SUNNYVALE, CA--(Marketwired - Sep 8, 2016) - eGain (
Fiscal 2016 Fourth Quarter Financial Highlights
- Total revenue was $17.6 million, up 3% from $17.1 million in the same quarter a year ago (up 8% on a constant currency basis)
- Subscription and support revenue was $10.8 million, up 8% from $10.1 million in the same quarter a year ago (up 12% on a constant currency basis)
- Gross margin increased to 69%, compared to 63% in the year ago quarter
- GAAP net income was $1.4 million, or $0.05 per share on a basic and diluted basis (which included a $1.5 million income tax benefit), compared to a GAAP net loss of $2.9 million, or a loss of $0.11 per share on a basic and diluted basis, for the year ago quarter
- Adjusted EBITDA improved to $1.9 million, up from an Adjusted EBITDA loss of $307,000 in the year ago quarter
- Cash flow generated from operations in the fourth quarter was $2.2 million, compared to cash flow used in operations of $3.6 million in the year ago quarter
- New subscription ACV (non-GAAP), which is the annualized value of new cloud and term license contractual obligations signed in the quarter, was $3.4 million, up 76% year over year
Fiscal 2016 Full Year Financial Results
- Total revenue was $69.4 million, down 9% from $75.9 million in fiscal 2015 (down 6% on a constant currency basis) as the company transitioned to a cloud only offering
- Subscription and support revenue was $42.8 million, up 1% from $42.3 million in fiscal 2015 (up 4% on a constant currency basis)
- Gross margin increased to 66%, compared to 61% in the prior year
- GAAP net loss was $6.2 million, or a loss of $0.23 per share on a basic and diluted basis, compared to net loss of $12.4 million, or a loss of $0.47 per share on a basic and diluted basis, for fiscal 2015
- Adjusted EBITDA improved to $1.9 million, up from an Adjusted EBITDA loss of $1.4 million for the prior fiscal year
- Cash flow generated from operations for fiscal 2016 was $1.9 million, compared to cash used in operations of $10.5 million for fiscal 2015
- Total cash, cash equivalents and restricted cash as of June 30, 2016 was $11.8 million, up from $9.3 million as of June 30, 2015
- New subscription ACV (non-GAAP) for the full year fiscal 2016 was $7.7 million, up 113% year over year
- Total subscription ACV (non-GAAP) for the full year fiscal 2016 was $25.4 million, up 10% year over year (up 17% on a non-GAAP constant currency basis)
Ashu Roy, eGain CEO, commented, "Our solid bookings growth reflects our continued business transition to the cloud. We aligned our sales and business operations this year around a land and expand strategy that is showing positive early results. We are excited to see the enterprise market increasingly preferring our broad and deep customer engagement suite delivered via the secure eGain cloud."
Eric Smit, eGain CFO, added, "While successfully executing our cloud transition through the year, we improved our gross margin. We also delivered significantly improved net loss of $6.2 million for the full year, compared to a $12.4 million net loss a year ago, and an Adjusted EBITDA of $1.9 million for the full year, compared to a $1.4 million loss a year ago. In addition, we generated $1.9 million in cash flow from operations for the year compared to using cash of $10.5 million in the prior year."
Non-GAAP Financial Measures
These reported results include Annual Contract Value (ACV), Constant Currency and Adjusted EBITDA as supplemental information relating to our operating results. Adjusted EBITDA is a non-GAAP financial measure, defined as net income/(loss), adjusted for the impact of purchase accounting adjustments to deferred revenue related to acquisitions, depreciation and amortization, stock-based compensation expense, interest expense, net, income tax provision (benefit), amortization of acquired intangible assets, acquisition-related expenses and severance and related charges. We define ACV as being the annualized value of new cloud and term license contractual obligations signed in the quarter. Constant currency growth rates presented are derived from converting the current period results for entities reporting in currencies other than U.S. Dollars into U.S. Dollars at the exchange rates in effect during the prior period presented rather than the actual exchange rates in effect during the current period. Non-GAAP results are presented for supplemental informational purposes only and should not be considered a substitute for financial information presented in accordance with generally accepted accounting principles, and may be different from non-GAAP measures used by other companies. eGain's management uses these non-GAAP measures to compare the company's performance to that of prior periods for trend analyses, and for budgeting and planning purposes. eGain believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing the company's financial measures with other software companies, many of which present similar non-GAAP financial measures to investors, and that it allows for greater transparency with respect to key metrics used by management in its financial and operational decision-making. Reconciliation tables of the most comparable GAAP financial measures to the non-GAAP financial measures used in this press release are included with the financial tables at the end of this release. eGain urges investors to review the reconciliation and not to rely on any single financial measure to evaluate the company's business.
