Attached files

file filename
8-K - 8-K - EGAIN Corpegan-20160908x8k.htm

Exhibit 99.1

 

eGain Announces Fiscal 2016 Fourth Quarter and Full Year Financial Results

 

Sunnyvale, Calif. (September 8, 2016) – eGain (NASDAQ: EGAN), a leading provider of cloud customer engagement solutions, today announced financial results for its fiscal 2016 fourth quarter and full year ended June 30, 2016.

 

Fiscal 2016 Fourth Quarter Financial Highlights

 

·

Total revenue was $17.6 million, up 3% from $17.1 million in the same quarter a year ago (up 8% on a constant currency basis)

·

Subscription and support revenue was $10.8 million, up 8% from $10.1 million in the same quarter a year ago (up 12% on a constant currency basis)

·

Gross margin increased to 69%, compared to 63% in the year ago quarter

·

GAAP net income was $1.4 million, or $0.05 per share on a basic and diluted basis (which included a $1.5 million income tax benefit), compared to a GAAP net loss of $2.9 million, or a loss of $0.11 per share on a basic and diluted basis, for the year ago quarter

·

Adjusted EBITDA improved to $1.9 million, up from an Adjusted EBITDA loss of $307,000 in the year ago quarter

·

Cash flow generated from operations in the fourth quarter was $2.2 million, compared to cash flow used in operations of $3.6 million in the year ago quarter

·

New subscription ACV (non-GAAP), which is the annualized value of new cloud and term license contractual obligations signed in the quarter, was $3.4 million, up 76% year over year

 

Fiscal 2016 Full Year Financial Results

 

·

Total revenue was $69.4 million, down 9% from $75.9 million in fiscal 2015 (down 6% on a constant currency basis) as the company transitioned to a cloud only offering

·

Subscription and support revenue was $42.8 million, up 1% from $42.3 million in fiscal 2015 (up 4% on a constant currency basis)

·

Gross margin increased to 66%, compared to 61% in the prior year

·

GAAP net loss was $6.2 million, or a loss of $0.23 per share on a basic and diluted basis, compared to net loss of $12.4 million, or a loss of $0.47 per share on a basic and diluted basis, for fiscal 2015

·

Adjusted EBITDA improved to $1.9 million, up from an Adjusted EBITDA loss of $1.4 million for the prior fiscal year

·

Cash flow generated from operations for fiscal 2016 was $1.9 million, compared to cash used in operations of $10.5 million for fiscal 2015

·

Total cash, cash equivalents and restricted cash as of June 30, 2016 was $11.8 million, up from $9.3 million as of June 30, 2015

·

New subscription ACV (non-GAAP) for the full year fiscal 2016 was $7.7 million, up 113% year over year

·

Total subscription ACV (non-GAAP) for the full year fiscal 2016 was $25.4 million, up 10% year over year (up 17% on a non-GAAP constant currency basis)

 

Ashu Roy, eGain CEO, commented, “Our solid bookings growth reflects our continued business transition to the cloud. We aligned our sales and business operations this year around a land and expand strategy that is showing positive early results. We are excited to see the enterprise market increasingly preferring our broad and deep customer engagement suite delivered via the secure eGain cloud.”

1


 

 

Eric Smit, eGain CFO, added, “While successfully executing our cloud transition through the year, we improved our gross margin. We also delivered significantly improved net loss of $6.2 million for the full year, compared to a $12.4 million net loss a year ago, and an Adjusted EBITDA of $1.9 million for the full year, compared to a $1.4 million loss a year ago. In addition, we generated $1.9 million in cash flow from operations for the year compared to using cash of $10.5 million in the prior year.”

 

Non-GAAP Financial Measures 

These reported results include Annual Contract Value (ACV), Constant Currency and Adjusted EBITDA as supplemental information relating to our operating results. Adjusted EBITDA is a non-GAAP financial measure, defined as net income/(loss), adjusted for the impact of purchase accounting adjustments to deferred revenue related to acquisitions, depreciation and amortization, stock-based compensation expense, interest expense, net, income tax provision (benefit), amortization of acquired intangible assets, acquisition-related expenses and severance and related charges. We define ACV as being the annualized value of new cloud and term license contractual obligations signed in the quarter. Constant currency growth rates presented are derived from converting the current period results for entities reporting in currencies other than U.S. Dollars into U.S. Dollars at the exchange rates in effect during the prior period presented rather than the actual exchange rates in effect during the current period. Non-GAAP results are presented for supplemental informational purposes only and should not be considered a substitute for financial information presented in accordance with generally accepted accounting principles, and may be different from non-GAAP measures used by other companies. eGain’s management uses these non-GAAP measures to compare the company’s performance to that of prior periods for trend analyses, and for budgeting and planning purposes. eGain believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing the company’s financial measures with other software companies, many of which present similar non-GAAP financial measures to investors, and that it allows for greater transparency with respect to key metrics used by management in its financial and operational decision-making.  Reconciliation tables of the most comparable GAAP financial measures to the non-GAAP financial measures used in this press release are included with the financial tables at the end of this release. eGain urges investors to review the reconciliation and not to rely on any single financial measure to evaluate the company’s business.

