Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - Xactly Corp | d348700d8k.htm |
Exhibit 99.1
Xactly Reports Fourth Quarter and Full Year Fiscal 2017 Financial Results
Fiscal 2017 Revenue Grows 26% Year Over Year
Achieves Positive Cash Flow from Operations of $1.5 million in Q4
SAN JOSE, Calif., March 8, 2017—(BUSINESS WIRE)—Xactly, (NYSE:XTLY), a leading provider of cloud-based incentive solutions, today announced its financial results for the fourth quarter and fiscal year ended January 31, 2017.
“Fiscal 2017 was another strong year for Xactly, and we exited the year with one of the best quarters ever,” said Christopher W. Cabrera, founder and CEO of Xactly Corporation. “Companies turn to Xactly for sales performance management because we have an unmatched combination of data, technology and experience. In Q4 we delivered record total revenue and gross margins and experienced an exceptional win rate. Looking forward, we believe the tremendous opportunity in the incentive compensation market, combined with our differentiated product offering and proven ability to innovate, will continue to fuel Xactly’s long term growth.”
“In the fourth quarter we drove solid topline results while achieving our first quarter of positive cash flow from operations as planned,” said Joseph Consul, CFO of Xactly Corporation. “We further demonstrated leverage in the business model by improving our Adjusted EBITDA margins by over 1500 basis points compared to Q4 of last year. These results were driven by continued revenue growth, record gross margin and focus on operational excellence.”
Fourth Quarter Fiscal 2017 Financial Highlights
| • | Total revenue was $24.3 million, an increase of 17% from the fourth quarter of fiscal year 2016 total revenue of $20.7 million. Subscription revenue was $19.1 million, an increase of 17% from the fourth quarter of fiscal 2016 subscription revenue of $16.3 million. |
| • | GAAP net loss for the fourth quarter of fiscal 2017 was $(4.1) million compared to $(5.9) million in the fourth quarter of fiscal 2016. |
| • | Non-GAAP net loss for the fourth quarter of fiscal 2017 was $(1.5) million compared to a non-GAAP net loss of $(4.5) million in the fourth quarter of fiscal 2016. |
| • | Adjusted EBITDA for the fourth quarter of fiscal 2017 was $(0.2) million, or 1% of revenue, compared to a loss of $(3.4) million or 16% of revenue in the fourth quarter of fiscal 2016. |
| • | Cash flow from operations for the fourth quarter of fiscal 2017 was $1.5 million, compared to cash flow used in operations of $(1.7) million in the fourth quarter of fiscal 2016. |
Full Year Fiscal 2017 Financial Highlights
| • | Total revenue was $95.5 million, an increase of 26% from fiscal year 2016 total revenue of $76.0 million. Subscription revenue was $73.0 million, an increase of 23% from fiscal 2016 subscription revenue of $59.2 million. |
| • | GAAP net loss for fiscal 2017 was $(16.9) million compared to $(24.7) million in fiscal 2016. |
| • | Non-GAAP net loss for fiscal 2017 was $(8.5) million compared to a non-GAAP net loss of $(19.8) million in fiscal 2016. |
| • | Adjusted EBITDA for fiscal 2017 was a loss of $(4.0) million, or 4% of revenue, compared to a loss of $(12.7) million, or 17% of revenue, in fiscal 2016. |
Recent Business Highlights
| • | Ended the year with 297,000 subscribers and 980 customers, with key enterprise wins in the Energy and Utility, Financial Services, Food, Insurance, Life Sciences, Media, and Retail vertical markets. |
| • | Introduced the new Xactly Insights™ Offering for SMBs. This new Strategic Services offering provides guidance and expertise by delivering an incentive compensation assessment leveraging Xactly Insights. For the first time, SMBs can now design and optimize enterprise-level compensation programs to gain a competitive advantage and rapidly grow their business. |
| • | Introduced Xactly’s Commission Expense Forecasting solution, giving finance leaders increased insight into their organization’s anticipated commission expense. The new offering provides the capability to timely forecast commission expenses, allowing companies to mitigate the risk of material weaknesses, and generate and refine accurate accruals. |
