Attached files

file filename
8-K - 8-K - EGAIN Corpegan-20170510x8k.htm

Exhibit 99.1

 

eGain Reports New SaaS Bookings Growth of 88% and Backlog Growth

of 43% Year Over Year in Q3 2017

 

Sunnyvale, Calif. (May 10, 2017) – eGain (NASDAQ: EGAN), a leading provider of cloud customer engagement solutions, today announced financial results for its fiscal 2017 third quarter ended March 31, 2017.

 

The following SaaS-related financial highlights reflect the company’s progress following completion of its transition to a SaaS revenue model:

 

·

New SaaS bookings (non-GAAP) was $4.6 million, up 47% sequentially and up 88% year over year (89% on a constant currency basis with the prior year).

·

Total annual contract value (ACV) (non-GAAP) was $44.8 million at the end of Q3, up 7% on a constant currency basis with the prior year despite the impact of a previously announced, one-time $5 million reduction in ACV in the quarter due to the transition of one customer away from the cloud.

·

Total backlog (non-GAAP) was $53.5 million at the end of the fiscal third quarter, up 43% year over year (50% on a constant currency basis with the prior year).

 

Ashu Roy, eGain CEO, commented, “We generated solid sequential and year-over-year growth in our new SaaS bookings during the third quarter. Our transition to a SaaS revenue model is complete, and we look forward to more predictable SaaS type revenue growth in fiscal 2018 and beyond.”

 

Eric Smit, eGain CFO, added, “Operating expenses for the first nine months are down 21 percent year over year, reflecting our improved operating efficiencies. We generated $2.8 million in cash from operations in the quarter,  which puts us at $1.5 million in net cash from operations year to date. With the improved cash flow, we paid down approximately $2 million from our loan during the quarter and are pleased to have successfully executed the transition of our business model through internal cash generation. 

 

Fiscal 2017 Third Quarter Financial Summary

 

Total revenue for the fiscal 2017 third quarter was $13.9 million ($15.0 million on a constant currency basis with the prior year), compared to $16.3 million in the same quarter a year ago. Subscription and support revenue was $10.1 million ($11.0 million on a constant currency basis with the prior year), compared to $10.3 million in the same quarter a year ago. Professional services revenue was $2.6 million, compared to $2.8 million in the prior year quarter. License revenue was $1.2 million, compared to $3.2 million in the same quarter a year ago, reflecting the company’s transition to a SaaS based business.

 

Gross margin for the fiscal 2017 third quarter was 59%, compared to 65% in the same quarter a year ago. GAAP net loss improved to $2.5 million, or $(0.09) per share on a basic and diluted basis, compared to a GAAP net loss of $3.0 million, or $(0.11) per share on a basic and diluted basis, for the same quarter a year ago. Adjusted EBITDA for the fiscal 2017 third quarter was a loss of $814,000, compared to adjusted EBITDA loss of $280,000 in the same quarter a year ago.  

 

Fiscal 2017 First Nine Months Financial Summary

 

Total revenue for the nine months ended March 31, 2017 was $43.6 million ($47.6 million on a constant currency basis with the prior year), compared to $51.8 million in the same period last year. Subscription and support revenue was $32.0

1


 

million ($34.8 million on a constant currency basis with the prior year), compared to $32.0 million in the same period last year. Professional services revenue was $7.4 million, compared to $9.1 million in the prior year period. License revenue was $4.2 million, compared to $10.7 million in the same period last year.

 

Gross margin for the nine months ended March 31, 2017 was 64%, compared to 65% for the same period last year. GAAP net loss improved to $6.0 million, or $(0.22) per share on a basic and diluted basis, compared to a GAAP net loss of $7.6 million, or $(0.28) per share on a basic and diluted basis, for the same quarter a year ago. For the nine months ended March 31, 2017, adjusted EBITDA was a loss of $55,000, compared to adjusted EBITDA loss of $6,000 in for the same period a year ago.

