Everbridge Announces Strong Third Quarter 2021 Financial Results

Revenue exceeded quarterly guidance range, growing 36% from prior year

Profitability metrics also above guidance ranges

Raises revenue and profitability guidance for full year

Everbridge, Inc. (NASDAQ: EVBG), the global leader in critical event management (CEM) and national Public Warning solutions, today announced its financial results for the third quarter ended September 30, 2021.

“We exceeded our guidance ranges for revenue and profitability in the third quarter, with continued demand for our Critical Event Management Suite and Public Warning solutions,” said David Meredith, Chief Executive Officer of Everbridge. “Demand for our broad and deep capabilities continues to drive large deals with key wins across our entire product portfolio in multiple continents. As we further extend our leadership position in the market, we are again raising our guidance for revenue and profitability for the year.”

Third Quarter 2021 Financial Highlights

  • Total revenue was $96.7 million, an increase of 36% compared to $71.3 million for the third quarter of 2020.
  • GAAP operating loss was $(19.1) million, compared to $(17.7) million for the third quarter of 2020.
  • Non-GAAP operating income was $2.2 million, compared to non-GAAP operating income of $2.8 million for the third quarter of 2020.
  • GAAP net loss was $(28.7) million, compared to $(24.2) million for the third quarter of 2020. GAAP net loss per share was $(0.75), based on 38.4 million basic and diluted weighted average common shares outstanding, compared to $(0.70) for the third quarter of 2020, based on 34.7 million basic and diluted weighted average common shares outstanding.
  • Non-GAAP net income was $2.1 million, compared to non-GAAP net income of $2.8 million in the third quarter of 2020. Non-GAAP diluted net income per share was $0.05, based on 45.5 million diluted weighted average common shares outstanding, compared to non-GAAP diluted net income per share of $0.08 for the third quarter of 2020, based on 35.9 million diluted weighted average common shares outstanding.
  • Adjusted EBITDA was $4.9 million, compared to $5.1 million in the third quarter of 2020.
  • Cash flow from operations was an outflow of $(2.7) million, compared to an outflow of $(0.5) million for the third quarter of 2020.
  • Free cash flow was an outflow of $(7.5) million, compared to an outflow of $(4.1) million for the third quarter of 2020.

Recent Business Highlights

  • Ended the third quarter with 6,010 global enterprise customers, up from 5,467 at the end of the third quarter of 2020.
  • Selected to power the nationwide public alert system for Spain and keep the country’s more than 120 million residents and visitors safe and informed in case of an emergency.
  • Awarded contract to provide countrywide Public Warning system in The Netherlands, enabling the Dutch government to distribute critical communications via various channels on a nation-wide basis, protecting millions of residents and annual tourists.
  • Announced global industry leaders Siemens, Takeda, dentsu international and Finastra are latest multi-national businesses to achieve the Best in Enterprise Resilience™ designation based on their performance among peer companies in meeting the formalized standards to becoming Critical Event Management (CEM) Certified™.
  • Launched its ‘Unlocking Resilience’ global leadership podcast series, featuring iconic actor, author, producer, director, philanthropist and now space traveler, William Shatner, as its inaugural guest discussing the confluence of leadership, technology and resilience at both the personal and organizational level.
  • Partnered with Deloitte’s EMEA Cybersphere Center (ECC), the firm’s center of excellence for cyber operations for the EMEA region, to help global organizations manage and unify their security response to both digital and physical critical events leveraging Everbridge CEM solutions.
  • Confirmed the country of Australia went live with the Everbridge Public Warning platform nationwide, representing the official launch of the Australian government’s next-generation national population alerting system.
  • Provided Mass Notification solutions to the New York City Housing Authority (NYCHA), the largest public housing authority in North America, helping to communicate critical information to 550,000 residents and 14,000 city employees.
  • Introduced next generation of its CareConverge and HipaaBridge solutions to improve the secure clinical collaboration for leading healthcare systems including NYC Health + Hospitals, Mount Auburn Hospital, Cone Health, and Doctors Hospital at Renaissance, and enabling staff to deliver faster emergency room response times, better patient outcomes and improved cost-efficiencies.

Financial Outlook

Based on information available as of today, Everbridge is issuing guidance for the fourth quarter and full year 2021 as indicated below.