| • | Recognized as one of the best places to work in technology by Great Place to Work® and Fortune Magazine. The list recognizes companies who value diversity, offer robust benefits and offer an innovative culture that prioritizes employee support and development. |
| • | Recognized as a winner of the 2017 CRM Watchlist. This award identifies the strength, mindshare, and market share a company has achieved. Xactly is proud to have earned this award for the fifth time. |
Business Outlook
For the first quarter of fiscal 2018, Xactly expects to report:
| • | Revenue in the range of $23.8 to $24.8 million. Subscription revenue is expected to account for at least 80% of total revenue in the quarter |
| • | GAAP net loss in the range of $(5.9) to $(4.9) million, or $(0.19) to $(0.16) per share |
| • | Non-GAAP net loss in the range of $(3.3) to $(2.3) million, or $(0.10) to $(0.07) per share |
For the full year of fiscal 2018, Xactly expects to report:
| • | Revenue in the range of $111.0 to $115.0 million |
| • | GAAP net loss in the range of $(21.5) to $(18.9) million, or $(0.67) to $(0.59) per share |
| • | Non-GAAP net loss in the range of $(10.2) to $(7.6) million, or $(0.32) to $(0.24) per share |
Conference Call Details:
Xactly will discuss its quarterly results today via teleconference at 1:30 p.m. PT (4:30 p.m. ET). Investors may listen to the live conference call (ID 5098557) by dialing 877-627-6581 or 719-325-4762 at 1:30 p.m. Pacific Time on March 8, 2017. An audio replay of the call will be available at 4:30 p.m. Pacific Time on March 8, 2017 through 4:30 p.m. Pacific Time on March 22, 2017. The replay dial information will be provided when registered here.
A webcast of the presentation will be available on the company’s investor relations website at http://investors.xactlycorp.com/investors/overview/default.aspx.
Non-GAAP Financial Measures
To supplement its financial statements, Xactly also provides investors with certain non-GAAP financial measures. We believe that these non-GAAP measures are useful as a supplement in evaluating our ongoing operational performance and enhancing an overall understanding of our past financial performance. The non-GAAP financial measures included in this press release should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with U.S. GAAP, and the non-GAAP financial measures that we use may differ from those of other companies in our industry. A reconciliation between each non-GAAP financial measure and its nearest GAAP equivalent and related explanations are included below. We believe that supplementing GAAP disclosure with non-GAAP disclosure that excludes items that are not directly related to performance in any particular period provides
management and investors with a more complete view of Xactly’s operational performance. Various items are excluded from such non-GAAP financial measures in part because the decisions which gave rise to the excluded items were not made to increase revenue in a particular period, but were made for Xactly’s long-term benefit over multiple periods.
Non-GAAP net loss and non-GAAP net loss per share. We believe non-GAAP net loss and non-GAAP net loss per share may prove useful to investors who wish to consider the impact of certain non-cash or non-recurring items, such as certain one-time charges, on Xactly’s operating performance. We compensate for the inherent limitations associated with using non-GAAP net loss and non-GAAP net loss per share through disclosure of these limitations, presentation of our financial statements in accordance with U.S. GAAP and reconciliation of these non-GAAP financial measures to the most directly comparable U.S. GAAP measures, net loss and net loss per share. We calculate non-GAAP net loss (and non-GAAP net loss per share) as net loss (and net loss per share) before (i) stock-based compensation, (ii) increase or decrease in expenses related to the change in fair value of convertible preferred stock warrant liabilities, (iii) and any applicable, non-recurring or unusual charges as we may determine from time to time.
