SailPoint Technologies Holdings, Inc. (NYSE: SAIL), the leader in enterprise identity governance, today announced financial results for the fourth quarter and full year ending December 31, 2017.
"We are pleased to close our first quarter as a public company with very strong results across our key financial measures. Our 2017 total revenue grew 41% year-over-year, and we delivered positive cash flow,” said Mark McClain, SailPoint’s CEO and Co-founder. “Global organizations are increasingly turning to SailPoint’s market-leading identity governance solutions to enable and secure their digital identities by providing the visibility and control required to understand who has access to which applications and data, and whether that access is appropriate.”
"Eleven years ago, SailPoint released a governance-based solution to manage digital identities. This solution provided the ability to automate costly IT processes while improving security and compliance, and ultimately drove the creation of a new market category, identity governance,” added McClain. “Our initial public offering was a significant milestone for SailPoint, and a testament to the amazing work of the entire SailPoint team. The expanded resources and market awareness from our initial public offering put us in a stronger position to execute on our long-term goals as we continue delivering innovation across our identity platform to address the evolving security and compliance needs of global enterprises."
Financial Highlights for Fourth Quarter 2017:
- Revenue: Total revenue was $67.8 million, a 53% increase over Q4 2016. License revenue was $36.7 million, a 65% increase over Q4 2016. Subscription revenue was $21.2 million, a 51% increase over Q4 2016. Services and other revenue was $9.9 million, a 23% increase over Q4 2016.
- Operating Income: Income from operations was $10.5 million, compared to $8.4 million in Q4 2016. Non-GAAP income from operations was $16.7 million, compared to $10.9 million in Q4 2016.
- Net Income: Net income was $5.4 million, compared to $3.3 million in Q4 2016. Net income available to common shareholders per diluted share was $0.03, compared to net loss available to common shareholders per basic and diluted share of $(0.06) in Q4 2016. Non-GAAP net income was $13.1 million, compared to $7.9 million in Q4 2016. Non-GAAP net income per diluted share was $0.17, compared to $0.11 in Q4 2016.
- Adjusted EBITDA: Adjusted EBITDA was $17.1 million, compared to $11.5 million in Q4 2016.
Financial Highlights for Full Year 2017:
- Revenue: Total revenue was $186.1 million, a 41% increase year-over-year. License revenue was $79.2 million, a 46% increase year-over-year. Subscription revenue was $71.0 million, a 44% increase year-over-year. Services and other revenue was $35.8 million, a 25% increase year-over-year.
- Operating Income: Income from operations was $9.9 million, compared to $2.7 million in 2016. Non-GAAP income from operations was $23.3 million, compared to $12.4 million in 2016.
- Net Loss: Net loss was $(7.6) million, compared to net loss of $(3.2) million in 2016. Net loss available to common shareholders per basic and diluted share was $(0.55) compared to net loss available to common shareholders per basic and diluted share of $(0.58) in 2016. Non-GAAP net income was $10.2 million in 2017, compared to $4.8 million in 2016. Non-GAAP net income per diluted share was $0.13 in 2017, compared to $0.07 in 2016.
- Adjusted EBITDA: Adjusted EBITDA was $25.5 million, compared to $15.1 million in 2016.
- Balance Sheet and Cash Flow: As of December 31, 2017, cash and cash equivalents were $116 million. During 2017, we generated $21.9 million in cash from operations, compared to $6.5 million in 2016.
The tables at the end of this press release include reconciliation of GAAP to non-GAAP net income (loss), GAAP to non-GAAP income from operations, GAAP to non-GAAP weighted average shares outstanding and GAAP net income (loss) to adjusted EBITDA for the three and twelve months ended December 31, 2017 and 2016. An explanation of these measures is also included below under the heading "Non-GAAP Financial Measures."
Financial Outlook:
For the first quarter of 2018, SailPoint expects:
- Revenue in the range of $44 million to $45 million
- Non-GAAP loss from operations in the range of $(0.5) million to $(1.5) million
- Non-GAAP net loss per basic and diluted common share in the range of $(0.03) to $(0.04), based on estimated cash income tax payments of $0.4 million and 86.5 million basic and diluted common shares outstanding. Expectations of non-GAAP loss from operations and non-GAAP net loss per basic and diluted common share exclude stock-based compensation expense and amortization of acquired intangibles.
