The following MD&A should be read in conjunction with our unaudited Consolidated
Financial Statements and notes thereto which appear elsewhere in this quarterly
report on Form 10-Q.

This report includes estimates, projections, statements relating to our business
plans, objectives, and expected operating results that are "forward-looking
statements" within the meaning of the Private Securities Litigation Reform Act
of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E
of the Securities Exchange Act of 1934, as amended. Forward looking statements
may appear throughout this report. These forward-looking statements are
generally identified by the words "believe," "project," "target," "forecast,"
"expect," "anticipate," "estimate," "intend," "strategy," "future,"
"opportunity," "plan," "may," "should," "will," "would," "will be," "will
continue," "will likely result," and variations of such words or similar
expressions. Forward-looking statements are based on current expectations and
assumptions that are subject to risks and uncertainties that may cause actual
results to differ materially. Factors that could cause or contribute to such
differences include, but are not limited to, those identified elsewhere in this
report, including the risks and uncertainties related to the consummation of the
Merger, the impact and duration of the COVID-19 pandemic and fluctuations in
general economic conditions including impacts from Russia's invasion of Ukraine,
as well as those discussed in the sections of our Annual Report on Form 10-K for
the year ended December 31, 2021 filed with the SEC on February 23, 2022
entitled "Forward Looking Statements" and "Risk Factors" and in our other
filings with the SEC. Furthermore, such forward-looking statements speak only as
of the date of this report. 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, except as required

by
applicable law.

Overview

ServiceSource is a leading provider of BPaaS solutions that enable the
transformation of go-to-market organizations and functions for global technology
clients. We design, deploy, and operate a suite of innovative solutions and
complex processes that support and augment our clients' B2B customer
acquisition, engagement, expansion, and retention activities. Our clients -
ranging from Fortune 500 technology titans to high-growth disruptors and
innovators - rely on our holistic customer engagement methodology and process
excellence, global scale and delivery footprint, and data analytics and business
insights to deliver trusted business outcomes that have a meaningful and
material positive impact to their long-term revenue and profitability
objectives. Through our unique integration of people, process, and technology -
leveraged against our more than 20 years of experience and domain expertise in
the cloud, software, hardware, medical device and diagnostic equipment, and
industrial IoT sectors - we effect and transact billions of dollars of B2B
commerce in more than 175 countries on our clients' behalf annually.

"ServiceSource," "the Company," "we," "us," or "our," as used herein, refer to
ServiceSource International, Inc. and its wholly owned subsidiaries, unless the
context indicates otherwise.

For a summary of commonly used industry terms and abbreviations used in this Form 10-Q, see the Glossary of Terms.

Impact of the COVID-19 Pandemic



On March 11, 2020, we created a dedicated crisis team to proactively implement
our business continuity plans in response to COVID-19. By April 1, 2020, we
transitioned to a 100% virtual operating model. As a result of this successful
work-from-home implementation, we have shifted to a virtual-first operating
model whereby our employees primarily work from their home offices and our
facilities are used for collaboration, innovation, and connection. Additionally,
this model includes virtual sourcing, hiring, and onboarding for new employees
as well as a process for driving performance and culture in a virtual
environment. As a result of the implementation of these business continuity
measures, we have not experienced material disruptions in our operations from
COVID-19.

We believe we have sufficient liquidity on hand to continue business operations
even during periods of volatility such as those experienced since early 2020. As
of March 31, 2022, we had total available liquidity of $44.2 million consisting
of cash on hand and borrowing availability under our Revolver. See "Liquidity
and Capital Resources" for additional information.

                                       15

Table of Contents



There was no material adverse impact on the results of operations for the three
months ended March 31, 2022 as a result of the COVID-19 pandemic. We expect to
continue to invest capital to allow our employees to function in our virtual,
work-from-home operating model. However, we are benefiting and will continue to
benefit from decreases in certain costs related to our facilities and reduced
travel and entertainment costs.

The situation surrounding COVID-19 remains fluid and the potential for a
negative impact on our financial condition and results of operations increases
the longer the virus impacts the economic activity in the U.S. and globally. See
"Risk Factors" in Part I, Item 1A of our annual report on Form 10-K for the year
ended December 31, 2021 for additional information.

Key Financial Results For the Three Months Ended March 31, 2022

? GAAP revenue was $48.9 million compared with $45.0 million reported for the

same period in 2021.

GAAP net loss was $4.4 million or $0.04 per diluted share, compared with GAAP

? net loss of $8.8 million or $0.09 per diluted share reported for the same

period in 2021.

Adjusted EBITDA, a non-GAAP financial measure, was $2.6 million compared with

? negative $0.2 million reported for the same period in 2021. See "Non-GAAP

Financial Measurements" below for a reconciliation of Adjusted EBITDA from GAAP

net loss.