Adjusted EBITDA. We believe that Adjusted EBITDA helps illustrate underlying trends in our business that could otherwise be masked by the effect of the income or expenses that we exclude from Adjusted EBITDA. Furthermore, we use this measure to establish budgets and operational goals for managing our business and evaluating our performance. We also believe that Adjusted EBITDA provides an additional tool for investors to use in comparing our recurring core business operating results over multiple periods with other companies in our industry. We compensate for the inherent limitations associated with using Adjusted EBITDA through disclosure of these limitations, presentation of our financial statements in accordance with U.S. GAAP and reconciliation of Adjusted EBITDA to the most directly comparable U.S. GAAP measure, net loss. We calculate Adjusted EBITDA as net loss before (i) other income (expense), net, which includes interest expense, the change in fair value of convertible preferred stock warrant liabilities and other income and expense, (ii) income tax expense, (iii) depreciation and amortization of property and equipment, (iv) amortization of debt issuance costs, (v) stock-based compensation and (vi) any applicable, non-recurring or unusual charges as we may determine from time to time.
Forward-Looking Statements
All statements in this press release that are not historical are forward-looking statements, including, among other things, projected GAAP and non-GAAP financial operating results for the first quarter and full year of fiscal 2018, such as revenue, net loss, net loss per share, non-GAAP net loss and non-GAAP net loss per share, and our expectation regarding our ability to achieve
long term growth and profitability in the future, and other information about future events and trends that we believe may affect our business, financial condition, operating results and growth prospects, within the safe harbor provisions under The Private Securities Litigation Reform Act of 1995. You should not place undue reliance on forward-looking statements because they involve known and unknown risks, uncertainties, changes in circumstances and other factors that are, in some cases, beyond Xactly’s control and could cause actual results to differ materially from the information expressed or implied by forward-looking statements made in this press release. Factors that could materially affect actual results can be found in Xactly’s most recent filings with the Securities and Exchange Commission, including Xactly’s most recent reports on Forms 8-K and 10-Q, and include those listed under the caption “Risk Factors.” Xactly undertakes no obligation to revise or update information in this press release to reflect events or circumstances in the future, even if new information becomes available.
About Xactly
Headquartered in San Jose, California, Xactly (NYSE: XTLY), is a leading provider of enterprise-class, cloud-based, incentive compensation solutions for employee and sales performance management. Named a leader in Gartner’s Magic Quadrant for Sales Performance Management software, Xactly addresses a critical business need to incentivize employees and align their behaviors with company goals. Our products allow organizations to make more strategic decisions, increase employee performance, improve margins, and mitigate risk.
Our core values are key to our success, and each day we’re committed to upholding them by delivering the best we can to our customers. To learn more about Xactly and the latest issues and trends in SPM software, follow us on Twitter, Facebook, and subscribe to the Xactly blog.
©2017 Xactly Corporation. All rights reserved. Xactly, the Xactly logo, Xactly Insights and “Inspire Performance” are registered trademarks or trademarks of Xactly Corporation in the United States and/or other countries. All other trademarks are the property of their respective owners.
