Attached files

file filename
8-K - FORM 8-K - EXA CORPd374503d8k.htm

Exhibit 99.1

Exa Reports First Quarter Fiscal 2018 Financial Results

First Quarter Total Revenue In-Line with Guidance and Profitability Metrics Above Guidance Range

FY 18 Business Visibility Improves

Burlington, Mass., May 24, 2017 – Exa® Corporation (NASDAQ: EXA), a global innovator in simulation software for product engineering, today announced financial results for the first quarter fiscal 2018, which ended April 30, 2017.

Revenue Summary

First Quarter

 

     1Q18
(millions)
     1Q17
(millions)
     Growth
Rate
    Constant
Currency
Growth
Rate
 

Total Revenue

   $ 16.6       $ 16.8         (1 )%      0

License Revenue

   $ 14.4       $ 14.1         3     4

Project Revenue

   $ 2.1       $ 2.7         (22 )%      (21 )% 

Due to rounding, totals do not equal the sum of line items in the table above.

“Our first quarter revenue was within the upper half of our guidance range and both net income and adjusted EBITDA were better than our guided ranges,” said Stephen Remondi, President and Chief Executive Officer of Exa. “Exiting Q1, we are encouraged that the business visibility into our customer renewal and consumption trends in the automotive end-market has improved, supporting increased optimism in our full year expectations.”

“In addition, we are very excited by the interest and activity we have experienced from the oil and gas industry since our joint press release with BP, our first customer to license our DigitalROCK solutions. We believe that our expansion into this new vertical significantly expands our addressable market and we look forward to it contributing to our growth in the quarters ahead.”

First Quarter Fiscal 2018 Financial Highlights

Revenue

 

    Total revenue for the first quarter of fiscal 2018 was $16.6 million, compared to $16.8 million in the comparable period in fiscal 2017. On a constant currency basis, total revenue was flat when compared with the corresponding period in fiscal 2017.

 

    License revenue was $14.4 million for the first quarter of fiscal 2018, compared to $14.1 million in the comparable period in fiscal 2017, representing an increase of 3%, or 4% on a constant currency basis.


    Project revenue was $2.1 million for the first quarter of fiscal 2018, compared to $2.7 million in the comparable period in fiscal 2017, representing a decrease of 22%, or 21% on a constant currency basis.

Profitability

 

    GAAP loss from operations was $(2.5) million in the first quarter of fiscal 2018, compared to a loss of $(1.0) million in the comparable period in fiscal 2017.
    Non-GAAP operating loss was $(1.8) million in the first quarter of fiscal 2018, compared to a loss of $(0.4) million in the comparable period in fiscal 2017.
    GAAP net loss was $(2.6) million in the first quarter of fiscal 2018, compared to a loss of $(0.9) million for the comparable period in fiscal 2017. GAAP net loss per share was $(0.17), based on 14.9 million diluted weighted average shares outstanding, compared to GAAP net loss per share of $(0.06) for the comparable period in fiscal 2017, based on 14.6 million diluted weighted average shares outstanding.
    Adjusted EBITDA was $(0.6) million in the first quarter of fiscal 2018, compared to $0.5 million in the comparable period in fiscal 2017.
    Non-GAAP net loss was $(2.1) million, or $(0.14) per diluted share in the first quarter of fiscal 2018, compared to a loss of $(0.6) million, or $(0.04) per diluted share, in the comparable period in fiscal 2017.

Balance Sheet

 

    The company had $26.6 million in cash and cash equivalents as of April 30, 2017, compared to $24.6 million as of January 31, 2017.

Business Outlook

Based on information available as of today, Exa is providing second quarter and fiscal 2018 guidance as indicated below.

Second Quarter Fiscal 2018:

 

    Total revenue is expected to be in the range of $17.1 million to $18.1 million.
    Adjusted EBITDA is expected to range from a loss of $(0.5) million to a gain of $0.1 million.
    GAAP net loss is expected to be in the range of $(3.1) million to $(2.4) million.
    Non-GAAP net loss is expected to be in the range of $(2.3) million to $(1.7) million.
    Basic share count for the first quarter is estimated to be 15.0 million shares.
    Diluted share count for the first quarter is estimated to be 15.3 million shares.