Quarterly Conference Call
eGain will discuss its quarterly results today via teleconference at 2:00 p.m. Pacific Daylight Time. To access the live call, please dial (888) 710-4011 (U.S. toll free) or (913) 312-0380 (international), and give the participant pass code 3077138. A live webcast of the call and slide presentation can be accessed from the investors section at www.egain.com. A replay of the conference call will also be available via telephone beginning approximately two hours after conclusion of the call and remain in effect for one week. To access the replay dial-in information, please click here. An archive of the webcast will also be available on the investors section at www.egain.com.
About eGain
eGain's customer engagement solutions power digital transformation for leading brands. Our top-rated cloud applications for social, mobile, web, and contact centers help clients deliver connected customer journeys in a multichannel world. To find out more about eGain Corporation, visit http://www.egain.com/company/investors/
Headquartered in Sunnyvale, California, eGain has operating presence in North America, EMEA, and APAC. To learn more about us, visit www.eGain.com or call our offices: +1-800-821-4358 (US), +44-(0)-1753-464646 (EMEA), or +91-(0)-20-6608-9200 (APAC).
Cautionary Note Regarding Forward-Looking Statements. This press release contains forward-looking statements within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements include our belief that we are seeing and will continue to see benefits of the Company's transition to a cloud-based business and will continue to see success in implementing a land and expand sales model, and that the enterprise market is increasingly preferring our broad and deep customer engagement suite delivered via the secure eGain cloud, among other matters. The achievement or success of the matters covered by such forward-looking statements involves risks, uncertainties and assumptions. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, the Company's results could differ materially from the results expressed or implied by the forward-looking statements we make. The risks and uncertainties referred to above include, but are not limited to: our ability to capitalize on customer engagement; the success of organization changes; risks that our hybrid revenue model and lengthy sales cycles may negatively affect our operating results; risks related to our reliance on a relatively small number of customers for a substantial portion of our revenue; our ability to compete successfully and manage growth; our ability to develop and expand strategic and third party distribution channels; risks associated with new product releases; risks related to our international operations; our ability to invest resources to improve our products and continue to innovate; and other risks detailed from time to time in eGain's filings with the Securities and Exchange Commission, including eGain's quarterly report on Form 10-Q for the quarter ended March 31, 2016 and its annual report on Form 10-K filed on September 11, 2015,, which are available on the Securities and Exchange Commission's Web site at www.sec.gov. These forward-looking statements are based on current expectations and speak only as of the date hereof. The Company assumes no obligation to update these forward-looking statements.
Note: eGain is a registered trademark, and the other eGain product and service names appearing in this release are trademarks or service marks, of eGain. All other company names and products are trademarks or registered trademarks of their respective companies.
