Attached files

file filename
8-K - 8-K - VOCERA COMMUNICATIONS, INC.a63020vcra8k.htm


voceralogoa01.jpg

Vocera Announces Second Quarter 2020 Financial Results

SAN JOSE, Calif. - July 27, 2020 - Vocera Communications, Inc. (NYSE: VCRA), a recognized leader in clinical communication and workflow solutions, today reported total revenue of $47.3 million for the second quarter of 2020, compared to revenue of $44.8 million in the second quarter of 2019.

“I am proud of the job Vocera employees achieved during this global pandemic to remain focused and deliver outstanding results across the board,” said Brent Lang, Chairman and CEO of Vocera. “We fought through rapidly changing market dynamics and enhanced our market relevance. Our employees were inspired by our mission to improve the lives of patients and caregivers.”

Second quarter of 2020 financial highlights include:

Total revenue of $47.3 million, compared to $44.8 million last year
GAAP net loss per share of $(0.11); non-GAAP diluted income per share of $0.10
GAAP net loss of $(3.5) million; Adjusted EBITDA of $5.7 million
Deferred revenue and backlog combined of $127.5 million as of June 30, 2020, an increase of 10% over last year

Second Quarter 2020 Results
Total revenue for the second quarter of 2020 was $47.3 million, an increase of 6% compared to last year.

(in thousands)
Three months ended June 30,
 
2020
 
2019
 
% change
Product revenue
 
 
 
 
 
Device
$
17,100

 
$
14,504

 
17.9
 %
Software
6,851

 
8,628

 
(20.6
)
Total product
$
23,951

 
$
23,132

 
3.5
 %
 
 
 
 
 
 
Service revenue
 
 
 
 
 
Maintenance and support
$
18,994

 
$
16,928

 
12.2
 %
Professional services and training
4,402

 
4,699

 
(6.3
)
Total service
23,396

 
21,627

 
8.2
 %
Total revenue
$
47,347

 
$
44,759

 
5.8
 %






GAAP gross margin for the second quarter of 2020 was 63.2%, compared to 60.4% in the second quarter of 2019.
 
Three months ended June 30,
 
2020
 
2019
Gross margin
 
 
 
Product
67.8
%
 
70.1
%
Service
58.6

 
49.9

Total gross margin
63.2
%
 
60.4
%
 
 
 
 
Non-GAAP gross margin
 
 
 
Product
68.6
%
 
73.3
%
Service
62.5

 
54.6

Total non-GAAP gross margin
65.6
%
 
64.3
%

GAAP net loss for the second quarter of 2020 was $(3.5) million, or $(0.11) per share, compared to GAAP net loss of $(4.9) million, or $(0.16) per share in the second quarter of 2019.
 
Three months ended June 30,
(in thousands except per share amounts)
2020
 
2019
Net loss
$
(3,468
)
 
$
(4,857
)
Net loss per share
$
(0.11
)
 
$
(0.16
)
Non-GAAP net income
$
3,205

 
$
2,232

Non-GAAP diluted net income per share
$
0.10

 
$
0.07

Adjusted EBITDA
$
5,726

 
$
3,929


Deferred revenue at June 30, 2020 was $54.0 million compared to $61.5 million at December 31, 2019. Cash, cash equivalents and short-term investments were $233.9 million at June 30, 2020 compared to $229.9 million at December 31, 2019.

Conference Call Information
Vocera Communications will host a conference call at 5 p.m. ET (2 p.m. PT) today, July 27, 2020, to discuss the Company’s results.

Investors may access a free, live webcast of the call through the Investors section of the Company’s website at investors.vocera.com.

The call also can be accessed by dialing 833-968-2210, or 647-689-4192 for international callers, and using the access code 5064238.

A replay of the call will be archived on the Vocera website.

Forward-Looking Statements
Statements in this press release that are not strictly historical in nature are forward-looking statements within the meaning of the U.S. federal securities laws. These forward-looking statements are based on limited information currently available to us and our management`s expectations, which are inherently subject to change and involve a number of risks and uncertainties.





