Attached files

file filename
8-K - FORM 8-K - EXA CORPd593125d8k.htm

Exhibit 99.1

Exa Reports Second Quarter Fiscal 2014 Financial Results

Revenue increases 7%, or 10% on a constant currency basis, from a year ago

Burlington, Mass., September 4, 2013 – Exa® Corporation (NASDAQ: EXA), a global innovator of fluids simulation solutions for product engineering, today announced financial results for the second quarter of fiscal 2014, which ended July 31, 2013.

“The return to customer spending that we started to see at the beginning of the year continued in the second quarter,” said Stephen Remondi, President and Chief Executive Officer of Exa. “This was most apparent in second quarter project revenue, which increased 23% from a year ago. We continue to see strong momentum from customers in the passenger car market, though this is being more than offset by continued delays at customers in the truck and off-highway markets who are impacted by softer macro trends. We believe the investments that we are making in our long-term growth are having a positive impact on our business, but with a mixed customer environment we are tempering our growth expectations over the near-term. As such we are moderating our full year revenue expectations, though we continue to anticipate double-digit revenue growth for the full year fiscal 2014, as compared to fiscal 2013.”

“Over the longer-term,” Remondi added, “We expect our recent release of PowerFLOW 5.0 to open new opportunities enabling complex simulations for the aerospace industry and offer significant accuracy improvements for thermal analysis and new acoustic simulation capabilities. We believe investments we have made in both operations and product development better position us to further penetrate the market as customers continue replacing costly and time-consuming physical prototyping with our differentiated simulation technology in the years ahead.”

Second Quarter Fiscal 2014 Financial Highlights

Revenue

 

    Total revenue for the second quarter of fiscal 2014, which ended July 31, 2013, was $12.7 million, an increase of 7% compared to $11.8 million in the comparable period in fiscal 2013. Revenue in the second quarter grew by 10% on a constant currency basis, compared with the corresponding period in fiscal 2013.

 

    License revenue was $10.7 million for the second quarter of fiscal 2014, compared to $10.2 million in the comparable period in fiscal 2013.

 

    Project revenue was $2.0 million for the second quarter of fiscal 2014, compared to $1.6 million in the comparable period in fiscal 2013.

Profitability

 

    GAAP loss from operations was ($0.2) million in the second quarter of fiscal 2014, compared to GAAP income from operations of $0.9 million in the comparable period in fiscal 2013.

 

    Non-GAAP income from operations was $0.2 million in the second quarter of fiscal 2014, compared to non-GAAP income from operations of $1.2 million in the comparable period in fiscal 2013.

 

    Adjusted EBITDA was $0.6 million in the second quarter of fiscal 2014, compared to $1.5 million in the comparable period in fiscal 2013.

 

1


    GAAP net loss was ($0.8) million in the second quarter of fiscal 2014, compared to GAAP net income of $0.9 million for the comparable period in fiscal 2013. GAAP net loss per share was ($0.06), based on 13.3 million weighted average shares outstanding, compared to GAAP net income per share of $0.07 for the comparable period in fiscal 2013, based on 11.8 million diluted weighted average shares outstanding.

 

    Non-GAAP net loss was ($0.6) million, or ($0.04) per diluted share in the second quarter of fiscal 2014, compared to non-GAAP net income of $1.1 million, or $0.09 per diluted share, in the second quarter of fiscal 2013.

 

    Decreases in year-over-year profitability comparisons were as expected, and primarily due to anticipated investments in long-term growth and public company costs.

Balance Sheet

 

    The company had $33.0 million in cash and cash equivalents at July 31, 2013, compared to $47.9 million at April 30, 2013.

 

    During the second quarter, the company repaid all outstanding obligations under its term loan facility. This included a total of $7.4 million to cover all outstanding obligations including principal, interest, deferred origination fees and prepayment penalties. The company also incurred a GAAP expense of approximately $0.8 million in the second quarter to cover the prepayment penalty and the write-off of our unamortized debt discount.

Business Outlook

Based on information available as of September 4, 2013, Exa is issuing guidance for the third quarter and full year fiscal 2014 as indicated below.