eGain Corporation | ||||||||||
Condensed Consolidated Balance Sheets | ||||||||||
(in thousands) | ||||||||||
(unaudited) | ||||||||||
June 30, 2016 |
June 30, 2015 |
|||||||||
ASSETS | ||||||||||
Current assets: | ||||||||||
Cash and cash equivalents | $ | 11,780 | $ | 8,633 | ||||||
Restricted cash | 5 | 676 | ||||||||
Accounts receivable, net | 11,876 | 13,118 | ||||||||
Deferred commissions | 787 | 633 | ||||||||
Prepaid expenses | 1,480 | 906 | ||||||||
Other current assets | 426 | 719 | ||||||||
Total current assets | 26,354 | 24,685 | ||||||||
Property and equipment, net | 1,688 | 3,136 | ||||||||
Deferred commissions, net of current portion | 325 | 297 | ||||||||
Intangible assets, net | 4,839 | 7,620 | ||||||||
Goodwill | 13,186 | 13,186 | ||||||||
Other assets | 1,671 | 807 | ||||||||
Total assets | $ | 48,063 | $ | 49,731 | ||||||
LIABILITIES AND STOCKHOLDERS' (DEFICIT) EQUITY | ||||||||||
Current liabilities: | ||||||||||
Accounts payable | $ | 2,099 | $ | 1,779 | ||||||
Accrued compensation | 5,642 | 6,910 | ||||||||
Accrued liabilities | 5,670 | 2,664 | ||||||||
Deferred revenue | 12,672 | 14,395 | ||||||||
Capital lease obligations | 329 | 471 | ||||||||
Bank borrowings | 828 | 505 | ||||||||
Total current liabilities | 27,240 | 26,724 | ||||||||
Deferred revenue, net of current portion | 3,045 | 1,417 | ||||||||
Capital lease obligations, net of current portion | 153 | 295 | ||||||||
Bank borrowings, net of current portion | 20,223 | 18,259 | ||||||||
Other long term liabilities | 1,679 | 1,937 | ||||||||
Total liabilities | 52,340 | 48,632 | ||||||||
Stockholders' (deficit) equity: | ||||||||||
Common stock | 27 | 27 | ||||||||
Additional paid-in capital | 342,689 | 341,329 | ||||||||
Notes receivable from stockholders | (81 | ) | (78 | ) | ||||||
Accumulated other comprehensive loss | (1,663 | ) | (1,170 | ) | ||||||
Accumulated deficit | (345,249 | ) | (339,009 | ) | ||||||
Total stockholders' (deficit) equity | (4,277 | ) | 1,099 | |||||||
Total liabilities and stockholders' (deficit) equity | $ | 48,063 | $ | 49,731 | ||||||
eGain Corporation | ||||||||||||||||||
Condensed Consolidated Statements of Operations | ||||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||||
(unaudited) | ||||||||||||||||||
Three Months Ended | Tweleve Months Ended | |||||||||||||||||
June 30, | June 30, | |||||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||||
Revenue: | ||||||||||||||||||
Subscription and support | $ | 10,828 | $ | 10,070 | $ | 42,783 | $ | 42,311 | ||||||||||
License | 3,807 | 2,784 | 14,466 | 18,325 | ||||||||||||||
Professional services | 2,987 | 4,220 | 12,126 | 15,277 | ||||||||||||||
Total revenue | 17,622 | 17,074 | 69,375 | 75,913 | ||||||||||||||
Cost of subscription and support | 3,065 | 2,918 | 12,401 | 12,082 | ||||||||||||||
Cost of license | 5 | 3 | 29 | 61 | ||||||||||||||
Cost of professional services | 2,450 | 3,442 | 11,259 | 16,998 | ||||||||||||||
Total cost of revenue | 5,520 | 6,363 | 23,689 | 29,141 | ||||||||||||||
Gross profit | 12,102 | 10,711 | 45,686 | 46,772 | ||||||||||||||
Operating expenses: | ||||||||||||||||||
Research and development | 3,939 | 3,999 | 16,063 | 16,042 | ||||||||||||||
Sales and marketing | 6,311 | 6,716 | 27,722 | 32,703 | ||||||||||||||
General and administrative | 1,743 | 1,986 | 7,774 | 9,313 | ||||||||||||||