CONTACT:
Joseph Consul
Chief Financial Officer
Xactly Corporation
Tel: 408-477-3338
Email: ir@xactlycorp.com
Investor Relations
The Blueshirt Group
Lisa Laukkanen
Tel: 415-217-4967
Email: lisa@blueshirtgroup.com
Nicole Gunderson
Tel: 415-489-2196
Email: nicole@blueshirtgroup.com
Xactly Corporation
Condensed Consolidated Balance Sheets
(in thousands, except par value and share amounts)
(Unaudited)
| January 31, 2017 | January 31, 2016 | |||||||
| Assets | ||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 15,010 | $ | 48,027 | ||||
| Short-term marketable securities |
26,534 | — | ||||||
| Restricted cash, short term |
102 | 286 | ||||||
| Accounts receivable, net |
26,447 | 20,278 | ||||||
| Prepaid expenses and other current assets |
4,105 | 3,219 | ||||||
|
|
|
|
|
|||||
| Total current assets |
72,198 | 71,810 | ||||||
| Property and equipment, net |
9,134 | 8,410 | ||||||
| Goodwill |
6,384 | 6,384 | ||||||
| Other long-term assets |
280 | 280 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 87,996 | $ | 86,884 | ||||
|
|
|
|
|
|||||
| Liabilities and shareholders’ equity | ||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 946 | $ | 2,362 | ||||
| Accrued expenses |
8,355 | 9,512 | ||||||
| Debt, current portion |
8,981 | 8,981 | ||||||
| Deferred revenue, current portion |
53,375 | 41,183 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
71,657 | 62,038 | ||||||
| Debt, less current portion |
4,346 | 6,826 | ||||||
| Other long-term liabilities |
3,329 | 4,257 | ||||||
| Deferred revenue, less current portion |
3,486 | 3,327 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
82,818 | 76,448 | ||||||
| Commitments and contingencies |
||||||||
| Stockholders’ equity: |
||||||||
| Preferred stock, $0.001 par value; 20,000,000 shares authorized as of January 31, 2017 and 2016, no shares issued or outstanding as of January 31, 2017 and 2016 |
— | — | ||||||
| Common stock, $0.001 par value; 1,000,000,000 shares authorized as of January 31, 2017 and 2016; 31,519,134 and 29,542,537 shares issued and outstanding as of January 31, 2017 and 2016, respectively |
32 | 30 | ||||||
| Additional paid-in capital |
162,781 | 151,064 | ||||||
| Accumulated other comprehensive loss |
(243 | ) | (180 | ) | ||||
| Accumulated deficit |
(157,392 | ) | (140,478 | ) | ||||
|
|
|
|
|
|||||
| Total shareholders’ equity |
5,178 | 10,436 | ||||||
|
|
|
|
|
|||||
| Total liabilities and shareholders’ equity |
$ | 87,996 | $ | 86,884 | ||||
|
|
|
|
|
|||||
Xactly Corporation
Condensed Consolidated Statements of Operations
(in thousands, except per share data)
(Unaudited)
| Three months ended January 31, |
Twelve months ended January 31, |
|||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| Revenue: |
||||||||||||||||
| Subscription services |
$ | 19,051 | $ | 16,306 | $ | 72,994 | $ | 59,211 | ||||||||
| Professional services |
5,247 | 4,396 | 22,467 | 16,763 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total revenue |
24,298 | 20,702 | 95,461 | 75,974 | ||||||||||||
| Cost of revenue: |
||||||||||||||||
| Subscription services |
4,476 | 4,031 | 16,993 | 15,722 | ||||||||||||
| Professional services |
4,727 | 4,379 | 20,386 | 15,680 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total cost of revenue |
9,203 | 8,410 | 37,379 | 31,402 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Gross profit |
15,095 | 12,292 | 58,082 | 44,572 | ||||||||||||
| Operating expenses: |
||||||||||||||||
| Research and development |
4,705 | 4,159 | 18,210 | 15,650 | ||||||||||||
| Sales and marketing |