Third Quarter Fiscal 2014:

 

    Total revenue is expected to be in the range of $13.6 million to $14.3 million.

 

    GAAP net income is expected to be in the range of $0.1 million to $0.5 million.

 

    Non-GAAP net income is expected to be in the range of $0.4 million to $0.8 million.

 

    Adjusted EBITDA is expected to be in the range of $1.1 million to $1.8 million.

 

    Basic share count for the third quarter is estimated to be 13.3 million shares.

 

    Diluted share count for the third quarter is estimated to be 14.6 million shares.

Full Year Fiscal 2014:

 

    Total revenue is expected to be in the range of $53.0 million to $55.5 million.

 

    GAAP net (loss)/income is expected to be in the range of a loss of ($0.9) million to income of $0.3 million.

 

    Non-GAAP net income is expected to be in the range of breakeven to $1.2 million.

 

    Adjusted EBITDA is expected to be in the range of $3.4 million to $5.6 million.

 

    Basic share count for the full year is estimated to be 13.5 million shares.

 

    Diluted share count for the full year is estimated to be 14.8 million shares.

 

2


The above guidance assumes an exchange rate of 1.32 US dollars per Euro and 100.0 Japanese yen per US dollar for the balance of fiscal year 2014.

An explanation and reconciliation of historical and forward-looking non-GAAP measures presented above, including revenue on a constant currency basis, adjusted EBITDA, non-GAAP income (loss) from operations and non-GAAP net income (loss), to the comparable GAAP measures is provided below and in the attachments to this press release.

Conference Call Information

 

What:    Exa’s second quarter fiscal 2014 financial results conference call
When:    Wednesday, September 4, 2013
Time:    5:00 p.m. ET
Webcast:    http://investor.exa.com (live and replay)
Live Call:    (877) 878-2664, Domestic
   (970) 315-0423, International
Replay:    (855) 859-2056, Passcode 31432170, Domestic
   (404) 537-3406, Passcode 31432170, International

Non-GAAP Financial Measures

To supplement our condensed consolidated financial statements, which are presented on a GAAP basis, we disclose revenue on a constant currency basis, non-GAAP income from operations, non-GAAP net income, non-GAAP net income per diluted share and Adjusted EBITDA. These non-GAAP measures are not in accordance with, or an alternative for, amounts determined in accordance with generally accepted accounting principles in the United States. The GAAP measure most comparable to revenue on a constant currency basis is GAAP revenue. The GAAP measure most comparable to non-GAAP income from operations is GAAP income from operations. The GAAP measure most comparable to Non-GAAP net income and Adjusted EBITDA is GAAP net income. The GAAP measure most comparable to Non-GAAP net income per diluted share is GAAP net income per diluted share. A reconciliation of these non-GAAP financial measures to the corresponding GAAP measure is included below.

We define revenue on a constant currency basis as GAAP revenue, adjusted to reverse the impact of changes in the average exchange rates of currencies in which our international operations generated revenue and incurred expenses.

We define Non-GAAP net income as net income, excluding the after tax impact of non-cash, stock-based compensation expense and the amortization of acquired intangibles. We define EBITDA as net income, excluding depreciation and amortization, interest expense, loss on extinguishment of debt, other income (expense), foreign exchange gain (loss) and provision for income taxes, and we define Adjusted EBITDA as EBITDA, excluding non-cash, stock-based compensation expense.

Our management uses these non-GAAP measures when evaluating our operating performance and for internal planning and forecasting purposes. We believe that these measures help indicate underlying

 