Total operating expenses | 11,993 | 12,701 | 51,559 | 58,058 | ||||||||||||||
Income (loss) from operations | 109 | (1,990 | ) | (5,873 | ) | (11,286 | ) | |||||||||||
Interest expense, net | (437 | ) | (256 | ) | (1,958 | ) | (834 | ) | ||||||||||
Other income (expense), net | 217 | (157 | ) | 728 | 11 | |||||||||||||
Loss before income tax benefit (provision) | (111 | ) | (2,403 | ) | (7,103 | ) | (12,109 | ) | ||||||||||
Income tax benefit (provision) | 1,488 | (530 | ) | 863 | (320 | ) | ||||||||||||
Net income (loss) | $ | 1,377 | $ | (2,933 | ) | $ | (6,240 | ) | $ | (12,429 | ) | |||||||
Per share information: | ||||||||||||||||||
Basic net income (loss) per common share | $ | 0.05 | $ | (0.11 | ) | $ | (0.23 | ) | $ | (0.47 | ) | |||||||
Weighted average shares used in computing basic net income (loss) per common share | 27,096 | 26,890 | 27,056 | 26,609 | ||||||||||||||
Diluted net income (loss) per common share | $ | 0.05 | $ | (0.11 | ) | $ | (0.23 | ) | $ | (0.47 | ) | |||||||
Weighted average shares used in computing diluted net income (loss) per common share | 27,607 | 26,890 | 27,056 | 26,609 | ||||||||||||||
Summary of amortization of purchased intangibles from businesscombinations in the costs and expenses above: | ||||||||||||||||||
Cost of revenue | $ | 67 | $ | 67 | $ | 268 | $ | 242 | ||||||||||
Research and development | $ | 437 | $ | 437 | $ | 1,748 | $ | 1,577 | ||||||||||
Sales and marketing | $ | 173 | $ | 172 | $ | 690 | $ | 623 | ||||||||||
General and administrative | $ | 18 | $ | 19 | $ | 75 | $ | 68 | ||||||||||
Summary of stock-based compensation included in the costs and expenses above: | ||||||||||||||||||
Cost of revenue | $ | 45 | $ | 67 | $ | 249 | $ | 476 | ||||||||||
Research and development | $ | 98 | $ | 142 | $ | 472 | $ | 736 | ||||||||||
Sales and marketing | $ | 53 | $ | 153 | $ | 169 | $ | 574 | ||||||||||
General and administrative | $ | 4 | $ | 125 | $ | 298 | $ | 531 | ||||||||||
eGain Corporation | |||||||||||||||||||
GAAP to Non-GAAP Reconciliation Table | |||||||||||||||||||
(in thousands) | |||||||||||||||||||
(unaudited) | |||||||||||||||||||
Three Months Ended | Tweleve Months Ended | ||||||||||||||||||
June 30, | June 30, | ||||||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||||||
Revenue | $ | 17,622 | $ | 17,074 | $ | 69,375 | $ | 75,913 | |||||||||||
Add: Purchase accounting adjustments to deferred revenue related to acquisitions | 19 | 53 | 77 | 372 | |||||||||||||||
Non-GAAP Revenue | $ | 17,641 | $ | 17,127 | $ | 69,452 | $ | 76,285 | |||||||||||
Adjusted EBITDA | |||||||||||||||||||
Net income (loss) | $ | 1,377 | $ | (2,933 | ) | $ | (6,240 | ) | $ | (12,429 | ) | ||||||||
Add: Purchase accounting adjustments to deferred revenue related to acquisitions | 19 | 53 | 77 | 372 | |||||||||||||||
Depreciation and amortization | 459 | 605 | 2,057 | 2,503 | |||||||||||||||
Stock-based compensation expense | 200 | 487 | 1,188 | 2,317 | |||||||||||||||
Interest expense, net | 437 | 256 | 1,958 | 834 | |||||||||||||||
Income tax provision (benefit) | (1,488 | ) | 530 | (863 | ) | 320 | |||||||||||||
Amortization of acquired intangible assets | 695 | 695 | 2,781 | 2,510 | |||||||||||||||
Acquisition-related expenses | - | - | - | 844 | |||||||||||||||
Severance and related charges | 224 | - | 959 | 1,294 | |||||||||||||||