9,831 | 9,750 | 40,187 | 34,836 | ||||||||||||
| General and administrative |
4,487 | 4,049 | 15,900 | 14,502 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total operating expenses |
19,023 | 17,958 | 74,297 | 64,988 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating loss |
(3,928 | ) | (5,666 | ) | (16,215 | ) | (20,416 | ) | ||||||||
| Other income (expense): |
||||||||||||||||
| Interest expense |
(124 | ) | (153 | ) | (501 | ) | (6,021 | ) | ||||||||
| Loss on extinguishment of debt |
— | — | — | (1,524 | ) | |||||||||||
| Decrease in fair value of preferred stock warrant liabilities |
— | — | — | 3,542 | ||||||||||||
| Other income (expense), net |
15 | 44 | 43 | (1 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total other income (expense) |
(109 | ) | (109 | ) | (458 | ) | (4,004 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Loss before income taxes |
(4,037 | ) | (5,775 | ) | (16,673 | ) | (24,420 | ) | ||||||||
| Income tax expense |
19 | 118 | 241 | 299 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net loss |
$ | (4,056 | ) | $ | (5,893 | ) | $ | (16,914 | ) | $ | (24,719 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net loss per share attributable to common stockholders: |
||||||||||||||||
| Basic and diluted |
$ | (0.13 | ) | $ | (0.20 | ) | $ | (0.55 | ) | $ | (1.33 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted-average number of shares used in computing net loss per share attributable to common stockholders: |
||||||||||||||||
| Basic and diluted |
31,404 | 29,312 | 30,593 | 18,545 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Xactly Corporation
Condensed Consolidated Statement of Cash Flows
(in thousands)
(Unaudited)
| Twelve months ended January 31, | ||||||||
| 2017 | 2016 | |||||||
| Cash flows from operating activities: |
||||||||
| Net loss |
$ | (16,914 | ) | $ | (24,719 | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: |
|
|||||||
| Depreciation and amortization |
3,825 | 3,133 | ||||||
| Loss on extinguishment of debt |
— | 1,524 | ||||||
| Amortization of debt issuance costs |
22 | 3,512 | ||||||
| Allowance for doubtful accounts |
200 | — | ||||||
| Stock-based compensation |
8,411 | 3,857 | ||||||
| Donation of common stock to XactlyOne Foundation |
— | 498 | ||||||
| (Income) from change in fair value of warrant liabilities |
— | (3,542 | ) | |||||
| Loss from disposal on fixed assets |
52 | 245 | ||||||
| Amortization of premium on marketable securities |
15 | — | ||||||
| Facility exit costs |
— | 693 | ||||||
| Changes in operating assets and liabilities: |
||||||||
| Accounts receivable |
(6,369 | ) | (3,106 | ) | ||||
| Prepaid expenses and other current assets |
(816 | ) | (926 | ) | ||||
| Accounts payable |
(1,699 | ) | 310 | |||||
| Accrued expenses |
(1,120 | ) | 1,964 | |||||
| Deferred revenue |
12,351 | 10,367 | ||||||
| Other long-term liabilities |
(964 | ) | (174 | ) | ||||
|
|
|
|
|
|||||
| Net cash used in operating activities |
(3,006 | ) | (6,364 | ) | ||||
| Cash flows from investing activities: |
||||||||
| Purchases of property and equipment |
(4,325 | ) | (4,298 | ) | ||||
| Purchases of marketable securities |
(27,951 | ) | — | |||||
| Proceeds from maturities of marketable securities |
1,300 | — | ||||||
| Restricted cash |
184 | — | ||||||
|
|
|
|
|
|||||
| Net cash used in investing activities |
(30,792 | ) | (4,298 | ) | ||||
| Cash flows from financing activities: |
||||||||
| Proceeds from principal on term debt, net of issuance costs |
— | 9,937 | ||||||
| Payments of principal on term debt |