Actual events or results may differ materially from those in any forward-looking statement due to various factors, including but not limited to, potential impacts of the COVID-19 pandemic on our operations, changes in regulations in the U.S. and other countries; the effects on government and commercial hospital customers of the federal budget and budgetary uncertainty; changes in healthcare insurance coverage and consumers’ utilization of healthcare and hospital services; our ability to achieve and maintain profitability; the demand for our various solutions in the healthcare and other markets; our lengthy and unpredictable sales cycle; our ability to offer high-quality services and support for our solutions; our ability to achieve anticipated strategic or financial benefits from our acquisitions; our ability to acquire the sole and limited source hardware and software components of our solutions; our ability to obtain the required capacity and product quality from our contract manufacturers; our ability to develop and introduce new solutions and features to existing solutions and to manage our growth; the impact of tax law reform on us or our customers; and the other factors described in our most recently filed Quarterly Report on Form 10-Q, as well as our other filings with the Securities and Exchange Commission (SEC). Our filings with the SEC are available on the Investors section of the Company’s web site at www.vocera.com. The financial and other information contained in this press release should be read in conjunction with the financial statements and notes thereto included in our filings with the SEC. Our operating results for any historical period, including the second quarter of 2020, are not necessarily indicative of our operating results for any future periods. This press release speaks only as of its date. We assume no obligation to update the information in this press release, to revise any forward-looking statements, or to update the reasons actual events or results could differ materially from those anticipated in forward-looking statements.

Use of Non-GAAP Financial Information
This press release contains financial measures that are not calculated in accordance with U.S. generally accepted accounting principles (GAAP). Our management evaluates the Company’s results and makes operating decisions using various GAAP and non-GAAP measures. In addition to our GAAP results, we also consider non-GAAP gross margin, non-GAAP gross margin for products and for services, non-GAAP net income/(loss), non-GAAP diluted income/(loss) per share and non-GAAP operating expenses. We also present Adjusted EBITDA, a non-GAAP measure that we reconcile to net income/(loss). These non-GAAP measures should not be considered as a substitute for the corresponding financial measure derived in accordance with GAAP. We present the non-GAAP measures because we consider them to be important supplemental information for our investors for analyzing our performance, core operating results and trends. Investors are encouraged to review the reconciliation of non-GAAP financial measures to their most directly comparable GAAP measures included with this press release.
Our non-GAAP gross margins, non-GAAP net income/(loss), non-GAAP diluted income/(loss) per share, non-GAAP operating expenses, and Adjusted EBITDA are exclusive of certain items to facilitate management’s review of the comparability of our core operating results on a period to period basis because such items are not related to our ongoing core operating results as viewed by management. We define our “core operating results” as those revenues recorded in a particular period and the expenses incurred within that period that directly drive operating income in that period. Management uses these non-GAAP financial measures in making operating decisions because, in addition to meaningful supplemental information regarding operating performance, the measures give us a better understanding of how we should invest in research and development, fund infrastructure growth and evaluate the effectiveness of marketing strategies. In calculating the above non-GAAP results, management specifically adjusted for the following excluded items:
a) Stock-based compensation expense impact. We recognize equity plan-related compensation expenses, which represent the fair value of all share-based payments to employees, including grants of employee stock options and restricted stock units as non-GAAP adjustments in each period.





b) Amortization of acquired intangibles. We acquired certain companies in 2014 and 2016, and booked intangible assets related to these acquisitions. The amortization of these acquired intangible assets is excluded from non-GAAP net income because it is not related to ongoing controllable management decisions and because it is non-cash in nature.
c) Acquisition related expenses. In addition to the amortization of acquired intangibles mentioned above, we also adjust for certain acquisition-related expenses that we may incur including (i) professional service fees and (ii) transition costs. Professional service fees include third party costs related to the acquisition, such as due diligence costs, accounting fees, legal fees, valuation services and commissions, if any. Transition costs include retention payments, transitional employee costs and earn-out payments (including amounts relating to the distribution of purchase consideration among the selling equity holders) treated as compensation expense. We consider such costs and adjustments as highly variable in amount and frequency, being significantly impacted by the timing and size of any acquisitions. By excluding acquisition-related costs and adjustments from our non-GAAP measures, management can better focus on the organic continuing operations of our baseline and acquired businesses.
d) Restructuring costs. We exclude restructuring costs from non-GAAP measures because we do not regard these limited-term or one-time costs as reflective of normal costs we incur to operate our business. These are defined in U.S. GAAP to include one-time employee termination benefits, contract termination costs, and other associated costs, with respect to exit or disposal activities.
Management adjusts for the above items because management believes that, in general, these items possess one or more of the following characteristics: their magnitude and timing is largely outside of Vocera’s control; they are unrelated to the ongoing operation of the business in the ordinary course; they are unusual and we do not expect them to occur in the ordinary course of business; or they are non-operational, or non-cash expenses involving stock award grants.
We believe that the presentation of these non-GAAP financial measures is warranted for several reasons:
1) Such non-GAAP financial measures provide an additional analytical tool for understanding our financial performance by excluding the impact of items which may obscure trends in the core operating results of the business;
2) These non-GAAP financial measures facilitate comparisons to the operating results of other companies commonly compared to us, which use similar financial measures to supplement their GAAP results, thus enhancing the perspective of investors who wish to utilize such comparisons in their analysis of our performance; and
3) These non-GAAP financial measures are employed by our management in their own evaluation of performance and are utilized in financial and operational decision making processes, such as budget planning and forecasting.
Set forth below are additional reasons why share-based compensation expense is excluded from our non-GAAP financial measures:
i) While share-based compensation constitutes one of our ongoing and recurring expenses, it is not an expense that requires cash settlement by us. We therefore exclude these charges for purposes of evaluating core operating results. Thus, our non-GAAP measurements are presented exclusive of stock-based compensation expense to assist management and investors in evaluating our core operating results.