Adjusted EBITDA | $ | 1,923 | $ | (307 | ) | $ | 1,917 | $ | (1,435 | ) | |||||||||
Per share information: | |||||||||||||||||||
Basic Adjusted EBITDA per common share | $ | 0.07 | $ | (0.01 | ) | $ | 0.07 | $ | (0.05 | ) | |||||||||
Diluted Adjusted EBITDA per common share | $ | 0.07 | $ | (0.01 | ) | $ | 0.07 | $ | (0.05 | ) | |||||||||
Weighted average shares used in computing basic Adjusted EBITDA per common share | 27,096 | 26,890 | 27,056 | 26,609 | |||||||||||||||
Weighted average shares used in computing diluted Adjusted EBITDA per common share | 27,607 | 26,890 | 27,615 | 26,609 | |||||||||||||||
eGain Corporation |
Other GAAP to Non-GAAP Supplemental Financial Information |
(in thousands) |
(unaudited) |
June 30, | Growth | Constant currency | ||||||||||||||||||||||||
2016 | 2015 | rates | growth rates [5] | |||||||||||||||||||||||
Total subscription and support revenue ACV[1]: | ||||||||||||||||||||||||||
Subscription | $ | 25,437 | $ | 23,152 | 10% | 17% | ||||||||||||||||||||
Support | 18,020 | 20,027 | -10% | -1% | ||||||||||||||||||||||
Total subscription and support revenue ACV | $ | 43,457 | $ | 43,179 | 1% | 9% | ||||||||||||||||||||
Backlog [2] | $ | 46,812 | $ | 42,273 | 11% | 18% | ||||||||||||||||||||
Three Months Ended | Tweleve Months Ended | |||||||||||||||||||||||||
June 30, | Growth | Constant currency | June 30, | Growth | Constant currency | |||||||||||||||||||||
2016 | 2015 | rates | growth rates [5] | 2016 | 2015 | rates | growth rates [5] | |||||||||||||||||||
New subscription and support ACV [3] | ||||||||||||||||||||||||||
Subscription | $ | 3,378 | $ | 1,916 | 76% | 93% | $ | 7,667 | $ | 3,595 | 113% | 124% | ||||||||||||||
Support | 559 | 374 | 49% | 51% | 3,615 | 3,656 | -1% | 3% | ||||||||||||||||||
Total new subscription and support ACV | $ | 3,937 | $ | 2,290 | 72% | 86% | $ | 11,282 | $ | 7,251 | 56% | 63% | ||||||||||||||
Gross bookings [4] | $ | 26,900 | $ | 21,300 | 26% | 42% | $ | 73,900 | $ | 78,500 | -6% | 1% | ||||||||||||||
Revenue: | ||||||||||||||||||||||||||
GAAP Subscription and support | $ | 10,828 | $ | 10,070 | 8% | 12% | $ | 42,783 | $ | 42,311 | 1% | 4% | ||||||||||||||
GAAP License | 3,807 | 2,784 | 14,466 | 18,325 | ||||||||||||||||||||||
GAAP Professional services | 2,987 | 4,220 | 12,126 | 15,277 | ||||||||||||||||||||||
GAAP total revenue | 17,622 | 17,074 | 69,375 | 75,913 | ||||||||||||||||||||||
Purchase accounting adjustments to deferred revenue related to acquisitions | 19 | 53 | 77 | 372 | ||||||||||||||||||||||
Non-GAAP revenue | $ | 17,641 | $ | 17,127 | 3% | 8% | $ | 69,452 | $ | 76,285 | -9% | -6% | ||||||||||||||
Cost of revenue: | ||||||||||||||||||||||||||
GAAP subscription and support | $ | 3,065 | $ | 2,918 | $ | 12,401 | $ | 12,082 | ||||||||||||||||||
Add back: | ||||||||||||||||||||||||||
Depreciation and amortization | (288 | ) | (364 | ) | (1,259 | ) | (1,466 | ) | ||||||||||||||||||
Amortization of acquired intangible assets | (67 | ) | (67 | ) | (268 | ) | (242 | ) | ||||||||||||||||||
Severance and related charges | - | - | (36 | ) | (4 | ) | ||||||||||||||||||||
Non-GAAP subscription and support | $ | 2,710 | $ | 2,487 | $ | 10,838 | $ | 10,370 | ||||||||||||||||||
GAAP professional services | $ | 2,450 | $ | 3,442 | $ | 11,259 | $ | 16,998 | ||||||||||||||||||
Add back: | ||||||||||||||||||||||||||