 

Quarterly Conference Call

eGain will discuss its quarterly results today via teleconference at 2:00 p.m. Pacific Daylight Time. To access the live call, please dial (888) 710-4011 (U.S. toll free) or (913) 312-0380 (international), and give the participant pass code 3077138. A live webcast of the call and slide presentation can be accessed from the investors section at www.egain.com. A replay of the conference call will also be available via telephone beginning approximately two hours after conclusion of the call and remain in effect for one week. To access the replay dial-in information, please click here. An archive of the webcast will also be available on the investors section at www.egain.com.

 

About eGain

eGain’s customer engagement solutions power digital transformation for leading brands. Our top-rated cloud applications for social, mobile, web, and contact centers help clients deliver connected customer journeys in a multichannel world. To find out more about eGain Corporation, visit http://www.egain.com/company/investors/

 

Headquartered in Sunnyvale, California, eGain has operating presence in North America, EMEA, and APAC. To learn more about us, visit www.eGain.com or call our offices: +1-800-821-4358 (US), +44-(0)-1753-464646 (EMEA), or +91-(0)-20-6608-9200 (APAC).

 

Cautionary Note Regarding Forward-Looking Statements. This press release contains forward-looking statements within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements include our belief that we are seeing and will continue to see benefits of the Company’s transition to a cloud-based business and will continue to see success in implementing a land and expand sales model, and that the enterprise market is increasingly preferring our broad and deep customer engagement suite delivered via the

2


 

secure eGain cloud, among other matters. The achievement or success of the matters covered by such forward-looking statements involves risks, uncertainties and assumptions. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, the Company’s results could differ materially from the results expressed or implied by the forward-looking statements we make. The risks and uncertainties referred to above include, but are not limited to: our ability to capitalize on customer engagement; the success of organization changes; risks that our hybrid revenue model and lengthy sales cycles may negatively affect our operating results; risks related to our reliance on a relatively small number of customers for a substantial portion of our revenue; our ability to compete successfully and manage growth; our ability to develop and expand strategic and third party distribution channels; risks associated with new product releases; risks related to our international operations; our ability to invest resources to improve our products and continue to innovate; and other risks detailed from time to time in eGain’s filings with the Securities and Exchange Commission, including eGain’s quarterly report on Form 10-Q for the quarter ended March 31, 2016 and its annual report on Form 10-K filed on September 11, 2015,, which are available on the Securities and Exchange Commission’s Web site at www.sec.gov. These forward-looking statements are based on current expectations and speak only as of the date hereof. The Company assumes no obligation to update these forward-looking statements.

 

Note: eGain is a registered trademark, and the other eGain product and service names appearing in this release are trademarks or service marks, of eGain. All other company names and products are trademarks or registered trademarks of their respective companies.

 

MKR Group Investor Relations 

Todd Kehrli or Jim Byers 

Phone: 323-468-2300 

Email: egain@mkr-group.com 

 

 

3


 

eGain Corporation

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

    

June 30, 

    

June 30, 

 

 

2016

 

2015

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

11,780

 

$

8,633

Restricted cash

 

 

5

 

 

676

Accounts receivable, net

 

 

11,876

 

 

13,118

Deferred commissions

 

 

787

 

 

633

Prepaid Expenses

 

 

1,480

 

 

906

Other current assets

 

 

426

 

 

719

Total current assets

 

 

26,354

 

 

24,685

Property and equipment, net

 

 

1,688

 

 

3,136

Deferred commissions, net of current portion

 

 

325

 

 

297

Intangible assets, net

 

 

4,839

 

 

7,620

Goodwill

 

 

13,186

 

 

13,186

Other assets

 

 

1,671

 

 

807

Total assets

 

$

48,063

 

$

49,731

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' (DEFICIT) EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