3


trends in our business, are important in comparing current results with prior period results, and are useful to investors and financial analysts in assessing our operating performance. For example, our international operations generate revenue and incur expenses that are denominated in foreign currencies. These amounts could be materially affected by currency fluctuations. Our principal exposures are to fluctuations in exchange rates for the United States dollar versus the Euro, British pound, Japanese yen, Chinese yuan and Korean won. Changes in currency exchange rates that are beyond our control can significantly affect our consolidated results of operations. We believe that disclosure of our revenue on a constant currency basis is useful as an indicator of demand for our solutions independent of the influence of currency exchange fluctuations. Management considers Adjusted EBITDA to be an important indicator of our operational strength and the performance of our business and a good measure of our historical operating trends. The non-GAAP financial information presented here should be considered in conjunction with, and not as a substitute for, or superior to, the financial information presented in accordance with GAAP and, in particular, should not be considered a measure of our liquidity. There are significant limitations associated with the use of non-GAAP financial measures. Further, these measures may differ from the non-GAAP information, even where similarly titled, used by other companies and therefore should not be used to compare our performance to that of other companies. Investors should carefully consider the attached reconciliation of these non-GAAP financial measures to the comparable GAAP financial measures.

About Exa Corporation

Exa Corporation develops, sells and supports simulation software and services to enhance product performance, reduce product development costs and improve the efficiency of design and engineering processes. Exa’s simulation solutions enable their customers to gain crucial insight into design performance early in the design cycle, thus reducing the likelihood of expensive redesigns and late-stage engineering changes. As a result, Exa’s customers realize significant cost savings and fundamental improvements in their engineering development process. Our products include, PowerFLOW®, PowerDELTA®, PowerCLAY®, PowerVIZ®, PowerSPECTRUM®, PowerACOUSTICS®, PowerINSIGHT®, PowerCASE™, PowerCOOL® and PowerTHERM® along with professional engineering consulting services. A partial customer list includes: AGCO, BMW, Ford, Hyundai, Kenworth, MAN, Nissan, Peterbilt, Renault, Scania, Toyota, Volkswagen, and Volvo Trucks.

Safe Harbor Statement

This press release, including the section entitled “Business Outlook,” contains forward-looking statements describing our expectations concerning future events and our future financial performance. These statements are only predictions and may be inaccurate. Actual events or results may differ materially. In evaluating these statements, you should specifically consider various factors, including the risks outlined under “Risk Factors” in our Annual Report on Form 10-K for the year ended January 31, 2013, and Form 10-Q for the quarter-ended April 30, 2013, and in our other SEC filings. These factors may cause our actual results to differ materially from those described in our forward-looking statements. Although we believe that the expectations reflected in the forward-looking statements are reasonable, our future results, levels of activity, performance or achievements may differ from our

 

4


expectations. Other than as required by law, we do not undertake a responsibility to update any of the forward-looking statements after the date of this press release, even though our situation may change in the future.

Media Contact:

Michelle Murray-Ross, Exa Corporation

+1 (781) 564-0251

michelle@exa.com

Investor Relations Contact:

Garo Toomajanian, ICR

+1 (781) 564-0337

investor@exa.com

 

5


EXA CORPORATION

Consolidated Balance Sheets

(Unaudited)

(in thousands, except share and per share data)

 

     July 31,
2013
    January 31,
2013
 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 32,958      $ 30,716   

Accounts receivable

     4,994        27,840   

Deferred tax assets

     1,461        970   

Prepaid expenses and other current assets

     1,627        1,938   
  

 

 

   

 

 

 

Total current assets

     41,040        61,464   

Property and equipment, net

     5,721        6,176   

Intangible assets, net

     2,921        3,096   

Deferred tax assets

     13,041        12,274   

Other assets

     1,113        1,060   
  

 

 

   

 

 

 

Total assets

   $ 63,836      $ 84,070   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 970      $ 1,743   

Accrued expenses

     5,003        7,284   

Current portion of long-term debt, net of discount (1)

     —          1,747   

Current portion of deferred revenue

     17,881        26,013   

Current maturities of capital lease obligations

     1,967        2,051   
  

 

 

   

 

 

 

Total current liabilities

     25,821        38,838   

Long-term debt, net of current portion and discount (1)

     —          5,024   

Deferred revenue

     44        128   

Capital lease obligations

     1,920        2,818   

Other long-term liabilities

     846        1,009   

Deferred rent

     1,130        1,482   
  

 

 

   

 

 

 

Total liabilities

     29,761        49,299   
  

 

 

   

 

 

 

Commitments and contingencies

    

Stockholders’ equity :