Depreciation and amortization | (37 | ) | (80 | ) | (210 | ) | (344 | ) | ||||||||||||||||||
Stock-based compensation expense | (45 | ) | (67 | ) | (249 | ) | (476 | ) | ||||||||||||||||||
Severance and related charges | - | - | (26 | ) | (269 | ) | ||||||||||||||||||||
Non-GAAP professional services | $ | 2,368 | $ | 3,295 | $ | 10,774 | $ | 15,909 | ||||||||||||||||||
GAAP total cost of revenue | $ | 5,520 | $ | 6,363 | $ | 23,689 | $ | 29,141 | ||||||||||||||||||
Add back: | ||||||||||||||||||||||||||
Depreciation and amortization | (325 | ) | (444 | ) | (1,469 | ) | (1,810 | ) | ||||||||||||||||||
Stock-based compensation expense | (45 | ) | (67 | ) | (249 | ) | (476 | ) | ||||||||||||||||||
Amortization of acquired intangible assets | (67 | ) | (67 | ) | (268 | ) | (242 | ) | ||||||||||||||||||
Severance and related charges | - | - | (62 | ) | (273 | ) | ||||||||||||||||||||
Non-GAAP total cost of revenue | $ | 5,083 | $ | 5,785 | -12% | -7% | $ | 21,641 | $ | 26,340 | -18% | -14% | ||||||||||||||
Gross profit: | ||||||||||||||||||||||||||
Non-GAAP subscription and support | $ | 8,137 | $ | 7,636 | $ | 32,022 | $ | 32,313 | ||||||||||||||||||
Non-GAAP license | 3,802 | 2,781 | 14,437 | 18,264 | ||||||||||||||||||||||
Non-GAAP professional services | 619 | 925 | 1,352 | (632 | ) | |||||||||||||||||||||
Non-GAAP gross profit | $ | 12,558 | $ | 11,342 | 11% | 16% | $ | 47,811 | $ | 49,945 | -4% | -2% | ||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||
GAAP research and development | $ | 3,939 | $ | 3,999 | $ | 16,063 | $ | 16,042 | ||||||||||||||||||
Add back: | ||||||||||||||||||||||||||
Depreciation and amortization | (53 | ) | (76 | ) | (261 | ) | (306 | ) | ||||||||||||||||||
Stock-based compensation expense | (98 | ) | (142 | ) | (472 | ) | (736 | ) | ||||||||||||||||||
Amortization of acquired intangible assets | (437 | ) | (437 | ) | (1,748 | ) | (1,577 | ) | ||||||||||||||||||
Severance and related charges | - | - | (5 | ) | (35 | ) | ||||||||||||||||||||
Non-GAAP research and development | $ | 3,351 | $ | 3,344 | 0% | 3% | $ | 13,577 | $ | 13,388 | 1% | 4% | ||||||||||||||
GAAP sales and marketing | $ | 6,311 | $ | 6,716 | $ | 27,722 | $ | 32,703 | ||||||||||||||||||
Add back: | ||||||||||||||||||||||||||
Depreciation and amortization | (52 | ) | (62 | ) | (229 | ) | (297 | ) | ||||||||||||||||||
Stock-based compensation expense | (53 | ) | (153 | ) | (169 | ) | (574 | ) | ||||||||||||||||||
Amortization of acquired intangible assets | (173 | ) | (172 | ) | (690 | ) | (623 | ) | ||||||||||||||||||
Severance and related charges | (141 | ) | - | (718 | ) | (843 | ) | |||||||||||||||||||
Non-GAAP sales and marketing | $ | 5,892 | $ | 6,329 | -7% | 1% | $ | 25,916 | $ | 30,366 | -15% | -9% | ||||||||||||||
GAAP general and administrative | $ | 1,743 | $ | 1,986 | $ | 7,774 | $ | 9,313 | ||||||||||||||||||
Add back: | ||||||||||||||||||||||||||
Depreciation and amortization | (29 | ) | (23 | ) | (98 | ) | (90 | ) | ||||||||||||||||||
Stock-based compensation expense | (4 | ) | (125 | ) | (298 | ) | (531 | ) | ||||||||||||||||||
Amortization of acquired intangible assets | (18 | ) | (19 | ) | (75 | ) | (68 | ) | ||||||||||||||||||
Severance and related charges | (83 | ) | - | (174 | ) | (143 | ) | |||||||||||||||||||
Acquisition-related expenses | - | - | - | (844 | ) | |||||||||||||||||||||