2,099

 

$

1,779

Accrued compensation

 

 

5,642

 

 

6,910

Accrued liabilities

 

 

5,670

 

 

2,664

Deferred revenue

 

 

12,672

 

 

14,395

Capital lease obligations

 

 

329

 

 

471

Bank borrowings

 

 

828

 

 

505

Total current liabilities

 

 

27,240

 

 

26,724

Deferred revenue, net of current portion

 

 

3,045

 

 

1,417

Capital lease obligations, net of current portion

 

 

153

 

 

295

Bank borrowings, net of current portion

 

 

20,223

 

 

18,259

Other long term liabilities

 

 

1,679

 

 

1,937

Total liabilities

 

 

52,340

 

 

48,632

Stockholders' (deficit) equity:

 

 

 

 

 

 

Common stock

 

 

27

 

 

27

Additional paid-in capital

 

 

342,689

 

 

341,329

Notes receivable from stockholders

 

 

(81)

 

 

(78)

Accumulated other comprehensive loss

 

 

(1,663)

 

 

(1,170)

Accumulated deficit

 

 

(345,249)

 

 

(339,009)

Total stockholders' (deficit) equity

 

 

(4,277)

 

 

1,099

Total liabilities and stockholders' (deficit) equity

 

$

48,063

 

$

49,731

 

 

 

 

 

 

 

4


 

 

eGain Corporation

Condensed Consolidated Statements of Operations

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

June 30, 

 

June 30, 

 

 

    

2016

    

2015

    

2016

    

2015

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and support

 

$

10,828

 

$

10,070

 

$

42,783

 

$

42,311

 

License

 

 

3,807

 

 

2,784

 

 

14,466

 

 

18,325

 

Professional services

 

 

2,987

 

 

4,220

 

 

12,126

 

 

15,277

 

Total revenue

 

 

17,622

 

 

17,074

 

 

69,375

 

 

75,913

 

Cost of subscription and support

 

 

3,065

 

 

2,918

 

 

12,401

 

 

12,082

 

Cost of license

 

 

5

 

 

3

 

 

29

 

 

61

 

Cost of professional services

 

 

2,450

 

 

3,442

 

 

11,259

 

 

16,998

 

Total cost of revenue

 

 

5,520

 

 

6,363

 

 

23,689

 

 

29,141

 

Gross profit

 

 

12,102

 

 

10,711

 

 

45,686

 

 

46,772

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

3,939

 

 

3,999

 

 

16,063

 

 

16,042

 

Sales and marketing

 

 

6,311

 

 

6,716

 

 

27,722

 

 

32,703

 

General and administrative

 

 

1,743

 

 

1,986

 

 

7,774

 

 

9,313

 

Total operating expenses

 

 

11,993

 

 

12,701

 

 

51,559

 

 

58,058

 

Income (loss) from operations

 

 

109

 

 

(1,990)

 

 

(5,873)

 

 

(11,286)

 

Interest expense, net

 

 

(437)

 

 

(256)

 

 

(1,958)

 

 

(834)

 

Other income (expense), net

 

 

217

 

 

(157)

 

 

728

 

 

11

 

Loss before income tax benefit (provision)

 

 

(111)

 

 

(2,403)

 

 

(7,103)

 

 

(12,109)

 

Income tax benefit (provision)

 

 

1,488

 

 

(530)

 

 

863

 

 

(320)

 

Net income (loss)

 

$

1,377

 

$

(2,933)

 

$

(6,240)

 

$

(12,429)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share information:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) per common share

 

$

0.05

 

$

(0.11)

 

$

(0.23)

 

$

(0.47)

 

Weighted average shares used in computing basic net income (loss) per common share

 

 

27,096

 

 

26,890

 

 

27,056

 

 

26,609

 

Diluted net income (loss) per common share

 

$

0.05

 

$

(0.11)

 

$

(0.23)

 

$

(0.47)

 

Weighted average shares used in computing diluted net income (loss) per common share

 

 

27,607

 

 

26,890

 

 

27,056

 

 

26,609

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of  amortization of purchased intangibles from business combinations in the costs and expenses above:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

$

67

 

$

67

 

$

268

 

$

242

 

Research and development

 

$

437

 

$

437

 

$

1,748

 

$

1,577

 

Sales and marketing

 

$

173

 

$

172

 

$

690

 

$

623

 

General and administrative

 

$

18

 

$

19

 

$

75

 

$

68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of stock-based compensation included in the costs and expenses above:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