ii) We present share-based payment compensation expense in our reconciliation of non-GAAP financial measures on a pre-tax basis because the exact tax differences related to the timing and deductibility of share-based compensation are dependent upon the trading price of our common stock and the timing and exercise by employees of their stock options. As a result of these timing and market uncertainties, the tax effect related to share-based compensation expense would be inconsistent in amount and frequency and is therefore excluded from our non-GAAP results.
As stated above, we present non-GAAP financial measures because we consider them to be important supplemental measures of performance. However, non-GAAP financial measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for our GAAP results. In the future, we expect to incur expenses similar to certain of the non-GAAP adjustments described above and expect to continue reporting non-GAAP financial measures excluding such items. Some of the limitations in relying on non-GAAP financial measures are:
Our stock options, restricted stock units, and stock purchase plans are important components of incentive compensation arrangements and will be reflected as expenses in our GAAP results for the foreseeable future; and
Other companies may calculate non-GAAP financial measures differently than us, limiting their usefulness as a comparative measure.
Pursuant to the requirements of SEC Regulation G, a detailed reconciliation between our non-GAAP and GAAP financial results is set forth in the financial tables referred to above, and linked to, this press release. Investors are advised to carefully review and consider this information strictly as a supplement to the GAAP results for the respective periods.
About Vocera:
The mission of Vocera Communications, Inc. is to simplify and improve the lives of healthcare professionals and patients, while enabling hospitals to enhance quality of care and operational efficiency. In 2000, when the company was founded, we began to forever change the way care teams communicate. Today, Vocera offers the leading platform for improving clinical communication and workflow. More than 2,100 facilities worldwide, including nearly 1,700 hospitals and healthcare facilities, have selected our clinical communication and workflow solutions. Care team members use our solutions to communicate and collaborate with co-workers by securely texting or calling, and to be notified of important alerts and alarms. They can choose the right device for their role or task, including smartphones or our hands-free, wearable Vocera Smartbadge and Vocera Badge. Interoperability between the Vocera Platform and more than 150 clinical and operational systems helps reduce alarm fatigue; speed up staff response times; and improve patient care, safety, and experience. In addition to healthcare, Vocera is at home in luxury hotels, aged care facilities, retail stores, schools, power facilities, libraries, and more. Vocera solutions make mobile workers safer and more effective by enabling them to connect instantly with other people and access resources or information quickly. Vocera has made the list of Forbes 100 Most Trustworthy Companies in America. Learn more at www.vocera.com and follow @VoceraComm on Twitter.

Vocera® and the Vocera logo are trademarks of Vocera Communications, Inc. registered in the United States and other jurisdictions. All other trademarks appearing in this release are the property of their respective owners.






Contacts:

Investors:             
Sue Dooley            
Vocera Communications, Inc.            
408.882.5971        
investorrelations@vocera.com

Media:
Shanna Hearon
Vocera Communications, Inc.                                 
669.999.3368
shearon@vocera.com






Vocera Communications, Inc.
Condensed Consolidated Statements of Operations
(In Thousands, Except Per Share Amounts)
(Unaudited)

Three months ended June 30,
 
Six months ended June 30,
 
2020
 
2019
 
2020
 
2019
Revenue
 
 
 
 
 
 
 
Product
$
23,951

 
$
23,132

 
$
41,801

 
$
37,135

Service
23,396

 
21,627

 
46,219

 
42,933

Total revenue
47,347

 
44,759

 
88,020

 
80,068

Cost of revenue
 
 
 