 

Fourth Quarter 2021

 

 

Full Year 2021

 

Revenue

$

102.0

 

to

$

102.2

 

 

$

367.6

 

to

$

367.8

 

Revenue growth

 

35

%

 

 

35

%

 

 

36

%

 

 

36

%

GAAP net loss

$

(51.2

)

 

$

(50.8

)

 

$

(135.5

)

 

$

(135.1

)

GAAP net loss per share

$

(1.32

)

 

$

(1.31

)

 

$

(3.58

)

 

$

(3.56

)

Non-GAAP net income (loss)

$

(7.8

)

 

$

(7.4

)

 

$

3.7

 

 

$

4.1

 

Non-GAAP net income (loss) per share

$

(0.20

)

 

$

(0.19

)

 

$

0.09

 

 

$

0.10

 

Adjusted EBITDA

$

(1.8

)

 

$

(1.4

)

 

$

8.8

 

 

$

9.2

 

(All figures in millions, except per share data)

Conference Call Information

What:

Everbridge Third Quarter 2021 Financial Results Conference Call

When:

Tuesday, November 9, 2021

Time:

4:30 p.m. ET

Live Call:

(833) 685-0904, domestic

 

(412) 317-5740, international

Replay:

(877) 344-7529, passcode 10160632, domestic

 

(412) 317-0088, passcode 10160632, international

Webcast (live & replay):

https://edge.media-server.com/mmc/p/gjtunsvu

About Everbridge, Inc.

Everbridge, Inc. (NASDAQ: EVBG) is a global software company that provides enterprise software applications that automate and accelerate organizations’ operational response to critical events in order to Keep People Safe and Organizations Running™. During public safety threats such as active shooter situations, terrorist attacks or severe weather conditions, as well as critical business events including IT outages, cyber-attacks or other incidents such as product recalls or supply-chain interruptions, over 6,000 global customers rely on the company’s Critical Event Management Platform to quickly and reliably aggregate and assess threat data, locate people at risk and responders able to assist, automate the execution of pre-defined communications processes through the secure delivery to over 100 different communication devices, and track progress on executing response plans. Everbridge serves 8 of the 10 largest U.S. cities, 9 of the 10 largest U.S.-based investment banks, 47 of the 50 busiest North American airports, 9 of the 10 largest global consulting firms, 8 of the 10 largest global automakers, 9 of the 10 largest U.S.-based health care providers, and 7 of the 10 largest technology companies in the world. Everbridge is based in Boston with additional offices in 25 cities around the globe. For more information, visit www.everbridge.com, read the company blog, and follow on Twitter and Facebook.

Non-GAAP Financial Measures

This press release contains the following non-GAAP financial measures: non-GAAP cost of revenue, non-GAAP gross profit, non-GAAP gross margin, non-GAAP sales and marketing, non-GAAP research and development, non-GAAP general and administrative, non-GAAP operating expenses, non-GAAP operating income/(loss), non-GAAP net income/(loss), non-GAAP net income/(loss) per share, adjusted EBITDA, and free cash flow.

Non-GAAP operating income/(loss) excludes stock-based compensation, change in fair value of contingent consideration and amortization of acquired intangible assets. Non-GAAP net income/(loss) excludes stock-based compensation, change in fair value of contingent consideration, amortization of acquired intangible assets, accretion of interest on convertible senior notes, loss on extinguishment of convertible notes and capped call modification and the tax impact of such adjustments. The tax impact was considered immaterial for fiscal year 2020 and quarters within fiscal year 2020; however, the prior period tax impact presentation has been recast to align with our 2021 reporting presentation. Adjusted EBITDA represents net income/(loss) before interest income and interest expense, income tax expense and benefit, depreciation and amortization expense, loss on extinguishment of convertible notes and capped call modification, change in fair value of contingent consideration and stock-based compensation expense. Free cash flow is cash flow from operations, less cash used for capital expenditures and additions to capitalized software development costs.

We believe that these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to Everbridge's financial condition and results of operations. We use these non-GAAP measures for financial, operational and budgetary decision-making purposes, to understand and evaluate our core operating performance and trends, and to generate future operating plans. We believe that these non-GAAP financial measures provide useful information regarding past financial performance and future prospects, and permit us to more thoroughly analyze key financial metrics used to make operational decisions. We believe 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 our financial measures with other software companies, many of which present similar non-GAAP financial measures to investors.