Full Year Fiscal 2018:

 

    Total revenue is expected to be in the range of $76.0 million to $80.0 million.
    Adjusted EBITDA is expected to be in the range of $5.8 million to $8.2 million.
    GAAP net loss is expected to be in the range of $(6.1) million to $(3.7) million.
    Non-GAAP net loss is expected to be in the range of $(3.0) million to $(0.6) million.


    Basic share count for the full year is estimated to be 15.0 million shares.
    Diluted share count for the full year is estimated to be 15.5 million shares.

The above guidance assumes an exchange rate of 1.10 US dollars per Euro and 112 Japanese yen per US dollar for fiscal year 2018.

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 operating loss and non-GAAP net loss, to the comparable GAAP measures is provided below and in the attachments to this press release.

Conference Call Information

 

What: Exa’s first quarter fiscal 2018 financial results conference call
When: Wednesday, May 24, 2017
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 22240973, Domestic
     (404) 537-3406, Passcode 22240973, 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 operating income (loss), non-GAAP net income (loss), non-GAAP net income (loss) 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 operating income (loss) is GAAP income (loss) from operations. The GAAP measure most comparable to non-GAAP net income (loss) and Adjusted EBITDA is GAAP net income (loss). The GAAP measure most comparable to Non-GAAP net income (loss) per diluted share is GAAP net income (loss) 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 (loss) as net income (loss), excluding the after-tax impact of non-cash, stock-based compensation expense and the amortization of acquired intangibles. We define EBITDA as net income (loss), excluding depreciation and amortization, interest expense, 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 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 (Nasdaq: EXA) (www.exa.com) Corporation’s visualization and simulation software helps designers and engineers enhance the performance of their products, reduce product development costs and improve the efficiency of their design and engineering processes. As a design evolves, Exa accurately predicts the performance of that design while providing actionable insight to optimize the performance of the product. With Exa, the need for costly physical prototypes and expensive late-stage changes is reduced. Now, designers and engineers are freed from the risk of producing compromised products that do not meet market and regulatory requirements. Exa currently focuses primarily on the ground transportation market, in which some of the most successful product companies in the world use Exa, including BMW, Delphi, Denso, Fiat Chrysler, Ford, Hino, Honda, Hyundai, Jaguar Land Rover, Kenworth, Komatsu, MAN, Nissan, Peterbilt, Peugeot, Renault, Scania, Toyota, Volkswagen and Volvo Trucks, and has recently expanded its technology offerings into the fields of aerospace and oil and gas production.

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, 2017 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 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


EXA CORPORATION

Condensed Consolidated Balance Sheets

(Unaudited)

(in thousands, except share and per share data)

 

     April 30,
2017
    January 31,
2017
 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 26,630     $ 24,552  

Accounts receivable

     13,036       24,259  

Prepaid expenses and other current assets

     3,121       2,898  
  

 

 

   

 

 

 

Total current assets

     42,787       51,709  

Property and equipment, net

     13,654       14,028  

Intangible assets, net

     1,606       1,694  

Deferred tax assets

     566       566  

Restricted cash

     352       352  

Other assets

     743       725  
  

 

 

   

 

 

 

Total assets

   $ 59,708     $ 69,074  
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 3,439     $ 4,616  

Accrued expenses

     6,439       10,569  

Current portion of deferred revenue

     27,649       29,006  

Current portion of capital lease obligations

     1,538       1,737  
  

 

 

   

 

 

 

Total current liabilities

     39,065       45,928  

Deferred revenue

     35       238  

Capital lease obligations

     539       914  

Deferred rent

     2,260       2,391  

Other long-term liabilities

     432       429  
  

 

 

   

 

 

 

Total liabilities

     42,331       49,900  
  

 

 

   

 

 

 

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; 30,000,000 shares authorized; 14,941,743 and 14,926,429 shares issued, respectively; 14,909,241 and 14,893,927 shares outstanding, respectively

     15       15  

Additional paid-in capital

     95,260       94,516  

Accumulated deficit

     (77,401     (74,817

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

     0       0  

Accumulated other comprehensive loss

     (497     (540
  

 

 

   

 

 