$

45

 

$

67

 

$

249

 

$

476

 

Research and development

 

$

98

 

$

142

 

$

472

 

$

736

 

Sales and marketing

 

$

53

 

$

153

 

$

169

 

$

574

 

General and administrative

 

$

4

 

$

125

 

$

298

 

$

531

 

 

5


 

 

 

 

eGain Corporation

GAAP to Non-GAAP Reconciliation Table

(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

June 30, 

 

June 30, 

 

 

    

2016

    

2015

    

2016

    

2015

 

Revenue

 

$

17,622

 

$

17,074

 

$

69,375

 

$

75,913

 

Add: Purchase accounting adjustments to deferred revenue related to acquisitions

 

 

19

 

 

53

 

7

 

 

372

 

Non-GAAP Revenue

 

$

17,641

 

$

17,127

 

$

69,452

 

$

76,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

1,377

 

$

(2,933)

 

$

(6,240)

 

$

(12,429)

 

Add: Purchase accounting adjustments to deferred revenue related to acquisitions

 

 

19

 

 

53

 

 

77

 

 

372

 

Depreciation and amortization

 

 

459

 

 

605

 

 

2,057

 

 

2,503

 

Stock-based compensation expense

 

 

200

 

 

487

 

 

1,188

 

 

2,317

 

Interest expense, net

 

 

437

 

 

256

 

 

1,958

 

 

834

 

Income tax provision (benefit)

 

 

(1,488)

 

 

530

 

 

(863)

 

 

320

 

Amortization of acquired intangible assets

 

 

695

 

 

695

 

 

2,781

 

 

2,510

 

Acquisition-related expenses

 

 

 —

 

 

 —

 

 

 —

 

 

844

 

Severance and related charges

 

 

224

 

 

 —

 

 

959

 

 

1,294

 

Adjusted EBITDA

 

$

1,923

 

$

(307)

 

$

1,917

 

$

(1,435)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share information:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Adjusted EBITDA per common share

 

$

0.07

 

$

(0.01)

 

$

0.07

 

$

(0.05)

 

Diluted Adjusted EBITDA per common share

 

$

0.07

 

$

(0.01)

 

$

0.07

 

$

(0.05)

 

Weighted average shares used in computing basic Adjusted EBITDA per common share

 

 

27,096

 

 

26,890

 

 

27,056

 

 

26,609

 

Weighted average shares used in computing diluted Adjusted EBITDA per common share

 

 

27,607

 

 

26,890

 

 

27,615

 

 

26,609

 

 

 

 

 

6


 

eGain Corporation

Other GAAP to Non-GAAP Supplemental Financial Information

(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

June 30, 

 

Growth

Constant currency

 

2016

 

2015

 

rates

growth rates [5]

Total recurring revenue ACV[1]:

 

 

 

 

 

 

 

 

Subscription

$

25,437

 

$

23,152

 

10%

17%

Support

 

18,020

 

 

20,027

 

-10%

-1%

Total recurring revenue ACV

$

43,457

 

$

43,179

 

1%

9%

 

 

 

 

 

 

 

 

 

Backlog [2]

$

46,812

 

$

42,273

 

11%

18%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

Year Ended

 

 

 

 

June 30, 

 

Growth

Constant currency

 

June 30, 

 

Growth

Constant currency

 

2016

 

2015

 

rates

growth rates [5]

 

2016

 

2015

 

rates

growth rates [5]

New Subscription and support ACV [3]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription

$

3,378

 

$

1,916

 

76%

93%

 

$

7,667

 

$

3,595

 

113%

124%

Support

 

559

 

 

374

 

49%

51%

 

 

3,615

 

 

3,656

 

-1%

3%

Total new subscription and support ACV

$

3,937

 

$

2,290

 

72%

86%

 

$

11,282

 

$

7,251

 

56%

63%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross bookings [4]

$

26,900

 

$

21,300

 

26%

42%

 

$

73,900

 

$

78,500

 

-6%

1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Subscription and support

$

10,828

 

$

10,070

 

8%

12%

 

$

42,783

 

$

42,311

 

1%

4%

GAAP License

 

3,807

 

 

2,784

 

 

 

 

 

14,466

 

 

18,325

 

 

 

GAAP Professional services

 

2,987

 

 

4,220

 

 

 

 

 

12,126

 

 

15,277

 

 

 

GAAP total revenue

 

17,622

 

 

17,074

 

 

 

 

 

69,375

 