For the full year 2018, SailPoint expects:
- Revenue in the range of $220 million to $224 million
- Non-GAAP income from operations in the range of $12 million to $14 million
- Non-GAAP net income per diluted common share in the range of $0.04 to $0.06, based on estimated cash income tax payments of $1.8 million and 93 million diluted common shares outstanding. Expectations of non-GAAP income from operations and non-GAAP net income per diluted common share exclude stock-based compensation expense and amortization of acquired intangibles.
These statements regarding SailPoint’s expectations of its financial outlook are forward-looking and actual results may differ materially. Refer to “Forward-Looking Statements” below for information on the factors that could cause its actual results to differ materially from these forward-looking statements.
All of SailPoint’s forward-looking non-GAAP financial measures exclude estimates for stock-based compensation expense. SailPoint has not reconciled its expectations as to non-GAAP income (loss) from operations and non-GAAP net income (loss) per basic and diluted common shares to their most directly comparable GAAP measure due to the high variability and difficulty in making accurate forecasts and projections, particularly with respect to stock-based compensation expense. Stock-based compensation expense is affected by future hiring, turnover, and retention needs, as well as the future fair market value of our common stock, all of which are difficult to predict and subject to change. The actual amount of the excluded stock-based compensation expense will have a significant impact on SailPoint’s GAAP income (loss) from operations and GAAP net income (loss) per basic and diluted common share. Accordingly, reconciliations of our forward-looking non-GAAP income (loss) from operations and non-GAAP net income (loss) per basic and diluted common shares are not available without unreasonable effort.
Conference Call and Webcast:
SailPoint will host a conference call today, February 21, 2018, at 5:00 p.m. Eastern Time to discuss its financial results. The dial-in number will be 877-407-0792 or 201-689-8263. A live webcast of the conference call will be available on SailPoint’s website at https://investors.sailpoint.com.
Following the conference call, a replay will be available until midnight on March 7, 2018. The replay dial-in number will be 844-512-2921 or 412-317-6671, using the replay pin number: 13675283.
Non-GAAP Financial Measures:
In addition to SailPoint’s financial information presented in accordance with generally accepted accounting principles in the United States (“GAAP”), SailPoint uses certain non-GAAP financial measures to clarify and enhance SailPoint’s understanding of past performance and future prospects. Generally, a non-GAAP financial measure is a numerical measure of a company’s operating performance, financial position or cash flow that includes or excludes amounts that are included or excluded from the most directly comparable measure calculated and presented in accordance with GAAP. SailPoint monitors the non-GAAP financial measures described below, and SailPoint’s management believes they are helpful to investors because they provide an additional tool to use in evaluating SailPoint’s financial and business trends and operating results. In addition, SailPoint’s management uses these non-GAAP measures to compare SailPoint’s performance to that of prior periods for trend analysis and for budgeting and planning purposes. In particular, SailPoint believes that non-GAAP income (loss) from operations, non-GAAP net income (loss), non-GAAP net income available to common shareholders per diluted share, and adjusted EBITDA, are important measures for evaluating SailPoint’s performance because it facilitates comparisons of SailPoint’s core operating results from period to period by removing, where applicable, the impact of SailPoint’s capital structure (net interest income or expense from SailPoint’s outstanding debt, as well as amortization of debt issuance costs and expenses related to call protection on early payment of debt), asset base (depreciation and amortization), income taxes, purchase accounting adjustments, acquisition and sponsor related costs and stock-based compensation.
SailPoint’s non-GAAP financial measures may not provide information that is directly comparable to that provided by other companies in our industry because they may calculate non-GAAP financial results differently than we do. In addition, there are limitations in using non-GAAP financial measures because they are not prepared in accordance with GAAP and exclude expenses that may have a material impact on our reported financial results. The presentation of non-GAAP financial information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with GAAP. SailPoint urges you to review the reconciliations of our non-GAAP financial measures to the comparable GAAP financial measures included below, and not to rely on any single financial measure to evaluate its business.