 

Non-GAAP Financial Measures 

These reported results include New SaaS Bookings, Annual Contract Value (ACV), Backlog, 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, amortization of acquired intangible assets and severance and related charges. ACV is defined as the annualized value of the contractual obligations in place at the end of the reporting period. We define New SaaS Bookings as being the annualized value of new cloud, support and term license contractual obligations signed in the quarter. Backlog presented is derived from the deferred revenue on balance sheet plus unbilled and uncollected contractual commitments. 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 Standard Time. To access the live call, please dial (888) 339-3503 (U.S. toll free) or (719) 785-1753 (international), and give the participant pass code 3761311. 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 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 an omnichannel world. To learn more about eGain, visit www.egain.com.

 

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 have successfully completed our transition to a SaaS based

2


 

business, that we are seeing and will continue to see benefits to the Company from this transition and that SaaS based revenue will be more predictable to a SaaS based business, 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: risks that our SaaS based revenue model and lengthy sales cycles may negatively affect our operating results; currency risks; our ability to capitalize on customer engagement; the success of organization changes; 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 annual report on Form 10-K filed on September 13, 2016 and quarterly reports on Form 10-Q for the quarters ended September 30, 2016 and December 31, 2016, 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.

 

eGain, the eGain logo, and all other eGain product names and slogans are trademarks or registered trademarks of eGain Corp. in the United States and/or other countries. All other company names and products mentioned in this release may be trademarks or registered trademarks of the 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)

 

 

 

 

 

 

 

 

 

    

March 31, 

    

June 30, 

 

 

2017

 

2016

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

10,345

 

$

11,780

Restricted cash

 

 

 6

 

 

 5

Accounts receivable, net

 

 

7,745

 

 

11,876

Deferred commissions

 

 

773

 

 

787

Prepaid expenses

 

 

1,262

 

 

1,480

Other current assets

 

 

378

 

 

426

Total current assets

 

 

20,509

 

 

26,354

Property and equipment, net

 

 

1,240

 

 

1,688

Deferred commissions, net of current portion

 

 

645

 

 

325

Intangible assets, net

 

 

3,252

 

 

4,839

Goodwill

 

 

13,186

 

 

13,186

Other assets

 

 

2,005

 

 

1,671

Total assets

 

$

40,837

 

$

48,063

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' DEFICIT

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

2,624

 

$

2,099

Accrued compensation

 

 

4,221

 

 

5,642

Accrued liabilities

 

 

2,680

 

 

5,670

Deferred revenue

 

 

15,811

 

 

12,672

Capital lease obligations

 

 

178

 

 

329

Bank borrowings

 

 

787

 

 

828

Total current liabilities

 

 

26,301

 

 

27,240

Deferred revenue, net of current portion

 

 

3,851

 

 

3,045

Capital lease obligations, net of current portion

 

 

64

 

 

153

Bank borrowings, net of current portion

 

 

18,391

 

 

20,223

Other long term liabilities

 

 

1,727

 

 

1,679

Total liabilities

 

 

50,334

 

 

52,340

Stockholders' deficit:

 

 

 

 

 

 

Common stock

 

 

27

 

 

27

Additional paid-in capital

 

 

343,275

 

 

342,689

Notes receivable from stockholders

 

 

(81)

 

 

(81)

Accumulated other comprehensive loss

 

 

(1,494)

 

 

(1,663)

Accumulated deficit

 

 

(351,224)

 

 

(345,249)

Total stockholders' deficit

 

 

(9,497)

 

 

(4,277)

Total liabilities and stockholders' deficit

 

$

40,837

 

$

48,063

 

 

4


 

eGain Corporation

Condensed Consolidated Statements of Operations

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

March 31, 

 

March 31, 

 

 

    

2017

    

2016

    

2017

    

2016

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and support

 

$

10,137

 

$

10,330

 

$

31,982

 

$

31,955

 

License

 

 

1,156

 

 

3,169

 

 

4,224

 

 

10,659

 

Professional services

 

 

2,557

 

 

2,792

 

 

7,388

 

 

9,139

 

Total revenue

 

 

13,850

 

 