    

Preferred stock, $0.001 par value; 5,000,000 shares authorized; no shares issued and outstanding

     —          —     

Common stock, $0.001 par value; 195,000,000 authorized; 13,370,743 and 13,319,715 shares issued, respectively; 13,338,241 and 13,287,213 shares outstanding, respectively

     13        13   

Additional paid-in capital

     84,417        83,786   

Accumulated deficit

     (50,351     (49,012

Treasury stock (32,502 common shares, at cost)

     0        0   

Accumulated other comprehensive loss

     (4     (16
  

 

 

   

 

 

 

Total stockholders’ equity

     34,075        34,771   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 63,836      $ 84,070   
  

 

 

   

 

 

 

 

(1) Includes amounts due to a related party, as follows:

 

     July 31,
2013
     January 31,
2013
 

Current portion of long-term debt

   $ —         $ 274   

Long-term debt, net of current portion

   $ —         $ 499   

 

6


EXA CORPORATION

Consolidated Statements of Operations and Statements of Comprehensive (Loss) Income

(Unaudited)

(in thousands, except share and per share data)

 

     Three Months Ended July 31,     Six Months Ended July 31,  
     2013     2012     2013     2012  

Revenue:

        

License revenue

   $ 10,719     $ 10,215     $ 21,411      $ 20,228   

Project revenue

     1,985       1,618       3,781        2,899   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     12,704       11,833       25,192        23,127   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Cost of revenues

     3,833       3,112       7,504        6,335   

Sales and marketing

     2,179       1,709       4,296        3,309   

Research and development

     4,450       4,157       8,836        8,297   

General and administrative

     2,426       1,968       5,197        3,926   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     12,888       10,946       25,833        21,867   
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from operations

     (184 )     887       (641     1,260   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other (expense) income, net:

        

Foreign exchange (loss) gain

     (93 )     326       (56     326   

Interest expense

     (176 )     (409 )     (557     (823

Interest income

     5       —          9        2   

Loss on extinguishment of debt

     (755 )     —          (755     —     

Other income, net

     3       445       5        511   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other (expense) income, net

     (1,016 )     362       (1,354     16   
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

     (1,200 )     1,249       (1,995     1,276   

Benefit (provision) for income taxes

     402       (367 )     656        (332
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

   $ (798 )   $ 882     $ (1,339   $ 944   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income per share:

        

Basic

   $ (0.06 )   $ 0.20     $ (0.10   $ 0.37   

Diluted

   $ (0.06 )   $ 0.07     $ (0.10   $ 0.08   

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

        

Basic

     13,318,443       4,518,279       13,307,456        2,529,796   

Diluted

     13,318,443       11,776,321       13,307,456        11,123,120   

Comprehensive (loss) income:

        

Net (loss) income

   $ (798 )   $ 882     $ (1,339   $ 944   

Foreign currency translation adjustments

     14       (25 )     12        3   
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive (loss) income

   $ (784 )   $ 857     $ (1,327   $ 947   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

 

     Three Months Ended July 31,      Six Months Ended July 31,  
     2013      2012      2013      2012  

Cost of revenues

   $ 33      $ 27      $ 64      $ 54   

Sales and marketing

     52        48        102        94   

Research and development

     77        76        154        157   

General and administrative

     89        83        176        170   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 251      $ 234      $ 496      $ 475   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(2) Includes amortization expense related to intangible assets as follows:

 

     Three Months Ended July 31,      Six Months Ended July 31,  
     2013      2012      2013      2012  

General and administrative

   $ 87      $ 97      $ 175      $ 194   

 

7


EXA CORPORATION

Consolidated Statements of Cash Flows

(Unaudited)

(in thousands)

 

     Six Months Ended July 31,  
     2013     2012  

Cash flows provided by operating activities:

    

Net (loss) income

   $ (1,339   $ 944  

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

    

Depreciation and amortization

     1,039        832  

Stock-based compensation expense

     496        475  

Deferred rent expense

     (283     (94 )

Non-cash interest

     162        249  

Loss on extinguishment of debt, non-cash portion

     465        —     

Mark-to-market adjustment of preferred stock warrant liability

     —          (228 )