? Cash, cash equivalents, and restricted cash of $31.8 million and borrowings

under the Revolver of $10.0 million as of March 31, 2022.

Results of Operations

For the Three Months Ended March 31, 2022 Compared to the Same Period Ended March 31, 2021

Net Revenue, Cost of Revenue and Gross Profit


Net revenue is primarily attributable to commissions we earn from the sale of
renewals of maintenance, support and subscription agreements on behalf of our
clients. We also generate revenues from selling professional services.

Cost of revenue includes employee compensation, technology costs, including those related to the delivery of our cloud-based technologies, and allocated overhead expenses which consist of depreciation, amortization of internally developed software, facility and technology costs.



                                                       For the Three Months Ended March 31,
                                                      2022                                 2021
                                                              % of Net                            % of Net
                                           Amount              Revenue            Amount           Revenue          $ Change         % Change
                                       (in thousands)                         (in thousands)                     (in thousands)
Net revenue                           $         48,893               100 %    $        45,023          100 %    $          3,870         9 %
Cost of revenue                                 35,745                73 %             34,067           76 %               1,678         5 %
Gross profit                          $         13,148                27 %    $        10,956           24 %    $          2,192        20 %


Net revenue increased $3.9 million, or 9%, for the three months ended March 31,
2022 compared to the same period in 2021, primarily due to increased bookings
and lower client churn.

                                       16

  Table of Contents

Cost of revenue increased $1.7 million, or 5%, for the three months ended March 31, 2022 compared to the same period in 2021, primarily due to the following:

$1.7 million increase in employee related costs primarily due to increased

? compensation expense associated with an increase in headcount and higher

revenue attainment; and

? $0.5 million increase in amortization expense related to internally developed

software; partially offset by

$0.5 million decrease in facility costs primarily related to the expiration of


 ? various office space leases in connection with transitioning to a virtual-first
   operating model.


Operating Expenses

                                                         For the Three Months Ended March 31,
                                                         2022                                2021
                                                                 % of Net                            % of Net
                                              Amount              Revenue            Amount          Revenue          $ Change        % Change
                                          (in thousands)                         (in thousands)                    (in thousands)
Operating expenses:
Sales and marketing                      $          3,996                 8 %    $         4,030           9 %    $           (34)        (1) %
Research and development                            1,386                 3 %              1,160           3 %                 226         19 %
General and administrative                         11,321                23 %             12,190          27 %               (869)        (7) %

Restructuring and other related costs                   -                 -

%                920           2 %               (920)      (100) %
Total operating expenses                 $         16,703                34 %    $        18,300          41 %    $        (1,597)        (9) %


Sales and Marketing

Sales and marketing expenses primarily consist of employee compensation expense
and sales commissions paid to our sales and marketing employees, amortization of
contract acquisition costs, marketing programs and events, and allocated
overhead expenses, which consist of depreciation, amortization of internally
developed software, and facility and technology costs.

Sales and marketing expenses remained flat for the three months ended March 31, 2022 compared to the same period in 2021.

Research and Development



Research and development expenses primarily consist of employee compensation
expense, third-party consultant costs and allocated overhead expenses, which
consist of amortization of internally developed software, facility and
technology costs.

Research and development expenses increased $0.2 million, or 19%, for the three
months ended March 31, 2022 compared to the same period in 2021, primarily due
to a reduction in third-party capitalizable software development costs.

General and Administrative



General and administrative expenses primarily consist of employee compensation
expense for our executive, finance, human resources, and legal functions and
expenses for professional fees for accounting, tax and legal services, as well
as allocated overhead expenses, which consist of depreciation, amortization of
internally developed software, facility and technology costs.

                                       17

Table of Contents


General and administrative expenses decreased $0.9 million, or 7%, for the three
months ended March 31, 2022 compared to the same period in 2021, primarily due
to the following:

? $0.6 million decrease in employee related costs associated with a reduction in

headcount; and

$0.6 million decrease in depreciation expense primarily related to the

? expiration of various office space leases in connection with transitioning to a

virtual-first operating model; partially offset by

? $0.3 million increase in facility costs.

Restructuring and Other Related Costs



Restructuring and other related costs consist primarily of employees' severance
payments and related employee benefits, related legal fees and charges related
to lease termination costs.

Restructuring and other related costs decreased $0.9 million, or 100% for the
three months ended March 31, 2022 compared to the same period in 2021, due to
completion of the restructuring efforts resulting in a reduction of headcount
and office lease costs during the three months ended March 31, 2021. The Company
did not incur any charges related to this restructuring effort during the three
months ended March 31, 2022 and does not expect to incur additional charges
related to this restructuring effort.