 

Total stockholders’ equity

     17,377       19,174  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 59,708     $ 69,074  
  

 

 

   

 

 

 


EXA CORPORATION

Condensed Consolidated Statements of Operations and Comprehensive Loss

(Unaudited)

(in thousands, except share and per share data)

 

     Three Months Ended April 30,  
     2017     2016  

Revenue:

    

License revenue

   $ 14,430     $ 14,059  

Project revenue

     2,126       2,726  
  

 

 

   

 

 

 

Total revenue

     16,556       16,785  
  

 

 

   

 

 

 

Operating expenses (1):

    

Cost of revenues

     5,186       4,804  

Sales and marketing

     3,420       3,331  

Research and development

     6,404       6,211  

General and administrative (2)

     4,013       3,449  
  

 

 

   

 

 

 

Total operating expenses

     19,023       17,795  
  

 

 

   

 

 

 

Loss from operations

     (2,467     (1,010
  

 

 

   

 

 

 

Other (expense) income, net:

    

Foreign exchange (loss) gain

     (214     215  

Interest expense

     (16     (47

Interest income

     14       10  

Other income, net:

     —         9  
  

 

 

   

 

 

 

Total other (expense) income, net

     (216     187  
  

 

 

   

 

 

 

Loss before income taxes

     (2,683     (823

Benefit (provision) for income taxes

     133       (120
  

 

 

   

 

 

 

Net loss

   $ (2,550   $ (943
  

 

 

   

 

 

 

Net loss per share:

    

Basic

   $ (0.17   $ (0.06

Diluted

   $ (0.17   $ (0.06

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

    

Basic

     14,900,193       14,636,433  

Diluted

     14,900,193       14,636,433  

Comprehensive loss:

    

Net loss

   $ (2,550   $ (943

Foreign currency translation adjustment

     43       117  
  

 

 

   

 

 

 

Comprehensive loss

   $ (2,507   $ (826
  

 

 

   

 

 

 

 

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

 

    
     Three Months Ended April 30,  
     2017     2016  

Cost of revenues

   $ 37     $ 44  

Sales and marketing

     71       90  

Research and development

     271       183  

General and administrative

     246       172  
  

 

 

   

 

 

 

Total

   $ 625     $ 489  
  

 

 

   

 

 

 

 

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

 

    
     Three Months Ended April 30,  
     2017     2016  

General and administrative

     88       88  


EXA CORPORATION

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(in thousands)

 

     Three Months Ended April 30,  
     2017     2016  

Cash flows provided by operating activities:

    

Net loss

   $ (2,550   $ (943

Adjustments to reconcile net loss to net cash provided by operating activities:

    

Depreciation and amortization

     1,217       1,011  

Stock-based compensation expense

     625       489  

Deferred rent expense

     (139     (6

Deferred income taxes

     —         (12

Net change in operating assets and liabilities:

    

Accounts receivable

     11,162       17,863  

Prepaid expenses and other current assets

     (224     1,242  

Other assets

     (18     (45

Accounts payable

     131       (970

Accrued expenses

     (3,890     (5,750

Other liabilities

     3       36  

Deferred revenue

     (1,569     (1,042
  

 

 

   

 

 

 

Net cash provided by operating activities

     4,748       11,873  
  

 

 

   

 

 

 

Cash flows used in investing activities:

    

Purchases of property and equipment

     (2,320     (521
  

 

 

   

 

 

 

Net cash used in investing activities

     (2,320     (521
  

 

 

   

 

 

 

Cash flows used in financing activities:

    

Proceeds from stock option exercises

     99       57  

Acquisition of common stock for tax withholding obligations

     (15     —    

Payments of capital lease obligations

     (574     (751
  

 

 

   

 

 

 

Net cash used in financing activities

     (490     (694
  

 

 

   

 

 

 

Effect of exchange rate changes on cash

     140       875  
  

 

 

   

 

 

 

Net increase in cash and cash equivalents

     2,078       11,533  

Cash and cash equivalents, beginning of period

     24,552       27,649  
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 26,630     $ 39,182  
  

 

 

   

 

 

 

Supplemental cash flow disclosures:

    

