,834   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive (loss) income:

        

Foreign currency translation adjustments

     (12     —          (115     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive (loss) income

   $ (2,454   $ 1,075      $ (1,291   $ 2,834   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income per share

        

Basic

   $ (0.11   $ 0.05      $ (0.05   $ 0.13   

Diluted

   $ (0.11   $ 0.05      $ (0.05   $ 0.13   

Weighted average shares outstanding used in computing per share amounts

  

 

Basic

     22,433        22,042        22,285        21,673   

Diluted

     22,433        22,519        22,285        22,241   

 

(1) Amounts include stock-based compensation expense, as follows:

 

     Three Months Ended December 31,      Year Ended December 31,  
     2012      2011      2012      2011  
     (unaudited)      (unaudited)  

Cost of revenues

   $ 109       $ 100      

$

300

  

   $ 313   

Research and development

     444         220         1,217         1,014   

Sales and marketing

     501         288         1,510         1,142   

General and administrative

     534         478         2,170         1,480   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 1,588       $ 1,086       $ 5,197       $ 3,949   
  

 

 

    

 

 

    

 

 

    

 

 

 

(2)    Cost of revenues includes amortization of capitalized software development costs of:

       

  

Amortization of capitalized software development costs:

   $ 287       $ 119       $ 928       $ 390   

Amortization of acquired software:

     324         42         553         168   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 611       $ 161       $ 1,481       $ 558   
  

 

 

    

 

 

    

 

 

    

 

 

 


SCIQUEST, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

     Three Months Ended December 31,     Year Ended December 31,  
     2012     2011     2012     2011  
     (unaudited)     (unaudited)  

Cash flows from operating activities

        

Net (loss) income

   $ (2,442   $ 1,075      $ (1,176   $ 2,834   

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

        

Depreciation and amortization

     1,608        591        4,281        2,142   

Loss on disposal of fixed assets

     2        —          38        —     

Stock-based compensation expense

     1,588        1,086        5,197        3,949   

Deferred taxes

     166        1,534        (55     2,481   

Changes in operating assets and liabilities, net of effects of
acquisitions:

   

   

Accounts receivable

     (5,470     (4,072     556        (3,515

Prepaid expense and other current assets

     233        97        (145     456   

Deferred project costs and other assets

     29        (700     (1     (1,263

Accounts payable

     1,575        102        1,764        51   

Accrued liabilities

     2,437        1,038        1,995        1,221   

Deferred revenues

     6,858        5,310        7,926        9,051   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     6,584        6,061        20,380        17,407   

Cash flows from investing activities

        

Business acquisitions, net of cash acquired

     (7,741     —          (30,188     (7,346

Addition of capitalized software development costs

     (934     (409     (3,113     (1,004

Purchase of property and equipment

     (115     (1,297     (1,825     (2,058

Purchase of short-term investments

     (4,820     (21,340     (6,020     (36,340

Maturities of short-term investments

     1,625        3,760        20,965        11,655   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (11,985     (19,286     (20,181     (35,093

Cash flows from financing activities

        

Proceeds from public offering

     —          —          —          15,405   

Public offering costs

     —          —          —          (408

Repurchases of restricted stock

     —          (28     —          (28

Repayment of notes receivable from stockholders

     —          —          —          15   

Proceeds from exercise of common stock options

     216        37        528        166   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

     216        9        528        15,150   

Effect of exchange rate change on cash and cash equivalents

     (19     —          (79     —     

Net (decrease) increase in cash and cash equivalents

     (5,204     (13,216     648        (2,536

Cash and cash equivalents at beginning of the period

     20,810        28,174        14,958        17,494   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of the period

   $ 15,606      $ 14,958      $ 15,606      $ 14,958   
  

 

 

   

 

 

   

 

 

   

 

 

 


RECONCILIATION DATA

(UNAUDITED)

(in thousands except per share amounts)

 

Reconciliation of Net (Loss) Income to Non-GAAP Net Income:   Three Months Ended December 31,     Year Ended December 31,  
    2012     2011     2012     2011  