 
 
 
 
Product
7,710

 
6,912

 
14,074

 
12,246

Service
9,694

 
10,831

 
20,217

 
21,121

Total cost of revenue
17,404

 
17,743

 
34,291

 
33,367

Gross profit
29,943

 
27,016

 
53,729

 
46,701

Operating expenses
 
 
 
 
 
 
 
Research and development
9,349

 
8,943

 
18,381

 
17,089

Sales and marketing
15,998

 
15,478

 
32,961

 
31,497

General and administrative
6,923

 
6,535

 
13,314

 
13,115

Total operating expenses
32,270

 
30,956

 
64,656

 
61,701

Loss from operations
(2,327
)
 
(3,940
)
 
(10,927
)
 
(15,000
)
Interest income
913

 
1,332

 
2,033

 
2,611

Interest expense
(2,308
)
 
(2,170
)
 
(4,582
)
 
(4,291
)
Other income (expense), net
210

 
(159
)
 
(381
)
 
(28
)
Loss before income taxes
(3,512
)
 
(4,937
)
 
(13,857
)
 
(16,708
)
Benefit from (provision for) income taxes
44

 
80

 
(81
)
 
116

Net loss
$
(3,468
)
 
$
(4,857
)
 
$
(13,938
)
 
$
(16,592
)
 
 
 
 
 
 
 
 
Loss per share
 
 
 
 
 
 
 
     Basic
$
(0.11
)
 
$
(0.16
)
 
$
(0.44
)
 
$
(0.53
)
     Diluted
$
(0.11
)
 
$
(0.16
)
 
$
(0.44
)
 
$
(0.53
)
Weighted average shares used to compute net loss per share
 
 
 
 
 
 
 
     Basic
32,152

 
31,242

 
31,945

 
31,022

     Diluted
32,152

 
31,242

 
31,945

 
31,022







Vocera Communications, Inc.
Condensed Consolidated Balance Sheets
(In Thousands)
(Unaudited)
 
June 30,
2020
 
December 31,
2019
Assets
 
 
 
Current assets
 
 
 
Cash and cash equivalents
$
29,386

 
$
25,704

Short-term investments
204,476

 
204,164

Accounts receivable, net of allowance
28,255

 
42,547

Other receivables
6,645

 
6,312

Inventories
8,556

 
4,576

Prepaid expenses and other current assets
5,607

 
5,149

Total current assets
282,925

 
288,452

Property and equipment, net
7,669

 
8,661

Intangible assets, net
4,834

 
5,461

Goodwill
49,246

 
49,246

Deferred commissions
11,118

 
10,477

Other long-term assets
7,246

 
8,158

Total assets
$
363,038

 
$
370,455

Liabilities and stockholders' equity
 
 
 
Current liabilities
 
 
 
Accounts payable
$
4,765

 
$
6,036

Accrued payroll and other current liabilities
17,079

 
14,757

Deferred revenue, current
43,841

 
50,033

Total current liabilities
65,685

 
70,826

Deferred revenue, long-term
10,173

 
11,442

Convertible senior notes, net
120,682

 
117,178

Other long-term liabilities
5,843

 
7,184

Total liabilities
202,383

 
206,630

Stockholders' equity
160,655

 
163,825

Total liabilities and stockholders’ equity
$
363,038

 
$
370,455








Vocera Communications, Inc.
Three months ended June 30, 2020
 
 
 
 
Stock
 

 
 
 
 
(In thousands)
GAAP
 
compensation
 
Intangible
 
Total
 
Non-GAAP
 
2020
 
expense (a)
 
amortization (b)
 
adjustments
 
2020
Reconciliation of GAAP Gross Profit to Non-GAAP Gross Profit (Unaudited)
Revenue
 
 
 
 
 
 
 
 
 
Product
$
23,951

 
$

 
$

 
$

 
$
23,951

Service
23,396

 

 

 

 
23,396

Total revenue
47,347

 

 

 

 
47,347

Cost of revenue
 
 
 
 
 
 
 
 
 
Product
7,710

 
201

 

 
201

 
7,509

Service
9,694

 
913

 

 
913

 
8,781

Total cost of revenue
17,404

 
1,114

 

 
1,114

 
16,290

Gross profit
$
29,943

 
$
1,114

 
$

 
$
1,114

 
$
31,057

 
 
 
 
 
 
 
 
 
 