16,291

 

 

43,594

 

 

51,753

 

Cost of subscription and support

 

 

3,149

 

 

3,141

 

 

8,876

 

 

9,335

 

Cost of license

 

 

24

 

 

 8

 

 

35

 

 

24

 

Cost of professional services

 

 

2,486

 

 

2,572

 

 

6,875

 

 

8,809

 

Total cost of revenue

 

 

5,659

 

 

5,721

 

 

15,786

 

 

18,168

 

Gross profit

 

 

8,191

 

 

10,570

 

 

27,808

 

 

33,585

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

3,360

 

 

4,208

 

 

10,266

 

 

12,124

 

Sales and marketing

 

 

5,102

 

 

7,126

 

 

15,883

 

 

21,412

 

General and administrative

 

 

1,560

 

 

1,892

 

 

5,053

 

 

6,031

 

Total operating expenses

 

 

10,022

 

 

13,226

 

 

31,202

 

 

39,567

 

Loss from operations

 

 

(1,831)

 

 

(2,656)

 

 

(3,394)

 

 

(5,982)

 

Interest expense, net

 

 

(470)

 

 

(512)

 

 

(1,351)

 

 

(1,521)

 

Other income (expense), net

 

 

12

 

 

345

 

 

47

 

 

512

 

Loss before income tax provision

 

 

(2,289)

 

 

(2,823)

 

 

(4,698)

 

 

(6,991)

 

Income tax provision

 

 

(226)

 

 

(178)

 

 

(1,277)

 

 

(625)

 

Net loss

 

$

(2,515)

 

$

(3,001)

 

$

(5,975)

 

$

(7,616)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share information:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted net loss per common share

 

$

(0.09)

 

$

(0.11)

 

$

(0.22)

 

$

(0.28)

 

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

 

 

27,105

 

 

27,070

 

 

27,107

 

 

27,043

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

$

67

 

$

67

 

$

201

 

$

201

 

Research and development

 

 

437

 

 

437

 

 

1,311

 

 

1,311

 

Sales and marketing

 

 

 —

 

 

173

 

 

67

 

 

518

 

General and administrative

 

 

 —

 

 

19

 

 

 8

 

 

56

 

 

 

$

504

 

$

696

 

$

1,587

 

$

2,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

$

33

 

$

44

 

$

112

 

$

204

 

Research and development

 

 

57

 

 

104

 

 

226

 

 

374

 

Sales and marketing

 

 

 1

 

 

46

 

 

117

 

 

116

 

General and administrative

 

 

39

 

 

52

 

 

134

 

 

294

 

 

 

$

130

 

$

246

 

$

589

 

$

988

 

 

 

5


 

eGain Corporation

GAAP to Non-GAAP Reconciliation Table

(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

March 31, 

 

March 31, 

 

 

    

2017

    

2016

    

2017

    

2016

 

Revenue

 

$

13,850

 

$

16,291

 

$

43,594

 

$

51,753

 

Add: Purchase accounting adjustments to deferred revenue related to acquisitions

 

 

 9

 

 

19

 

 

33

 

 

58

 

Non-GAAP Revenue

 

$

13,859

 

$

16,310

 

$

43,627

 

$

51,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(2,515)

 

$

(3,001)

 

$

(5,975)

 

$

(7,616)

 

Add: Purchase accounting adjustments to deferred revenue related to acquisitions

 

 

 9

 

 

19

 

 

33

 

 

58

 

Depreciation and amortization

 

 

288

 

 

506

 

 

962

 

 

1,598

 

Stock-based compensation expense

 

 

130

 

 

246

 

 

589

 

 

988

 

Interest expense, net

 

 

470

 

 

512

 

 

1,351

 

 

1,521

 

Income tax provision

 

 

226

 

 

178

 

 

1,277

 

 

625

 

Amortization of acquired intangible assets

 

 

504

 

 

696

 

 

1,587

 

 

2,086

 

Severance and related charges

 

 

74

 

 

564

 

 

121

 

 

734

 

Adjusted EBITDA

 