Non-GAAP income (loss) from operations. SailPoint believes that the use of non-GAAP income (loss) from operations is helpful to our investors to clarify and enhance their understanding of past performance and future prospects. Non-GAAP income (loss) from operations is calculated as income (loss) from operations on a GAAP basis excluding (i) stock-based compensation expense and (ii) amortization of acquired intangibles.
Non-GAAP net income (loss) and non-GAAP net income (loss) available to common shareholders per basic and diluted share. SailPoint believes that the use of non-GAAP net income (loss) and non-GAAP net income (loss) available to common shareholders per basic and diluted share is helpful to our investors to clarify and enhance their understanding of past performance and future prospects. Non-GAAP net income (loss) is calculated as net income (loss) excluding (i) stock-based compensation expense (ii) amortization of acquired intangibles and (iii) amortization of debt issuance costs, including loss on modification and partial extinguishment of debt (iv) expense related to call protection on early payment of debt and (v) income tax expense (benefit) and including (i) cash income taxes paid. SailPoint defines non-GAAP net income (loss) available to common shareholders per basic and diluted share as non-GAAP net income (loss) divided by the non-GAAP weighted average outstanding common shares, which is calculated as if the conversion of our preferred stock, and related accumulated and unpaid dividend occurred at the beginning of each respective period.
Adjusted EBITDA. Adjusted EBITDA is a non-GAAP financial measure that SailPoint calculates as net income (loss) adjusted to exclude income taxes, net interest expense, depreciation and amortization, purchase accounting adjustments, acquisition and sponsor related costs and stock-based compensation expense.
The accompanying tables have more details on the reconciliations of non-GAAP financial measures to their nearest comparable GAAP measures.
Forward-Looking Statements:
This press release and statements made during the above referenced conference call may contain "forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including regarding the Company's growth rate and its expectations regarding future revenue, operating income or loss or earnings or loss per share. In some cases, you can identify forward-looking statements because they contain words such as “may,” “will,” “will be”, “will likely result,” “should,” “expects,” “plans,” “anticipates,” “could,” “would,” “foresees,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans or intentions. These statements are not guarantees of future performance, but are based on management's current expectations, assumptions and beliefs concerning future developments and their potential effect on us, which are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. Our expectations expressed or implied in these forward-looking statements may not turn out to be correct. Our results could be materially different from our expectations because of various risks.
Important factors, some of which are beyond our control, that could cause actual results to differ materially from our historical results or those expressed or implied by these forward-looking statements include the following: our ability to attract and retain customers and our ability to deepen our relationships with existing customers; our expectations regarding our customer growth rate; our ability to maintain successful relationships with our channel partners and further develop strategic relationships; our ability to develop or acquire new solutions, improve our platform and solutions and increase the value of and benefits associated with our platform and solutions; our ability to compete successfully against current and future competitors; our plans to further invest in and grow our business, and our ability to effectively manage our growth and associated investments; our ability to adapt and respond to rapidly changing technology, evolving industry standards, changing regulations and changing customer needs; our ability to maintain and enhance our brand or reputation as an industry leader and innovator; our ability to hire, retain, train and motivate our senior management team and key employees; our ability to successfully enter new markets and manage our international expansion; adverse economic conditions in the United States, Europe or the global economy; significant changes in the contracting or fiscal policies of the public sector; actual or perceived failures by us to comply with privacy policy or legal or regulatory requirements; our ability to maintain third-party licensed software in or with our solutions; and our ability to raise additional capital or generate cash flows necessary to expand our operations and invest in new technologies. These and other important risk factors are described more fully in our reports and other documents filed with the Securities and Exchange Commission, including the detailed factors discussed under the heading “Risk Factors” in the final prospectus for our initial public offering, dated November 16, 2017, and could cause actual results to vary from expectations.
Any forward-looking statement speaks only as of the date as of which such statement is made, and, except as required by law, we undertake no obligation to update or revise publicly any forward-looking statements, whether because of new information, future events, or otherwise.