(2,500 | ) | (26,033 | ) | ||||
| Principal payments under capital lease obligations |
(2 | ) | (3 | ) | ||||
| Proceeds from exercise of warrants to acquire convertible |
— | 37 | ||||||
| Proceeds from exercise of warrants to acquire common stock |
581 | — | ||||||
| Proceeds from exercise of stock options |
2,530 | 938 | ||||||
| Proceeds from issuance of common stock for ESPP |
1,768 | — | ||||||
| Taxes paid on exercise of options and restricted stock units |
(1,571 | ) | (1,570 | ) | ||||
| Payment of deferred initial public offering costs |
— | (2,732 | ) | |||||
| Proceeds from initial public offering, net of offering costs |
— | 58,844 | ||||||
|
|
|
|
|
|||||
| Net cash provided by financing activities |
806 | 39,418 | ||||||
| Effect of exchange rate changes on cash and cash equivalents |
(25 | ) | (54 | ) | ||||
|
|
|
|
|
|||||
| Net increase (decrease) in cash and cash equivalents |
(33,017 | ) | 28,702 | |||||
| Cash and cash equivalents at beginning of period |
48,027 | 19,325 | ||||||
|
|
|
|
|
|||||
| Cash and cash equivalents at end of period |
$ | 15,010 | $ | 48,027 | ||||
|
|
|
|
|
|||||
Reconciliation of GAAP Net Loss to Adjusted EBITDA
(dollars in thousands)
(Unaudited)
| Three months ended January 31, |
Twelve months ended January 31, |
|||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| Net loss |
$ | (4,056 | ) | $ | (5,893 | ) | $ | (16,914 | ) | $ | (24,719 | ) | ||||
| Non-GAAP adjustments: |
||||||||||||||||
| Interest expense |
124 | 153 | 501 | 6,021 | ||||||||||||
| Income tax expense |
19 | 118 | 241 | 299 | ||||||||||||
| Depreciation and amortization |
1,086 | 855 | 3,825 | 3,133 | ||||||||||||
| Stock-based compensation |
2,596 | 1,410 | 8,411 | 3,857 | ||||||||||||
| Loss on extingiushment of debt |
— | — | — | 1,524 | ||||||||||||
| Decrease in fair value of preferred stock warrant liabilities |
— | — | — | (3,542 | ) | |||||||||||
| Other income (expense), net |
(36 | ) | (44 | ) | (95 | ) | 1 | |||||||||
| Loss on disposal of fixed assets |
21 | — | 52 | 245 | ||||||||||||
| Donation of common stock to XactlyOne Foundation |
— | — | — | 498 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted EBITDA |
$ | (246 | ) | $ | (3,401 | ) | $ | (3,979 | ) | $ | (12,683 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Percent of revenue |
(1 | )% | (16 | )% | (4 | )% | (17 | )% | ||||||||
Stock-based compensation
(in thousands)
(Unaudited)
| Three months ended January 31, |
Twelve months ended January 31, |
|||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| Stock-based compensation: |
||||||||||||||||
| Cost of subscription services |
$ | 184 | $ | 157 | $ | 595 | $ | 456 | ||||||||
| Cost of professional services |
318 | 191 | 1,009 | 454 | ||||||||||||
| Research and development |
599 | 350 | 2,013 | 898 | ||||||||||||
| Sales and marketing |
730 | 342 | 2,176 | 893 | ||||||||||||
| General and administrative |
765 | 370 | 2,618 | 1,156 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total stock-based compensation |
$ | 2,596 | $ | 1,410 | $ | 8,411 | $ | 3,857 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Reconciliation of Cash Flow From Operations for the Fiscal Fourth Quarter
(in thousands)
(Unaudited)
| 2017 | 2016 | |||||||
| Cash flows from operations: |
||||||||
| Net cash used in operating activities for the fiscal year ended January 31, |
$ | (3,006 | ) | $ | (6,364 | ) | ||
| Less: |
||||||||
| Net cash used in operating activities for the nine months ended October 31, |
(4,541 | ) | (4,635 | ) | ||||
|
|
|
|
|
|||||