 
 
 
Stock
 

 
 
 
 
(In thousands)
GAAP
 
compensation
 
Intangible
 
Total
 
Non-GAAP
 
2020
 
expense (a)
 
amortization (b)
 
adjustments
 
2020
Reconciliation of GAAP Operating Expenses to Non-GAAP Operating Expenses (Unaudited)
 
 
 
 
 
 
 
 
 
 
Research and development
$
9,349

 
$
1,023

 
$

 
$
1,023

 
$
8,326

Sales and marketing
15,998

 
1,961

 
268

 
2,229

 
13,769

General and administrative
6,923

 
2,268

 
39

 
2,307

 
4,616

Total operating expenses
$
32,270

 
$
5,252

 
$
307

 
$
5,559

 
$
26,711


(a) This adjustment reflects the accounting impact of non-cash stock-based compensation expense.
(b) This adjustment reflects the accounting impact of acquisitions in 2016 in non-cash expense.









Three months ended June 30, 2019
 
 
 
Stock
 
Intangible
 
 
 
 
(In thousands)
GAAP
 
compensation
 
amortization
 
Total
 
Non-GAAP
 
2019
 
expense (a)
 
(b)
 
adjustments
 
2019
Reconciliation of GAAP Gross Profit to Non-GAAP Gross Profit (Unaudited)
Revenue
 
 
 
 
 
 
 
 
 
Product
$
23,132

 
$

 
$

 
$

 
$
23,132

Service
21,627

 

 

 

 
21,627

Total revenue
44,759

 

 

 

 
44,759

Cost of revenue
 
 
 
 
 
 
 
 
 
Product
6,912

 
172

 
573

 
745

 
6,167

Service
10,831

 
1,006

 

 
1,006

 
9,825

Total cost of revenue
17,743

 
1,178

 
573

 
1,751

 
15,992

Gross profit
$
27,016

 
$
1,178

 
$
573

 
$
1,751

 
$
28,767

 
 
 
 
 
 
 
 
 
 
 
 
 
Stock
 
Intangible
 
 
 
 
(In thousands)
GAAP
 
compensation
 
amortization
 
Total
 
Non-GAAP
 
2019
 
expense (a)
 
(b)
 
adjustments
 
2019
Reconciliation of GAAP Operating Expenses to Non-GAAP Operating Expenses (Unaudited)
 
 
 
 
 
 
 
 
 
 
Research and development
$
8,943

 
$
1,034

 
$

 
$
1,034

 
$
7,909

Sales and marketing
15,478

 
1,758

 
368

 
2,126

 
13,352

General and administrative
6,535

 
2,139

 
39

 
2,178

 
4,357

Total operating expenses
$
30,956

 
$
4,931

 
$
407

 
$
5,338

 
$
25,618

(a) This adjustment reflects the accounting impact of non-cash stock-based compensation expense.
(b) This adjustment reflects the accounting impact of acquisitions in 2014 and 2016 in non-cash expense.







Vocera Communications, Inc.
Six months ended June 30, 2020
 
 
 
Stock
 
Intangible
 
 
 
(In thousands)
GAAP
 
compensation
 
amortization
Total
 
Non-GAAP
 
2020
 
expense (a)
 
(b)
adjustments
 
2020
Reconciliation of GAAP Gross Profit to Non-GAAP Gross Profit (Unaudited)
Revenue
 
 
 
 
 
 
 
 
Product
$
41,801

 
$

 
$

$

 
$
41,801

Service
46,219

 

 


 
46,219

Total revenue
88,020

 

 


 
88,020

Cost of revenue
 
 
 
 
 
 
 
 
Product
14,074

 
363

 
11

374

 
13,700

Service
20,217

 
1,724

 

1,724

 
18,493

Total cost of revenue
34,291

 
2,087

 
11

2,098

 
32,193

Gross profit
$
53,729

 
$
2,087

 
$
11

$
2,098

 
$
55,827

 
 
 
 
 
 
 
 
 
 
 
 
Stock
 
Intangible
 
 
 
(In thousands)
GAAP
 
compensation
 
amortization
Total
 
Non-GAAP
 
2020
 
expense (a)
 
(b)
adjustments
 
2020
Reconciliation of GAAP Operating Expenses to Non-GAAP Operating Expenses (Unaudited)
 
 
 
 
 
 
 
 
 
Research and development
$
18,381

 
$
1,989

 
$

$
1,989

 
$
16,392

Sales and marketing
32,961

 
3,821

 
537

4,358

 
28,603

General and administrative
13,314

 
4,310

 
78

4,388

 
8,926

Total operating expenses
$
64,656

 
$
10,120

 
$
615

$
10,735

 
$
53,921

(a)This adjustment reflects the accounting impact of non-cash stock-based compensation expense.
(b)
This adjustment reflects the accounting impact of acquisitions in 2014 and 2016 in non-cash expense.