About SailPoint
SailPoint, the leader in enterprise identity governance, brings the Power of Identity to customers around the world. SailPoint’s open identity platform gives organizations the power to enter new markets, scale their workforces, embrace new technologies, innovate faster and compete on a global basis. As both an industry pioneer and market leader in identity governance, SailPoint delivers security, operational efficiency and compliance to enterprises with complex IT environments. SailPoint’s customers are among the world’s largest companies in a wide range of industries, including: 6 of the top 15 banks, 4 of the top 6 healthcare insurance and managed care providers, 8 of the top 15 property and casualty insurance providers, 5 of the top 15 pharmaceutical companies, and 11 of the largest 15 federal agencies.
More information on SailPoint is available at: www.sailpoint.com.
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||
Three Months ended | Year Ended December 31, | |||||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||||
(In thousands, except share data) | ||||||||||||||||||||
Revenue | ||||||||||||||||||||
Licenses | $ | 36,657 | $ | 22,232 | $ | 79,209 | $ | 54,395 | ||||||||||||
Subscription | 21,225 | 14,081 | 71,007 | 49,364 | ||||||||||||||||
Services and other | 9,886 | 8,035 | 35,840 | 28,653 | ||||||||||||||||
Total revenue | 67,768 | 44,348 | 186,056 | 132,412 | ||||||||||||||||
Cost of revenue | ||||||||||||||||||||
Licenses (1) | 1,260 | 1,106 | 4,561 | 4,278 | ||||||||||||||||
Subscription (1)(2) | 4,873 | 3,474 | 16,406 | 13,051 | ||||||||||||||||
Services and other (2) | 6,549 | 5,363 | 23,623 | 19,709 | ||||||||||||||||
Total cost of revenue | 12,682 | 9,943 | 44,590 | 37,038 | ||||||||||||||||
Gross profit | 55,086 | 34,405 | 141,466 | 95,374 | ||||||||||||||||
Operating expenses | ||||||||||||||||||||
Research and development (1)(2) | 9,995 | 6,635 | 33,331 | 24,358 | ||||||||||||||||
General and administrative (1)(2) | 6,790 | 2,447 | 17,678 | 9,680 | ||||||||||||||||
Sales and marketing (1)(2) | 27,781 | 16,901 | 80,514 | 58,607 | ||||||||||||||||
Total operating expenses | 44,566 | 25,983 | 131,523 | 92,645 | ||||||||||||||||
Income from operations | 10,520 | 8,422 | 9,943 | 2,729 | ||||||||||||||||
Other expense, net: | ||||||||||||||||||||
Interest expense, net | (5,704 | ) | (2,830 | ) | (14,783 | ) | (7,277 | ) | ||||||||||||
Other, net | (203 | ) | (214 | ) | (459 | ) | (610 | ) | ||||||||||||
Total other expense, net | (5,907 | ) | (3,044 | ) | (15,242 | ) | (7,887 | ) | ||||||||||||
Income (loss) before income taxes | 4,613 | 5,378 | (5,299 | ) | (5,158 | ) | ||||||||||||||
Income tax benefit (expense) | 769 | (2,072 | ) | (2,293 | ) | 1,985 | ||||||||||||||
Net income (loss) | $ | 5,382 | $ | 3,306 | $ | (7,592 | ) | $ | (3,173 | ) | ||||||||||
Net income (loss) available to common shareholders (3) | $ | 2,175 | $ | (2,818 | ) | $ | (28,721 | ) | $ | (26,791 | ) | |||||||||
Net income (loss) per common share | ||||||||||||||||||||
Basic | $ | 0.03 | $ | (0.06 | ) | $ | (0.55 | ) | $ | (0.58 | ) | |||||||||
Diluted | $ | 0.03 | $ | (0.06 | ) | $ | (0.55 | ) | $ | (0.58 | ) | |||||||||
Weighted average shares outstanding | ||||||||||||||||||||
Basic | 65,870,258 | 46,268,499 | 52,339,804 | 45,933,218 | ||||||||||||||||
Diluted | 69,166,069 | 46,268,499 | 52,339,804 | 45,933,218 | ||||||||||||||||
(1) Includes amortization of acquired intangibles as follows:
Three Months ended | Year ended December 31, | ||||||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||||||
(In thousands) | |||||||||||||||||||
Cost of revenue - license | $ | 1,008 | $ | 1,008 | $ | 4,032 | $ | 4,032 | |||||||||||
Cost of revenue - subscription | 96 | 96 | 384 | 384 | |||||||||||||||
Research and development | 34 | 54 | 149 | 162 | |||||||||||||||
General and administrative | - | 2 | - | 100 | |||||||||||||||
Sales and marketing | 1,068 | 1,069 | 4,276 | 4,414 | |||||||||||||||
Total amortization expense | $ | 2,206 | $ | 2,229 | $ | 8,841 | $ | 9,092 | |||||||||||
(2) Includes stock-based compensation expense as follows:
Three Months ended | Year Ended December 31, | ||||||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||||||
(In thousands) | |||||||||||||||||||
Cost of revenue - subscription | $ | 100 | $ | 14 | $ | 133 | $ | 34 | |||||||||||
Cost of revenue - services and other | 399 | 26 | 458 | 63 | |||||||||||||||
Research and development | 551 | 50 | 658 | 118 | |||||||||||||||
General and administrative | 1,964 | 36 | 2,062 | 96 | |||||||||||||||
Sales and marketing | 956 | 112 | 1,203 | 257 | |||||||||||||||
Total stock-based compensation expense | $ | 3,970 | $ | 238 | $ | 4,514 | $ | 568 | |||||||||||
(3) Net income (loss) available to common shareholders is calculated by subtracting the accretion of undeclared and unpaid dividends on redeemable convertible preferred stock from net income (loss).
CONSOLIDATED BALANCE SHEETS | ||||||||||
As of December 31, | ||||||||||
2017 | 2016 | |||||||||
(In thousands, except share | ||||||||||
Assets | ||||||||||
Current assets | ||||||||||
Cash and cash equivalents | $ | 116,049 | $ | 18,214 | ||||||
Restricted cash | 78 | 58 | ||||||||
Accounts receivable | 72,907 | 48,791 | ||||||||
Prepayments and other current assets | 10,013 | 7,694 | ||||||||
Total current assets | 199,047 | 74,757 | ||||||||
Property and equipment, net | 3,018 | 1,855 | ||||||||
Deferred tax asset - non-current | 264 | 428 | ||||||||
Other non-current assets | 3,542 | 980 | ||||||||
Goodwill | 219,377 | 219,377 | ||||||||
Intangible assets, net | 81,185 | 90,013 | ||||||||
Total assets | $ | 506,433 | $ | 387,410 | ||||||
Liabilities, redeemable convertible preferred stock and stockholders’ equity (deficit) | ||||||||||
Current liabilities | ||||||||||
Accounts payable | $ | 2,231 | $ | 787 | ||||||
Accrued expenses and other liabilities | 22,636 | 13,105 | ||||||||
Income taxes payable | 1,688 | 818 | ||||||||
Deferred revenue | 73,671 | 49,850 | ||||||||
Total current liabilities | 100,226 | 64,560 | ||||||||
Deferred tax liability - non-current | — | 95 | ||||||||
Long-term debt | 68,329 | 107,344 | ||||||||
Other long-term liabilities | 27 | 54 | ||||||||
Deferred revenue non-current | 9,454 | 5,254 | ||||||||
Total liabilities | 178,036 | 177,307 | ||||||||
Commitments and contingencies | ||||||||||
Redeemable convertible preferred stock authorized: no shares at December 31, 2017 and 500,000 shares at December 31, 2016. Preferred, $0.0001 par value, issued and outstanding no shares at December 31, 2017 and 223,987 shares at December 31, 2016 | — | 223,987 | ||||||||
Stockholders’ equity (deficit) | ||||||||||
Common stock, $0.0001 par value, authorized 300,000,000 shares at December 31, 2017 and 59,500,000 shares at December 31, 2016, issued and outstanding 89,948,126 shares at December 31, 2017 and 46,397,369 shares at December 31, 2016 | 8 | 5 | ||||||||