| Cash flows from (used in) operations for the fiscal fourth quarter |
$ | 1,535 | $ | (1,729 | ) | |||
|
|
|
|
|
|||||
Reconciliation of Free Cash Flow for the Fiscal Fourth Quarter
(in thousands)
(Unaudited)
| 2017 | 2016 | |||||||
| Cash flows from (used in) operations for the fiscal fourth quarter |
$ | 1,535 | $ | (1,729 | ) | |||
| Fiscal fourth quarter purchases of property and equipment: |
||||||||
| Purchases of property and equipment for the fiscal year ended January 31, |
(4,325 | ) | (4,298 | ) | ||||
| Less: |
||||||||
| Purchases of property and equipment for the nine months ended October 31, |
(3,901 | ) | (3,888 | ) | ||||
|
|
|
|
|
|||||
| Fiscal fourth quarter purchases of property and equipment |
(424 | ) | (410 | ) | ||||
|
|
|
|
|
|||||
| Free cash flow for the fiscal fourth quarter |
$ | 1,111 | $ | (2,139 | ) | |||
|
|
|
|
|
|||||
Reconciliation of GAAP Net Loss to Non-GAAP Net Loss
(in thousands, except per share data)
(Unaudited)
| Three months ended January 31, |
Twelve months ended January 31, |
|||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| GAAP net loss |
$ | (4,056 | ) | $ | (5,893 | ) | $ | (16,914 | ) | $ | (24,719 | ) | ||||
| Non-GAAP adjustments: |
||||||||||||||||
| Stock-based compensation |
2,596 | 1,410 | 8,411 | 3,857 | ||||||||||||
| Decrease in fair value of preferred stock warrant liabilities |
— | — | — | (3,542 | ) | |||||||||||
| Donation of common stock to XactlyOne Foundation |
— | — | — | 498 | ||||||||||||
| Non-cash debt issuance costs |
— | — | — | 4,088 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Non-GAAP net loss |
$ | (1,460 | ) | $ | (4,483 | ) | $ | (8,503 | ) | $ | (19,818 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Non-GAAP net loss per share: |
||||||||||||||||
| Basic and diluted |
$ | (0.05 | ) | $ | (0.15 | ) | $ | (0.28 | ) | $ | (1.07 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Shares used in computing non-GAAP net loss per share: |
||||||||||||||||
| Basic and diluted |
31,404 | 29,312 | 30,593 | 18,545 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Reconciliation of GAAP Net Loss to Non-GAAP Net Loss - GUIDANCE
(in thousands, except per share data)
(Unaudited)
| Three months ending April 30, 2017 |
||||||||
| Low | High | |||||||
| GAAP net loss |
$ | (5,900 | ) | $ | (4,900 | ) | ||
| Non-GAAP adjustments: |
||||||||
| Stock-based compensation |
2,600 | 2,600 | ||||||
|
|
|
|
|
|||||
| Non-GAAP net loss |
$ | (3,300 | ) | $ | (2,300 | ) | ||
|
|
|
|
|
|||||
| GAAP net loss per share, basic and diluted |
$ | (0.19 | ) | $ | (0.16 | ) | ||
|
|
|
|
|
|||||
| Non-GAAP net loss per share, basic and diluted |
$ | (0.10 | ) | $ | (0.07 | ) | ||
|
|
|
|
|
|||||
| Shares used in computing GAAP and non-GAAP net loss per share: |
|
|||||||
| Basic and diluted |
31,700 | 31,700 | ||||||
|
|
|
|
|
|||||
Reconciliation of GAAP Net Loss to Non-GAAP Net Loss - GUIDANCE
(in thousands, except per share data)
(Unaudited)
| Fiscal Year Ending January 31, 2018 |
||||||||
| Low | High | |||||||
| GAAP net loss |
$ | (21,500 | ) | $ | (18,900 | ) | ||
| Non-GAAP adjustments: |
||||||||
| Stock-based compensation |
11,300 | 11,300 | ||||||
|
|
|
|
|
|||||
| Non-GAAP net loss |
$ | (10,200 | ) | $ | (7,600 | ) | ||
|
|
|
|
|
|||||
| GAAP net loss per share, basic and diluted |
$ | (0.67 | ) | $ | (0.59 | ) | ||
|
|
|
|
|
|||||
| Non-GAAP net loss per share, basic and diluted |
$ | (0.32 | ) | $ | (0.24 | ) | ||
|
|
|
|
|
|||||
| Shares used in computing GAAP and non-GAAP net loss per share: |
|
|||||||
| Basic and diluted |
32,100 | 32,100 | ||||||
|
|
|
|
|
|||||