 

75,913

 

 

 

Purchase accounting adjustments to
deferred revenue related to acquisitions

 

19

 

 

53

 

 

 

 

 

77

 

 

372

 

 

 

Non-GAAP revenue

$

17,641

 

$

17,127

 

3%

8%

 

$

69,452

 

$

76,285

 

-9%

-6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP subscription and support

$

3,065

 

$

2,918

 

 

 

 

$

12,401

 

$

12,082

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

(288)

 

 

(364)

 

 

 

 

 

(1,259)

 

 

(1,466)

 

 

 

 Amortization of acquired intangible assets

 

(67)

 

 

(67)

 

 

 

 

 

(268)

 

 

(242)

 

 

 

Severance and related charges

 

 —

 

 

 —

 

 

 

 

 

(36)

 

 

(4)

 

 

 

Non-GAAP subscription and support

$

2,710

 

$

2,487

 

 

 

 

$

10,838

 

$

10,370

 

 

 

7


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP professional services

$

2,450

 

$

3,442

 

 

 

 

$

11,259

 

$

16,998

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Depreciation and amortization

 

(37)

 

 

(80)

 

 

 

 

 

(210)

 

 

(344)

 

 

 

Stock-based compensation expense

 

(45)

 

 

(67)

 

 

 

 

 

(249)

 

 

(476)

 

 

 

 Severance and related charges

 

 —

 

 

 —

 

 

 

 

 

(26)

 

 

(269)

 

 

 

Non-GAAP professional services

$

2,368

 

$

3,295

 

 

 

 

$

10,774

 

$

15,909

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP total cost of revenue

$

5,520

 

$

6,363

 

 

 

 

$

23,689

 

$

29,141

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

(325)

 

 

(444)

 

 

 

 

 

(1,469)

 

 

(1,810)

 

 

 

 Stock-based compensation expense

 

(45)

 

 

(67)

 

 

 

 

 

(249)

 

 

(476)

 

 

 

Amortization of acquired intangible assets

 

(67)

 

 

(67)

 

 

 

 

 

(268)

 

 

(242)

 

 

 

 Severance and related charges

 

 —

 

 

 —

 

 

 

 

 

(62)

 

 

(273)

 

 

 

Non-GAAP total cost of revenue

$

5,083

 

$

5,785

 

-12%

-7%

 

$

21,641

 

$

26,340

 

-18%

-14%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP subscription and support

$

8,137

 

$

7,636

 

 

 

 

$

32,022

 

$

32,313

 

 

 

Non-GAAP license

 

3,802

 

 

2,781

 

 

 

 

 

14,437

 

 

18,264

 

 

 

Non-GAAP professional services

 

619

 

 

925

 

 

 

 

 

1,352

 

 

(632)

 

 

 

Non-GAAP gross profit

$

12,558

 

$

11,342

 

11%

16%

 

$

47,811

 

$

49,945

 

-4%

-2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP research and development

$

3,939

 

$

3,999

 

 

 

 

$

16,063

 

$

16,042

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Depreciation and amortization

 

(53)

 

 

(76)

 

 

 

 

 

(261)

 

 

(306)

 

 

 

Stock-based compensation expense

 

(98)

 

 

(142)

 

 

 

 

 

(472)

 

 

(736)

 

 

 

 Amortization of acquired intangible assets

 

(437)

 

 

(437)

 

 

 

 

 

(1,748)

 

 

(1,577)

 

 

 

Severance and related charges

 

 —

 

 

 —

 

 

 

 

 

(5)

 

 

(35)

 

 

 

Non-GAAP research and development

$

3,351

 

$

3,344

 

0%

3%

 

$

13,577

 

$

13,388

 

1%

4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP sales and marketing

$

6,311

 

$

6,716

 

 

 

 

$

27,722

 

$

32,703

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Depreciation and amortization

 

(52)

 

 

(62)

 

 

 

 

 

(229)

 

 

(297)

 

 

 

Stock-based compensation expense

 

(53)

 

 

(153)

 

 

 

 

 

(169)

 

 

(574)

 

 

 

 Amortization of acquired intangible assets

 

(173)

 

 

(172)

 

 

 

 

 

(690)

 

 

(623)

 

 

 

Severance and related charges

 

(141)

 

 

 —

 

 

 

 

 

(718)

 

 

(843)

 

 

 

Non-GAAP sales and marketing

$

5,892

 

$

6,329

 

-7%

1%

 

$

25,916

 

$

30,366

 