Mark-to-market adjustment of equity participation right

     —          (276 )

Deferred income taxes

     (1,258     39  

Net change in operating assets and liabilities:

    

Accounts receivable

     22,978        15,195  

Prepaid expenses and other current assets

     280        (167 )

Other assets

     (53     2,263  

Accounts payable

     (769     (1,166 )

Accrued expenses

     (2,151     (4,334 )

Other liabilities

     51        4  

Deferred revenue

     (8,169     (12,091 )
  

 

 

   

 

 

 

Net cash provided by operating activities

     11,449        1,645  
  

 

 

   

 

 

 

Cash flows used in investing activities:

    

Purchases of property and equipment

     (598     (226 )
  

 

 

   

 

 

 

Net cash used in investing activities

     (598     (226 )
  

 

 

   

 

 

 

Cash flows (used in) provided by financing activities:

    

Net decrease in line of credit

     —          (7,000 )

Proceeds from borrowings under long-term debt

     —          3,500  

Proceeds from stock option and warrant exercises

     135        11  

Payments of long-term debt

     (7,365     (504 )

Payments of capital lease obligations

     (1,025     (410 )

Proceeds from initial public offering, net of $4,174 issuance costs

     —          34,641  

Payment of previously accrued debt issuance costs

     (213     —     
  

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (8,468     30,238  
  

 

 

   

 

 

 

Effect of exchange rate changes on cash

     (141     126  
  

 

 

   

 

 

 

Net increase in cash and cash equivalents

     2,242        31,783  

Cash and cash equivalents, beginning of period

     30,716        11,468  
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 32,958      $ 43,251  
  

 

 

   

 

 

 

Supplemental cash flow disclosures:

    

Cash paid for interest

   $ 462      $ 494  

Cash paid for income taxes

   $ 266      $ 566  

Supplemental disclosure of non-cash investing and financing activities:

    

Acquisition of equipment through capital leases

   $ 43      $ 146  

Conversion of preferred stock into common stock

     —          32,685  

Conversion of preferred stock warrants into common stock warrants

   $ —        $ 1,324  

 

8


EXA CORPORATION

Reconciliation of historical Non-GAAP to GAAP measures

(Unaudited)

(in thousands, except per share data)

Adjusted EBITDA:

 

     Three Months Ended
July 31,
    Six Months Ended
July 31,
 
     2013     2012     2013     2012  

Net (loss) income

   $ (798   $ 882     $ (1,339   $ 944   

Add back:

        

Depreciation and amortization

     543        423       1,039        832   

Interest expense, net

     171        409       548        821   

Loss on extinguishment of debt

     755        —          755        —     

Other income, net

     (3     (445 )     (5     (511

Foreign exchange gain (loss)

     93        (326 )     56        (326

(Benefit) provision for income taxes

     (402     367       (656     332   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     359        1,310       398        2,092   

Stock-based compensation expense

     251        234       496        475   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 610      $ 1,544     $ 894      $ 2,567   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating income:

 

     Three Months Ended
July 31,
     Six Months Ended
July 31,
 
     2013     2012      2013     2012  

Operating (loss) income

   $ (184   $ 887      $ (641   $ 1,260   

Add back:

         

Stock-based compensation expense

     251        234        496        475   

Amortization of acquired intangible assets

     87        97        175        194   
  

 

 

   

 

 

    

 

 

   

 

 

 

Non-GAAP operating income

   $ 154      $ 1,218      $ 30      $ 1,929   
  

 

 

   

 

 

    

 

 

   

 

 

 

Non-GAAP net (loss) income:

 

     Three Months Ended
July 31,
    Six Months Ended
July 31,
 
     2013     2012     2013     2012  

Net (loss) income

   $ (798   $ 882     $ (1,339   $ 944   

Add back:

        

Stock-based compensation expense

     251        234       496        475   

Amortization of acquired intangible assets

     87        97       175        194   

Income tax effect (1)

     (117     (115 )     (233     (232
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net (loss) income