Interest and Other Expense, Net



Interest and other expense, net consists of interest expense associated with our
Revolver, imputed interest from finance lease payments, interest income earned
on our cash and cash equivalents, amortization of debt issuance costs and
foreign exchange gains and losses.

                                                         For the Three Months Ended March 31,
                                                        2022                                  2021
                                                                % of Net                              % of Net
                                            Amount               Revenue              Amount          Revenue          $ Change         % Change
                                        (in thousands)                            (in thousands)                    (in thousands)
Interest expense                       $          (107)                   - %    $          (158)           - %    $             51        32 %
Other expense, net                     $           (71)                   - %    $        (1,002)         (2) %    $            931        93 %

Interest expense decreased $0.1 million, or 32%, for the three months ended March 31, 2022 compared to the same period in 2021, primarily due to lower borrowings on the Revolver.



Other expense, net decreased $0.9 million, or 93%, for the three months ended
March 31, 2022 compared to the same period in 2021, primarily due to foreign
currency fluctuations.

Provision for Income Tax

                                                         For the Three Months Ended March 31,
                                                        2022                                  2021
                                                                % of Net                              % of Net
                                            Amount               Revenue              Amount          Revenue          $ Change        % Change
                                        (in thousands)                            (in thousands)                    (in thousands)

Provision for income tax expense       $          (649)                 (1)

% $ (331) (1) % $ (318) (96) %




Provision for income tax expense increased $0.3 million, or 96%, for the three
months ended March 31, 2022 compared to the same period in 2021, primarily due
to an increase in profitable operations in certain foreign jurisdictions.

                                       18

Table of Contents

Liquidity and Capital Resources


Our primary operating cash requirements include the payment of compensation and
related employee costs and costs for our facilities and information technology
infrastructure. Historically, we have financed our operations from cash provided
by our operating activities. We believe our existing cash and cash equivalents
will be sufficient to meet our working capital and capital expenditure needs
over the next twelve months.

We have considered the effects of the COVID-19 pandemic, including customer purchasing and renewal decisions, in our assessment of the sufficiency of our liquidity and capital resources. We will continue to monitor our financial position to the extent that pandemic-related challenges continue.



As of March 31, 2022, we had cash and cash equivalents of $29.5 million, which
primarily consist of demand deposits and money market mutual funds. Included in
cash and cash equivalents was $6.4 million held by our foreign subsidiaries used
to satisfy their operating requirements. We consider the undistributed earnings
of ServiceSource Europe Ltd. and ServiceSource International Singapore Pte. Ltd.
permanently reinvested in foreign operations and have not provided for U.S.
income taxes on such earnings. As of March 31, 2022, the Company had no
unremitted earnings from our foreign subsidiaries.

In July 2021, ServiceSource, together with its wholly owned subsidiary,
ServiceSource Delaware, Inc., entered into the 2021 Credit Agreement, which
provides for a $35.0 million revolving line of credit allowing each borrower to
borrow against its receivables as defined in the 2021 Credit Agreement. At the
Company's request and subject to customary conditions, the aggregate commitments
under the 2021 Credit Agreement may be increased up to an additional $10.0
million, for a total maximum commitment amount of $45.0 million. The Revolver in
the 2021 Credit Agreement matures in July 2024 and bears interest at a rate
equal to BSBY plus 2.00% to 2.50% per annum or, at our election, an alternate
base rate plus 1.00% to 1.50% per annum.

As of March 31, 2022, the Company had $10.0 million of borrowings under the
Revolver through a six-month BSBY borrowing at an effective interest rate of
3.04% maturing August 2022. An additional $14.6 million was available for
borrowing under the Revolver as of March 31, 2022. The BSBY borrowings may be
extended upon maturity, converted into a base rate borrowing upon maturity or
require an incremental payment if the borrowing base decreases below the current
amount outstanding during the term of the BSBY borrowing. Proceeds from the
Revolver are used for working capital and general corporate purposes.

The obligations under the 2021 Credit Agreement are secured by substantially all
the assets of ServiceSource and certain of its subsidiaries, including pledges
of equity in certain of the Company's subsidiaries. The 2021 Credit Agreement
has financial covenants, which the Company was in compliance with as of March
31, 2022.

Letters of Credit and Restricted Cash


In connection with two of our leased facilities, the Company is required to
maintain two letters of credit totaling $2.3 million. The letters of credit are
secured by $2.3 million of cash in money market accounts, which are classified
as restricted cash within "Prepaid expenses and other" and "Other assets" in the
Consolidated Balance Sheets.

                                       19

  Table of Contents

© Edgar Online, source Glimpses