$

(814)

 

$

(280)

 

$

(55)

 

$

(6)

 

 

 

 

6


 

eGain Corporation

Other GAAP to Non-GAAP Supplemental Financial Information

(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 

 

Growth

 

Constant currency

 

2017

    

2016

    

rates

    

growth rates [4]

Total subscription and support ACV [1]

$

44,760

 

$

44,741

 

—%

 

7%

 

 

 

 

 

 

 

 

 

 

Backlog [2]

$

53,450

 

$

37,502

 

43%

 

50%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

Nine Months Ended 

 

 

 

 

 

March 31, 

 

Growth

 

Constant currency

 

March 31, 

 

Growth

 

Constant currency

 

2017

    

2016

  

rates

  

growth rates [4]

  

2017

   

2016

  

rates

  

growth rates [4]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross bookings [3]

$

21,000

 

$

12,800

 

64%

 

68%

 

$

50,340

 

$

47,000

 

7%

 

19%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Subscription and support

$

10,137

 

$

10,330

 

(2)%

 

6%

 

$

31,982

 

$

31,955

 

—%

 

9%

GAAP License

 

1,156

 

 

3,169

 

(64)%

 

(60)%

 

 

4,224

 

 

10,659

 

(60)%

 

(57)%

GAAP Professional services

 

2,557

 

 

2,792

 

(8)%

 

—%

 

 

7,388

 

 

9,139

 

(19)%

 

(10)%

GAAP total revenue

 

13,850

 

 

16,291

 

(15)%

 

(8)%

 

 

43,594

 

 

51,753

 

(16)%

 

(8)%

Purchase accounting adjustments to deferred revenue related to acquisitions

 

 9

 

 

19

 

 

 

 

 

 

33

 

 

58

 

 

 

 

Non-GAAP revenue

$

13,859

 

$

16,310

 

(15)%

 

(8)%

 

$

43,627

 

$

51,811

 

(16)%

 

(8)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP subscription and support

$

3,149

 

$

3,141

 

 

 

 

 

$

8,876

 

$

9,335

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

(183)

 

 

(309)

 

 

 

 

 

 

(620)

 

 

(972)

 

 

 

 

Amortization of acquired intangible assets

 

(67)

 

 

(67)

 

 

 

 

 

 

(201)

 

 

(201)

 

 

 

 

Severance and related charges

 

 —

 

 

(36)

 

 

 

 

 

 

(10)

 

 

(36)

 

 

 

 

Non-GAAP subscription and support

$

2,899

 

$

2,729

 

 

 

 

 

$

8,045

 

$

8,126

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP professional services

$

2,486

 

$

2,572

 

 

 

 

 

$

6,875

 

$

8,809

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

(24)

 

 

(46)

 

 

 

 

 

 

(78)

 

 

(173)

 

 

 

 

Stock-based compensation expense

 

(33)

 

 

(44)

 

 

 

 

 

 

(112)

 

 

(204)

 

 

 

 

Severance and related charges

 

 —

 

 

(26)

 

 

 

 

 

 

 —

 

 

(26)

 

 

 

 

Non-GAAP professional services

$

2,429

 

$

2,456

 

 

 

 

 

$

6,685

 

$

8,406

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP total cost of revenue

$

5,659

 

$

5,721

 

 

 

 

 

$

15,786

 

$

18,168

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

(207)

 

 

(355)

 

 

 

 

 

 

(698)

 

 

(1,145)

 

 

 

 

7


 

Stock-based compensation expense

 

(33)

 

 

(44)

 

 

 

 

 

 

(112)

 

 

(204)

 

 

 

 

Amortization of acquired intangible assets

 

(67)

 

 

(67)

 

 

 

 

 

 

(201)

 

 

(201)

 

 

 

 

Severance and related charges

 

 —

 

 

(62)

 

 

 

 

 

 

(10)

 

 

(62)

 

 

 

 

Non-GAAP total cost of revenue

$

5,352

 

$

5,193

 

3%

 

8%

 

$

14,765

 