Preferred stock, $0.0001 par value, authorized 10,000,000 shares at December 2017 and no shares authorized at December 31, 2016, no shares issued and outstanding at December 31, 2017 and December 31, 2016. | — | — | ||||||||
Additional paid-in capital | 353,609 | 3,739 | ||||||||
Accumulated deficit | (25,220 | ) | (17,628 | ) | ||||||
Total stockholders' equity (deficit) | 328,397 | (13,884 | ) | |||||||
Total redeemable convertible preferred stock and stockholders’ equity (deficit) | 328,397 | 210,103 | ||||||||
Total liabilities, redeemable convertible preferred stock and stockholders’ equity (deficit) | $ | 506,433 | $ | 387,410 | ||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||
For the year ended December 31, | ||||||||||
2017 | 2016 | |||||||||
(In thousands) | ||||||||||
Operating activities | ||||||||||
Net loss | $ | (7,592 | ) | $ | (3,173 | ) | ||||
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||||
Depreciation and amortization expense | 10,220 | 9,982 | ||||||||
Amortization of loan origination fees | 746 | 749 | ||||||||
(Loss) gain on disposal of fixed assets | (20 | ) | 5 | |||||||
Loss on modification and partial extinguishment of debt | 1,702 | - | ||||||||
Stock-based compensation expense | 4,514 | 568 | ||||||||
Deferred taxes | 69 | (2,537 | ) | |||||||
Changes in operating assets and liabilities: | ||||||||||
Accounts receivable | (24,116 | ) | (17,245 | ) | ||||||
Prepayments and other current assets | (2,174 | ) | (2,779 | ) | ||||||
Other non-current assets | (2,453 | ) | (857 | ) | ||||||
Accounts payable | 1,443 | (262 | ) | |||||||
Accrued expenses and other liabilities | 10,882 | 1,712 | ||||||||
Income taxes payable | 614 | 161 | ||||||||
Deferred revenue | 28,021 | 20,216 | ||||||||
Net cash provided by operating activities | 21,856 | 6,540 | ||||||||
Investing activities | ||||||||||
Purchase of property and equipment | (2,711 | ) | (1,263 | ) | ||||||
Proceeds from sale of property and equipment | 190 | 8 | ||||||||
Net cash used in investing activities | (2,521 | ) | (1,255 | ) | ||||||
Financing activities | ||||||||||
Repayments of line of credit | — | (10,000 | ) | |||||||
Proceeds from term loan | 50,000 | 115,000 | ||||||||
Repayments of term loan | (90,000 | ) | (105,000 | ) | ||||||
Prepayment penalty and fees | (1,390 | ) | — | |||||||
Dividend payments | (50,387 | ) | — | |||||||
Debt issuance costs | (1,384 | ) | (3,083 | ) | ||||||
Proceeds from issuance of equity | 171,980 | 1,329 | ||||||||
Purchase of equity shares | (658 | ) | (226 | ) | ||||||
Exercise of stock options | 359 | 18 | ||||||||
Net cash provided by (used in) financing activities | 78,520 | (1,962 | ) | |||||||
Increase in cash | 97,855 | 3,323 | ||||||||
Cash, cash equivalent and restricted cash, beginning of period | 18,272 | 14,949 | ||||||||
Cash, cash equivalent and restricted cash, end of period | $ | 116,127 | $ | 18,272 | ||||||
RECONCILIATION OF NON-GAAP INCOME FROM OPERATIONS | ||||||||||||||||
Three months ended | Year ended December 31, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(In thousands) | ||||||||||||||||
Income from operations | $ | 10,520 | $ | 8,422 | $ | 9,943 | $ | 2,729 | ||||||||
Add back: | ||||||||||||||||
Stock-based compensation expense | 3,970 | 238 | 4,514 | 568 | ||||||||||||
Amortization of acquired intangibles | 2,206 | 2,229 | 8,841 | 9,092 | ||||||||||||
Non-GAAP income from operations | $ | 16,696 | $ | 10,889 | $ | 23,298 | $ | 12,389 | ||||||||
RECONCILIATION OF NON-GAAP NET INCOME (LOSS): | |||||||||||||||||||||||||