Net (loss) income

  $ (2,442   $ 1,075      $ (1,176   $ 2,834   

Purchase accounting deferred revenue adjustment

    1,084        —          1,490        —     

Amortization of intangible assets

    532        236        1,268        864   

Amortization of acquired software

    324        42        553        168   

Stock-based compensation

    1,588        1,086        5,197        3,949   

Acquisition related costs

    1,256        —          1,506        134   

Distribution of acquisition escrow

    —          (223     —          (223

Tax effect of adjustments

    (705     (173     (3,378     (1,310
 

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income

  $ 1,637      $ 2,043      $ 5,460      $ 6,416   
 

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income per share:

       

Basic

  $ 0.07      $ 0.09      $ 0.25      $ 0.30   

Diluted

  $ 0.07      $ 0.09      $ 0.24      $ 0.29   

Weighted average shares outstanding used in computing per share amounts:

       

Basic

    22,433        22,042        22,285        21,673   

Diluted

    22,822        22,519        22,712        22,241   

 

Reconciliation of (Loss) Income from Operations to Non-GAAP Income from Operations:   Three Months Ended December 31,     Year Ended December 31,  
    2012     2011     2012     2011  

(Loss) income from operations

  $ (2,083   $ 1,962      $ (1,086   $ 5,316   

Purchase accounting deferred revenue adjustment

    1,084        —          1,490        —     

Amortization of intangible assets

    532        236        1,268        864   

Amortization of acquired software

    324        42        553        168   

Stock-based compensation

    1,588        1,086        5,197        3,949   

Acquisition related costs

    1,256        —          1,506        134   
 

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP income from operations

  $ 2,701      $ 3,326      $ 8,928      $ 10,431   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

Reconciliation of Operating Expenses to Non-GAAP Operating Expenses:   Three Months Ended December 31,     Year Ended December 31,  
    2012     2011     2012     2011  

Operating expenses

  $ 15,446      $ 8,449      $ 47,281      $ 34,782   

Amortization of intangible assets

    (532     (236     (1,268     (864

Stock-based compensation

    (1,479     (986     (4,897     (3,636

Acquisition related costs

    (1,256     —          (1,506     (134
 

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating expenses

  $ 12,179      $ 7,227      $ 39,610      $ 30,148   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

Reconciliation of Net Cash Provided by Operating Activities to Adjusted Free Cash Flow:   Three Months Ended December 31,     Year Ended December 31,  
    2012     2011     2012     2011  

Net cash provided by operating activities

  $ 6,584      $ 6,061      $ 20,380      $ 17,407   

Purchase of property and equipment

    (115     (1,297     (1,825     (2,058

Capitalization of software development costs

    (934     (409     (3,113     (1,004
 

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow

    5,535        4,355        15,442        14,345   

Acquisition related costs

    56        —          306        134   

Distribution of acquisition escrow

    —          (223     —          (223
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted free cash flow

  $ 5,591      $ 4,132      $ 15,748      $ 14,256   
 

 

 

   

 

 

   

 

 

   

 

 

 


RECONCILIATION DATA

(UNAUDITED)

(in thousands)

 

Reconciliation of Revenues to Non-GAAP Revenues:    Three Months Ended December 31,     Year Ended December 31,  
     2012     2011     2012     2011  

Revenues

   $ 19,704      $ 14,230      $ 66,465      $ 53,438   

Purchase accounting deferred revenue adjustment

     1,084        —          1,490        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Revenues

   $ 20,788      $ 14,230      $ 67,955      $ 53,438   
  

 

 

   

 

 

   

 

 

   

 

 

 
Reconciliation of Cost of Revenues to Non-GAAP Cost of Revenues:    Three Months Ended December 31,     Year Ended December 31,  
     2012     2011     2012     2011  

Cost of revenues

   $ 6,341      $ 3,819      $ 20,270      $ 13,340   

Amortization of acquired software

     (324     (42     (553     (168

Stock-based compensation

     (109     (100     (300     (313
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Cost of revenues

   $ 5,908      $ 3,677      $ 19,417      $ 12,859   
  

 

 

   

 

 

   

 

 

   

 

 

 
Reconciliation of Research and Development to Non-GAAP Research
and Development:
   Three Months Ended December 31,     Year Ended December 31,  
     2012     2011     2012     2011  

Research and development

   $ 6,283      $ 2,563      $ 17,188      $ 11,233   

Stock-based compensation

     (444     (220     (1,217     (1,014

Acquisition related costs

     (600     —          (600     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Research and development