Non-GAAP general and administrative | $ | 1,609 | $ | 1,819 | -12% | -8% | $ | 7,129 | $ | 7,637 | -7% | -4% | ||||||||||||||
GAAP operating expenses | $ | 11,993 | $ | 12,701 | $ | 51,559 | $ | 58,058 | ||||||||||||||||||
Add back: | ||||||||||||||||||||||||||
Depreciation and amortization | (134 | ) | (161 | ) | (588 | ) | (693 | ) | ||||||||||||||||||
Stock-based compensation expense | (155 | ) | (420 | ) | (939 | ) | (1,841 | ) | ||||||||||||||||||
Amortization of acquired intangible assets | (628 | ) | (628 | ) | (2,513 | ) | (2,268 | ) | ||||||||||||||||||
Severance and related charges | (224 | ) | - | (897 | ) | (1,021 | ) | |||||||||||||||||||
Acquisition-related expenses | - | - | - | (844 | ) | |||||||||||||||||||||
Non-GAAP operating expenses | $ | 10,852 | $ | 11,492 | -6% | 0% | $ | 46,622 | $ | 51,391 | -9% | -5% | ||||||||||||||
Adjusted EBITDA | ||||||||||||||||||||||||||
Net income (loss) | $ | 1,377 | $ | (2,933 | ) | $ | (6,240 | ) | $ | (12,429 | ) | |||||||||||||||
Add: Purchase accounting adjustments to deferred revenue related to acquisitions | 19 | 53 | 77 | 372 | ||||||||||||||||||||||
Depreciation and amortization | 459 | 605 | 2,057 | 2,503 | ||||||||||||||||||||||
Stock-based compensation expense | 200 | 487 | 1,188 | 2,317 | ||||||||||||||||||||||
Interest expense, net | 437 | 256 | 1,958 | 834 | ||||||||||||||||||||||
Income tax provision (benefit) | (1,488 | ) | 530 | (863 | ) | 320 | ||||||||||||||||||||
Amortization of acquired intangible assets | 695 | 695 | 2,781 | 2,510 | ||||||||||||||||||||||
Acquisition-related expenses | - | - | - | 844 | ||||||||||||||||||||||
Severance and related charges | 224 | - | 959 | 1,294 | ||||||||||||||||||||||
Adjusted EBITDA | $ | 1,923 | $ | (307 | ) | $ | 1,917 | $ | (1,435 | ) | ||||||||||||||||
Per share information: | ||||||||||||||||||||||||||
Basic Adjusted EBITDA per common share | $ | 0.07 | $ | (0.01 | ) | $ | 0.07 | $ | (0.05 | ) | ||||||||||||||||
Diluted Adjusted EBITDA per common share | $ | 0.07 | $ | (0.01 | ) | $ | 0.07 | $ | (0.05 | ) | ||||||||||||||||
Weighted average shares used in computing basic Adjusted EBITDA per common share | 27,096 | 26,890 | 27,056 | 26,609 | ||||||||||||||||||||||
Weighted average shares used in computing diluted Adjusted EBITDA per common share | 27,607 | 26,890 | 27,615 | 26,609 |
[1] Annual Contract Value (ACV) is defined as the annualized value of the contractual obligations in place at the end of the reporting period. |
[2] Backlog presented are derived from the deferred revenue on our balance sheets plus unbilled and uncollected contractual commitments. |
[3] New subscription and support ACV is defined as the annualized value of new cloud, term license and support contractual obligations signed in the reporting period. |
[4] Gross bookings presented are derived from GAAP revenue plus the change in Backlog from the beginning and the end of the reporting period. |
[5] Constant currency growth rates presented are derived from converting the current period results for entities reporting in currencies other than U.S. Dollars into U.S. Dollars at the exchange rates in effect during the prior period presented rather than the actual exchange rates in effect during the current period. |
Contact Information:
MKR Group Investor Relations
Todd Kehrli or Jim Byers
Phone: 323-468-2300
Email: egain@mkr-group.com