-15%

-9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP general and administrative

$

1,743

 

$

1,986

 

 

 

 

$

7,774

 

$

9,313

 

 

 

8


 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Depreciation and amortization

 

(29)

 

 

(23)

 

 

 

 

 

(98)

 

 

(90)

 

 

 

Stock-based compensation expense

 

(4)

 

 

(125)

 

 

 

 

 

(298)

 

 

(531)

 

 

 

 Amortization of acquired intangible assets

 

(18)

 

 

(19)

 

 

 

 

 

(75)

 

 

(68)

 

 

 

Severance and related charges

 

(83)

 

 

 —

 

 

 

 

 

(174)

 

 

(143)

 

 

 

 Acquisition-related expenses

 

 —

 

 

 —

 

 

 

 

 

 —

 

 

(844)

 

 

 

Non-GAAP general and administrative

$

1,609

 

$

1,819

 

-12%

-8%

 

$

7,129

 

$

7,637

 

-7%

-4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating expenses

$

11,993

 

$

12,701

 

 

 

 

$

51,559

 

$

58,058

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

(134)

 

 

(161)

 

 

 

 

 

(588)

 

 

(693)

 

 

 

 Stock-based compensation expense

 

(155)

 

 

(420)

 

 

 

 

 

(939)

 

 

(1,841)

 

 

 

Amortization of acquired intangible assets

 

(628)

 

 

(628)

 

 

 

 

 

(2,513)

 

 

(2,268)

 

 

 

 Severance and related charges

 

(224)

 

 

 —

 

 

 

 

 

(897)

 

 

(1,021)

 

 

 

Acquisition-related expenses

 

 —

 

 

 —

 

 

 

 

 

 —

 

 

(844)

 

 

 

Non-GAAP operating expenses

$

10,852

 

$

11,492

 

-6%

0%

 

$

46,622

 

$

51,391

 

-9%

-5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

$

1,377

 

$

(2,933)

 

 

 

 

$

(6,240)

 

$

(12,429)

 

 

 

Add: Purchase accounting adjustments to deferred revenue related to acquisitions

 

19

 

 

53

 

 

 

 

 

77

 

 

372

 

 

 

Depreciation and amortization

 

459

 

 

605

 

 

 

 

 

2,057

 

 

2,503

 

 

 

 Stock-based compensation expense

 

200

 

 

487

 

 

 

 

 

1,188

 

 

2,317

 

 

 

Interest expense, net

 

437

 

 

256

 

 

 

 

 

1,958

 

 

834

 

 

 

 Income tax provision (benefit)

 

(1,488)

 

 

530

 

 

 

 

 

(863)

 

 

320

 

 

 

Amortization of acquired intangible assets

 

695

 

 

695

 

 

 

 

 

2,781

 

 

2,510

 

 

 

 Acquisition-related expenses

 

 —

 

 

 —

 

 

 

 

 

 —

 

 

844

 

 

 

Severance and related charges

 

224

 

 

 —

 

 

 

 

 

959

 

 

1,294

 

 

 

Adjusted EBITDA

$

1,923

 

$

(307)

 

 

 

 

$

1,917

 

$

(1,435)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net loss per common share

$

0.07

 

$

(0.01)

 

 

 

 

$

0.07

 

$

(0.05)

 

 

 

Diluted net loss per common share

$

0.07

 

$

(0.01)

 

 

 

 

$

0.07

 

$

(0.05)

 

 

 

Weighted average shares used in computing basic net loss per common share

 

27,096

 

 

26,890

 

 

 

 

 

27,056

 

 

26,609

 

 

 

Weighted average shares used in computing diluted net loss per common share

 

27,607

 

 

26,890

 

 

 

 

 

27,615

 

 

26,609

 

 

 

 

 


9


 

[1] Annual Contract Value (ACV) is defined as the annualized value of the contractual obligations in place at the end of the reporting period.

[2] Backlog presented are derived from the deferred revenue on our balance sheets plus unbilled and uncollected contractual commitments.

[3] New Subscription and support ACV is defined as the annualized value of new cloud, term license and support contractual obligations signed in the reporting period.

[4] Gross bookings presented are derived from GAAP revenue plus the change in Backlog from the beginning and the end of the reporting period.

[5] Constant currency growth rates presented are derived from converting the current period results for entities reporting in currencies other than U.S. Dollars into U.S. Dollars at the exchange rates in effect during the prior period presented rather than the actual exchange rates in effect during the current period.

 

10