   $ 5,239      $ 2,343      $ 15,371      $ 10,219   
  

 

 

   

 

 

   

 

 

   

 

 

 
Reconciliation of Sales and Marketing to Non-GAAP Sales and
Marketing:
   Three Months Ended December 31,     Year Ended December 31,  
     2012     2011     2012     2011  

Sales and marketing

   $ 5,719      $ 3,467      $ 17,907      $ 14,282   

Stock-based compensation

     (501     (288     (1,510     (1,142

Acquisition related costs

     (600     —          (600     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Sales and marketing

   $ 4,618      $ 3,179      $ 15,797      $ 13,140   
  

 

 

   

 

 

   

 

 

   

 

 

 
Reconciliation of General and Administrative to Non-GAAP General
and Administrative:
   Three Months Ended December 31,     Year Ended December 31,  
     2012     2011     2012     2011  

General and administrative

   $ 2,912      $ 2,183      $ 10,918      $ 8,403   

Stock-based compensation

     (534     (478     (2,170     (1,480

Acquisition related costs

     (56     —          (306     (134
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP General and administrative

   $ 2,322      $ 1,705      $ 8,442      $ 6,789   
  

 

 

   

 

 

   

 

 

   

 

 

 
Reconciliation of Amortization of Intangible Assets to Non-GAAP
Amortization of Intangible Assets:
   Three Months Ended December 31,     Year Ended December 31,  
     2012     2011     2012     2011  

Amortization of intangible assets

   $ 532      $ 236      $ 1,268      $ 864   

Amortization of intangible assets

     (532     (236     (1,268     (864
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Amortization of intangible assets

   $ —        $ —        $ —        $ —     
  

 

 

   

 

 

   

 

 

   

 

 

 
Reconciliation of Other (Expense) Income to Non-GAAP Other
(Expense) Income:
   Three Months Ended December 31,     Year Ended December 31,  
     2012     2011     2012     2011  

Other (expense) income

   $ (41   $ 218      $ (82   $ 207   

Distribution of acquisition escrow

     —          (223     —          (223
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Other (expense) income

   $ (41   $ (5   $ (82   $ (16
  

 

 

   

 

 

   

 

 

   

 

 

 


RECONCILIATION DATA

(UNAUDITED)

(in thousands except per share amounts)

 

Reconciliation of Revenue Outlook to Non-GAAP
Revenue Outlook:
  Three Months Ended March 31, 2013     Twelve Months Ended December 31, 2013  
    Low end of Range     High end of Range     Low end of Range     High end of Range  

Revenues

  $ 19,800      $ 20,200      $ 86,100      $ 90,100   

Purchase accounting deferred revenue adjustment

    900        900        2,900        2,900   
 

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP revenues

  $ 20,700      $ 21,100      $ 89,000      $ 93,000   
 

 

 

   

 

 

   

 

 

   

 

 

 
Reconciliation of (Loss) Earnings per Share Outlook to
Non-GAAP Earnings per Share Outlook:
  Three Months Ended March 31, 2013     Twelve Months Ended December 31, 2013  
    Low end of Range     High end of Range     Low end of Range     High end of Range  

Loss per share

  $ (0.07   $ (0.06   $ (0.17   $ (0.13

Purchase accounting deferred revenue adjustment per share

    0.04        0.04        0.13        0.13   

Amortization of intangible assets per share and acquired

    0.03        0.03        0.14        0.14   

software per share

       

Stock-based compensation per share

    0.08        0.08        0.31        0.31   

Acquisition related costs per share

    0.05        0.05        0.21        0.21   

Tax effect of adjustments per share

    (0.07     (0.07     (0.28     (0.28
 

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP earnings per share

  $ 0.06      $ 0.07      $ 0.34      $ 0.38   
 

 

 

   

 

 

   

 

 

   

 

 

 
Reconciliation of Net Cash Provided by Operating
Activities Outlook to Adjusted Free Cash Flow Outlook:
              Twelve Months Ended December 31, 2013  
                Low end of Range     High end of Range  

Net cash provided by operating activities

      $ 24,700      $ 27,700   

Purchase of property and equipment

        (3,500     (3,500

Capitalization of software development costs

        (5,600     (5,600

Acquisition related costs

        2,400        2,400   
     

 

 

   

 

 

 

Adjusted free cash flow

      $ 18,000      $ 21,000