Cash paid for interest

   $ 16     $ 47  

Cash paid for income taxes

   $ 1,055     $ 1,137  

Supplemental disclosure of non-cash investing activities:

    

Decrease in unpaid purchases of property and equipment

   $ (1,571   $ (426


EXA CORPORATION

Reconciliation of historical Non-GAAP to GAAP measures

(Unaudited)

(in thousands, except per share data)

 

Adjusted EBITDA:    Three Months Ended April 30,  
     2017     2016  

Net loss

   $ (2,550   $ (943

Add back:

    

Depreciation and amortization

     1,217       1,011  

Interest expense, net

     2       37  

Other income, net

     0       (9

Foreign exchange loss (gain)

     214       (215

(Benefit) provision for income taxes

     (133     120  
  

 

 

   

 

 

 

EBITDA

     (1,250     1  

Stock-based compensation expense

     625       489  
  

 

 

   

 

 

 

Adjusted EBITDA

   $ (625   $ 490  
  

 

 

   

 

 

 
Non-GAAP operating loss:    Three Months Ended April 30,  
     2017     2016  

Operating loss

   $ (2,467   $ (1,010

Add back:

    

Stock-based compensation expense

     625       489  

Amortization of acquired intangible assets

     88       88  
  

 

 

   

 

 

 

Non-GAAP operating loss

   $ (1,754   $ (433
  

 

 

   

 

 

 
Non-GAAP net loss:    Three Months Ended April 30,  
     2017     2016  

Net loss

     (2,550     (943

Add back:

    

Stock-based compensation expense

     625       489  

Amortization of acquired intangible assets

     88       88  

Income tax effect (1)

     (250     (202
  

 

 

   

 

 

 

Non-GAAP net loss

   $ (2,087   $ (568
  

 

 

   

 

 

 
Non-GAAP net loss, per diluted share:    Three Months Ended April 30,  
     2017     2016  

Net loss, per diluted share (2)

   $ (0.17   $ (0.06

Add back:

    

Stock-based compensation expense

     0.04       0.03  

Amortization of acquired intangible assets

     0.01       0.01  

Income tax effect (1)

     (0.02     (0.01
  

 

 

   

 

 

 

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

   $ (0.14   $ (0.04
  

 

 

   

 

 

 

 

(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 statutory United States federal tax rate and our estimated state tax rate. The tax effect is exclusive of any impact from valuation allowances established against our United States net deferred tax assets and other discrete items. 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 14.9 million and 14.6 million for the three months ended April 30, 2017 and 2016, respectively.

 

(3) Due to rounding, totals may not equal the sum of line items in the table above.


EXA CORPORATION

Reconciliation of forward looking Non-GAAP to GAAP measures

 

EBITDA and Adjusted EBITDA    Three months
ended
July 31, 2017
    Year ended
January 31,
2018
 

(in millions)

    

Net loss

     $(3.1)-(2.4     $(6.1)-(3.7

Add back:

    

Depreciation and amortization

     1.3        5.2   

Interest expense, net

     0.1        0.4   

Provision for income taxes

     0.1 - 0.0        1.9   
  

 

 

   

 

 

 

EBITDA

     (1.6-1.0     1.4-3.8   

Stock-based compensation expense

     1.1        4.4   
  

 

 

   

 

 

 

Adjusted EBITDA

     $(0.5)-0.1      $ 5.8-8.2   
  

 

 

   

 

 

 
Non-GAAP net loss:    Three months
ended
July 31, 2017
    Year ended
January 31,
2018
 

(in millions)

    

Net loss

     (3.1)-(2.4     (6.1)-(3.7

Add back:

    

Stock-based compensation expense

     1.1        4.4   

Amortization of acquired intangible assets

     0.1        0.4   

Income tax effect (1)

     (0.4)-(0.5     (1.7
  

 

 

   

 

 

 

Non-GAAP net loss

     (2.3)-(1.7     (3.0)-(0.6
  

 

 

   

 

 

 

 

(1) Non-GAAP financial information is adjusted using a blended rate equivalent to our annual statutory United States federal tax rate and our estimated state tax rate. The tax effect is exclusive of any impact from valuation allowances established against our United States net deferred tax assets and other discrete items. 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.