Three months ended |
Year ended December | ||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||
(In thousands, except share data) | |||||||||||||||||||||||||
Net income (loss) on a GAAP basis | $ | 5,382 | $ | 3,306 | $ | (7,592 | ) | $ | (3,173 | ) | |||||||||||||||
Add back: | |||||||||||||||||||||||||
Stock-based compensation expense | 3,970 | 238 | 4,514 | 568 | |||||||||||||||||||||
Amortization of acquired intangibles | 2,206 | 2,229 | 8,841 | 9,092 | |||||||||||||||||||||
Amortization of debt issuance costs (1) | 1,903 | 156 | 2,448 | 749 | |||||||||||||||||||||
Expense related to call protection on early payment of debt | 1,350 | - | 1,350 | - | |||||||||||||||||||||
GAAP income tax (benefit) expense | (769 | ) | 2,071 | 2,293 | (1,985 | ) | |||||||||||||||||||
Less: | |||||||||||||||||||||||||
Cash income taxes paid | 973 | 67 | 1,612 | 406 | |||||||||||||||||||||
Non-GAAP net income | $ | 13,069 | $ | 7,933 | $ | 10,242 | $ | 4,845 | |||||||||||||||||
Non-GAAP net income per common share | |||||||||||||||||||||||||
Basic | $ | 0.17 | $ | 0.11 | $ | 0.14 | $ | 0.07 | |||||||||||||||||
Diluted | $ | 0.17 | $ | 0.11 | $ | 0.13 | $ | 0.07 | |||||||||||||||||
Non-GAAP weighted average number of common shares outstanding | |||||||||||||||||||||||||
Basic | 75,571,299 | 66,070,317 | 72,302,025 | 66,293,050 | |||||||||||||||||||||
Diluted | 78,867,111 | 70,611,923 | 76,079,258 | 71,224,810 | |||||||||||||||||||||
(1) The three months and year ended December 31, 2017 include $1.7 million in loss on modification and partial extinguishment of debt.
RECONCILIATION OF NON-GAAP WEIGHTED-AVERAGE OUTSTANDING COMMON SHARES | ||||||||||||
| ||||||||||||
|
| Three months ended | Year ended December 31, | |||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||
Weighted average shares used to compute net loss per share available to common shareholders, basic and diluted, on a GAAP basis | 65,870,258 | 46,268,499 | 52,339,804 | 45,933,218 | ||||||||
Add back: | ||||||||||||
Additional weighted average shares giving effect to conversion of preferred stock at the beginning of the period | 9,701,041 | 19,801,818 | 19,962,221 | 20,359,832 | ||||||||
Non-GAAP weighted average outstanding common shares | ||||||||||||
Basic | 75,571,299 | 66,070,317 | 72,302,025 | 66,293,050 | ||||||||
Dilutive effect of participating securities | 3,295,812 | 4,541,606 | 3,777,233 | 4,931,760 | ||||||||
Diluted | 78,867,111 | 70,611,923 | 76,079,258 | 71,224,810 | ||||||||
RECONCILIATION OF ADJUSTED EBITDA | ||||||||||||||||||||
Three months ended |
Year ended December | |||||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||||
(In thousands) | ||||||||||||||||||||
Net income (loss) | $ | 5,382 | $ | 3,306 | $ | (7,592 | ) | $ | (3,173 | ) | ||||||||||
Stock-based compensation | 3,970 | 238 | 4,514 | 568 | ||||||||||||||||
Amortization of acquired intangibles | 2,206 | 2,229 | 8,841 | 9,092 | ||||||||||||||||
Depreciation | 444 | 243 | 1,379 | 890 | ||||||||||||||||
Purchase price accounting adjustment | 15 | 290 | 141 | 1,373 | ||||||||||||||||
Acquisition and sponsor related costs | 164 | 290 | 1,142 | 1,093 | ||||||||||||||||
Interest expense | 5,704 | 2,830 | 14,783 | 7,277 | ||||||||||||||||
Income tax (benefit) expense | (769 | ) | 2,072 | 2,293 | (1,985 | ) | ||||||||||||||
Adjusted EBITDA | $ | 17,116 | $ | 11,498 | $ | 25,501 | $ | 15,135 |
View source version on businesswire.com: http://www.businesswire.com/news/home/20180221006338/en/