$

16,556

 

(11)%

 

(4)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP subscription and support

$

7,247

 

$

7,620

 

 

 

 

 

$

23,970

 

$

23,887

 

 

 

 

Non-GAAP license

 

1,132

 

 

3,161

 

 

 

 

 

 

4,189

 

 

10,635

 

 

 

 

Non-GAAP professional services

 

128

 

 

336

 

 

 

 

 

 

703

 

 

733

 

 

 

 

Non-GAAP gross profit

$

8,507

 

$

11,117

 

(23)%

 

(15)%

 

$

28,862

 

$

35,255

 

(18)%

 

(10)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP research and development

$

3,360

 

$

4,208

 

 

 

 

 

$

10,266

 

$

12,124

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

(32)

 

 

(59)

 

 

 

 

 

 

(105)

 

 

(208)

 

 

 

 

Stock-based compensation expense

 

(57)

 

 

(104)

 

 

 

 

 

 

(226)

 

 

(374)

 

 

 

 

Amortization of acquired intangible assets

 

(437)

 

 

(437)

 

 

 

 

 

 

(1,311)

 

 

(1,311)

 

 

 

 

Severance and related charges

 

(10)

 

 

(5)

 

 

 

 

 

 

(10)

 

 

(5)

 

 

 

 

Non-GAAP research and development

$

2,824

 

$

3,603

 

(22)%

 

(18)%

 

$

8,614

 

$

10,226

 

(16)%

 

(11)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP sales and marketing

$

5,102

 

$

7,126

 

 

 

 

 

$

15,883

 

$

21,412

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

(32)

 

 

(59)

 

 

 

 

 

 

(104)

 

 

(177)

 

 

 

 

Stock-based compensation expense

 

(1)

 

 

(46)

 

 

 

 

 

 

(117)

 

 

(116)

 

 

 

 

Amortization of acquired intangible assets

 

 —

 

 

(173)

 

 

 

 

 

 

(67)

 

 

(518)

 

 

 

 

Severance and related charges

 

(64)

 

 

(406)

 

 

 

 

 

 

(91)

 

 

(576)

 

 

 

 

Non-GAAP sales and marketing

$

5,005

 

$

6,442

 

(22)%

 

(15)%

 

$

15,504

 

$

20,025

 

(23)%

 

(16)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP general and administrative

$

1,560

 

$

1,892

 

 

 

 

 

$

5,053

 

$

6,031

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

(17)

 

 

(33)

 

 

 

 

 

 

(55)

 

 

(68)

 

 

 

 

Stock-based compensation expense

 

(39)

 

 

(52)

 

 

 

 

 

 

(134)

 

 

(294)

 

 

 

 

Amortization of acquired intangible assets

 

 —

 

 

(19)

 

 

 

 

 

 

(8)

 

 

(56)

 

 

 

 

Severance and related charges

 

 —

 

 

(91)

 

 

 

 

 

 

(10)

 

 

(91)

 

 

 

 

Non-GAAP general and administrative

$

1,504

 

$

1,697

 

(11)%

 

(8)%

 

$

4,846

 

$

5,522

 

(12)%

 

(7)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating expenses

$

10,022

 

$

13,226

 

 

 

 

 

$

31,202

 

$

39,567

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

(81)

 

 

(151)

 

 

 

 

 

 

(264)

 

 

(453)

 

 

 

 

Stock-based compensation expense

 

(97)

 

 

(202)

 

 

 

 

 

 

(477)

 

 

(784)

 

 

 

 

Amortization of acquired intangible assets

 

(437)

 

 

(629)

 

 

 

 

 

 

(1,386)

 

 

(1,885)

 

 

 

 

Severance and related charges

 

(74)

 

 

(502)

 

 

 

 

 

 

(111)

 

 

(672)

 

 

 

 

Non-GAAP operating expenses

$

9,333

 

$

11,742

 

(21)%

 

(15)%

 

$

28,964

 

$

35,773

 

(19)%

 

(13)%

8


 

 


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

[4] 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.

 

9