Six months ended June 30, 2019
 
 
 
Stock
 
Intangible
 
 
 
 
(In thousands)
GAAP
 
compensation
 
amortization
 
Total
 
Non-GAAP
 
2019
 
expense (a)
 
(b)
 
adjustments
 
2019
Reconciliation of GAAP Gross Profit to Non-GAAP Gross Profit (Unaudited)
Revenue
 
 
 
 
 
 
 
 
 
Product
$
37,135

 
$

 
$

 
$

 
$
37,135

Service
42,933

 

 

 

 
42,933

Total revenue
80,068

 

 

 

 
80,068

Cost of revenue
 
 
 
 
 
 
 
 
 
Product
12,246

 
309

 
1,183

 
1,492

 
10,754

Service
21,121

 
1,847

 

 
1,847

 
19,274

Total cost of revenue
33,367

 
2,156

 
1,183

 
3,339

 
30,028

Gross profit
$
46,701

 
$
2,156

 
$
1,183

 
$
3,339

 
$
50,040

 
 
 
 
 
 
 
 
 
 
 
 
 
Stock
 
Intangible
 
 
 
 
(In thousands)
GAAP
 
compensation
 
amortization
 
Total
 
Non-GAAP
 
2019
 
expense (a)
 
(b)
 
adjustments
 
2019
Reconciliation of GAAP Operating Expenses to Non-GAAP Operating Expenses (Unaudited)
 
 
 
 
 
 
 
 
 
 
Research and development
$
17,089

 
$
1,856

 
$

 
$
1,856

 
$
15,233

Sales and marketing
31,497

 
3,478

 
737

 
4,215

 
27,282

General and administrative
13,115

 
4,163

 
78

 
4,241

 
8,874

Total operating expenses
$
61,701

 
$
9,497

 
$
815

 
$
10,312

 
$
51,389


(a)This adjustment reflects the accounting impact of non-cash stock-based compensation expense.
(b)
This adjustment reflects the accounting impact of acquisitions in 2014 and 2016 in non-cash expense.






Vocera Communications, Inc.
Non-GAAP Net income and net income per share and Adjusted EBITDA
(In thousands, except per share amounts)
(Unaudited)
 
 
 
 
 
 
Three months ended June 30,
 
Six months ended June 30,
 
2020
 
2019
 
2020
 
2019
GAAP net loss
$
(3,468
)
 
$
(4,857
)
 
$
(13,938
)
 
$
(16,592
)
Add back:
 
 
 
 
 
 
 
Stock compensation expense
6,366

 
6,109

 
12,207

 
11,653

Interest income
(904
)
 
(1,320
)
 
(2,017
)
 
(2,586
)
Interest expense
2,308

 
2,170

 
4,582

 
4,291

Depreciation and amortization expense
1,468

 
1,907

 
2,801

 
3,797

Provision for (benefit from) income taxes
(44
)
 
(80
)
 
81

 
(116
)
Non-GAAP adjusted EBITDA
$
5,726

 
$
3,929

 
$
3,716

 
$
447

 
 
 
 
 
 
 
 
GAAP net loss
$
(3,468
)
 
$
(4,857
)
 
$
(13,938
)
 
$
(16,592
)
Add back:
 
 
 
 
 
 
 
Stock compensation expense
6,366

 
6,109

 
12,207

 
11,653

Intangible amortization
307

 
980

 
626

 
1,998

Non-GAAP net income (loss)
$
3,205

 
$
2,232

 
$
(1,105
)
 
$
(2,941
)
Non-GAAP net income (loss) per share
 
 
 
 
 
 
 
     Basic
$
0.10

 
$
0.07

 
$
(0.03
)
 
$
(0.09
)
     Diluted
$
0.10

 
$
0.07

 
$
(0.03
)
 
$
(0.09
)
Weighted average shares used to compute non-GAAP net income (loss) per share
 
 
 
 
 
 
 
     Basic
32,152

 
31,242

 
31,945

 
31,022

     Diluted
32,430

 
32,105

 
31,945

 
31,962