   $ (577   $ 1,098     $ (901   $ 1,381   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net (loss) income, per diluted share:

 

     Three Months Ended
July 31,
    Six Months Ended
July 31,
 
     2013     2012     2013     2012  

Net (loss) income, per diluted share (2)

   $ (0.06   $ 0.07      $ (0.10 )   $ 0.08   

Add back:

        

Stock-based compensation expense

     0.02        0.02        0.04       0.04   

Amortization of acquired intangible assets

     0.01        0.01        0.01       0.02   

Income tax effect (1)

     (0.01     (0.01     (0.02 )     (0.02
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net (loss) income, per diluted share (2)(3):

   $ (0.04   $ 0.09      $ (0.07 )   $ 0.12   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) The tax effect of non-cash stock based compensation expense and non-cash amortization of acquired intangibles is estimated using a blended rate equivalent to our annual estimated United States federal tax rate and our state tax rate, exclusive of our net federal benefit. This rate is based on our estimated annual GAAP income tax rate forecast. Our estimated tax rate on non-GAAP income is determined annually and may be adjusted during the year to take into account events or trends that we believe materially impact the estimated annual rate including, but not limited to, significant changes resulting from tax legislation, revenues and expenses and other significant events. Due to the differences in the tax treatment of items excluded from non-GAAP earnings, as well as the methodology applied to our estimated annual tax rates as described above, our estimated tax rate on non-GAAP income may differ from our GAAP tax rate and from our actual tax liabilities.
(2) Share amounts utilized on a fully diluted basis were approximately 13.3 million for both the three and six months ended July 31, 2013, respectively. Share amounts utilized on a fully diluted bases were approximately 11.8 million and 11.1 million for the three and six months ended July 31, 2012, respectively.
(3) Due to rounding, totals may not equal the sum of line items in the table above.

 

9


EXA CORPORATION

Reconciliation of forward looking Non-GAAP to GAAP measures

EBITDA and Adjusted EBITDA:

 

(in millions)    Three Months Ended
October 31, 2013
     Year Ended
January 31, 2014
 

Net income (loss)

   $ 0.1 - 0.5       $ (0.9) - 0.3   

Add back:

     

Depreciation and amortization

     0.5         2.2   

Interest expense, net

     0.1         0.7   

Other expense, net

     —           0.8   

Provision (benefit) for income taxes

     0.1 - 0.4         (0.4) - 0.6   
  

 

 

    

 

 

 

EBITDA

     0.8 - 1.5         2.4 - 4.6   

Stock-based compensation expense

     0.3         1.0   
  

 

 

    

 

 

 

Adjusted EBITDA

   $ 1.1 -1.8       $ 3.4 - 5.6   
  

 

 

    

 

 

 

Non-GAAP net (loss) income:

 

(in millions)    Three Months Ended
October 31, 2013
    Year Ended
January 31, 2014
 

Non-GAAP net (loss) income:

    

Net income (loss)

   $ 0.1 - 0.5      $ (0.9) - 0.3   

Add back:

    

Stock-based compensation expense

     0.3        1.0   

Amortization of acquired intangibles

     0.1        0.4   

Income tax effect (1)

     (0.1     (0.5
  

 

 

   

 

 

 

Non-GAAP net (loss) income

   $ 0.4 - 0.8      $ 0.0 - 1.2   
  

 

 

   

 

 

 

 

(1) Non-GAAP financial information for the quarter is adjusted using a blended tax rate equivalent to our annual estimated United States federal tax rate and our state tax rate, exclusive of our net federal benefit. This rate is based on our estimated annual GAAP income tax rate forecast. Our estimated tax rate on non-GAAP income is determined annually and may be adjusted during the year to take into account events or trends that we believe materially impact the estimated annual rate including, but not limited to, significant changes resulting from tax legislation, material changes in the geographic mix of revenues and expenses and other significant events. Due to the differences in the tax treatment of items excluded from non-GAAP earnings, as well as the methodology applied to our estimated annual tax rates as described above, our estimated tax rate on non-GAAP income may differ from our GAAP tax rate and from our actual tax liabilities.

 

10