We do not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant expenses and income that are required by GAAP to be recorded in the Company's financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by management about which expenses and income are excluded or included in determining these non-GAAP financial measures. In order to compensate for these limitations, management presents non-GAAP financial measures in connection with GAAP results. We urge investors to review the reconciliation of our non-GAAP financial measures to the comparable GAAP financial measures, which are included in this press release, and not to rely on any single financial measure to evaluate our business.

Cautionary Language Concerning Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to, statements regarding the anticipated opportunity and trends for growth in our critical communications and enterprise safety applications and our overall business, our market opportunity, our expectations regarding sales of our products, our goal to maintain market leadership and extend the markets in which we compete for customers, and our expected financial results for the fourth quarter of 2021 and the full fiscal year 2021. These forward-looking statements are made as of the date of this press release and were based on current expectations, estimates, forecasts and projections as well as the beliefs and assumptions of management. Words such as "expect," "anticipate," "should," "believe," "target," "project," "goals," "estimate," "potential," "predict," "may," "will," "could," "intend," variations of these terms or the negative of these terms and similar expressions are intended to identify these forward-looking statements. Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond our control. Our actual results could differ materially from those stated or implied in forward-looking statements due to a number of factors, including but not limited to: the ability of our products and services to perform as intended and meet our customers’ expectations; our ability to attract new customers and retain and increase sales to existing customers; our ability to increase sales of our Mass Notification application and/or ability to increase sales of our other applications; our ability to successfully integrate businesses and assets that we have acquired or may acquire in the future; the impact of the global COVID-19 pandemic on our operations and those of our customers and suppliers; developments in the market for targeted and contextually relevant critical communications or the associated regulatory environment; our estimates of market opportunity and forecasts of market growth may prove to be inaccurate; we have not been profitable on a consistent basis historically and may not achieve or maintain profitability in the future; the lengthy and unpredictable sales cycles for new customers; nature of our business exposes us to inherent liability risks; our ability to attract, integrate and retain qualified personnel; our ability to maintain successful relationships with our channel partners and technology partners; our ability to manage our growth effectively; our ability to respond to competitive pressures; potential liability related to privacy and security of personally identifiable information; our ability to protect our intellectual property rights, and the other risks detailed in our risk factors discussed in filings with the U.S. Securities and Exchange Commission (“SEC”), including but not limited to our Annual Report on Form 10-K for the year ended December 31, 2020 filed with the SEC on February 26, 2021. The forward-looking statements included in this press release represent our views as of the date of this press release. We undertake no intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. These forward-looking statements should not be relied upon as representing our views as of any date subsequent to the date of this press release.

All Everbridge products are trademarks of Everbridge, Inc. in the USA and other countries. All other product or company names mentioned are the property of their respective owners.

Consolidated Balance Sheets

(in thousands)

(unaudited)

 

 

September 30,

 

 

December 31,

 

 

2021

 

 

2020

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

546,522

 

 

$

467,171

 

Restricted cash

 

4,666

 

 

 

4,667

 

Accounts receivable, net

 

86,211

 

 

 

94,376

 

Prepaid expenses

 

12,520

 

 

 

11,774

 

Deferred costs and other current assets

 

27,448

 

 

 

20,464

 

Total current assets

 

677,367

 

 

 

598,452

 

Property and equipment, net

 

10,772

 

 

 

7,774

 

Capitalized software development costs, net

 

19,144

 

 

 

16,329

 

Goodwill

 

403,626

 

 

 

187,411

 

Intangible assets, net

 

204,612

 

 

 

113,762

 

Restricted cash

 

3,778

 

 

 

3,792

 

Prepaid expenses

 

1,561

 

 

 

1,943

 

Deferred costs and other assets

 

36,621

 

 

 

31,481

 

Total assets

$

1,357,481

 

 

$

960,944

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

$

7,634

 

 

$

9,698

 

Accrued payroll and employee related liabilities

 

28,368

 

 

 

27,674

 

Accrued expenses

 

11,866

 

 

 

7,246

 

Deferred revenue

 

202,800

 

 

 

165,389

 

Contingent consideration liabilities

 

 

 

 

10,619

 

Other current liabilities

 

11,120

 

 

 

15,602

 

Total current liabilities

 

261,788

 

 

 

236,228

 

Long-term liabilities:

 

 

 

 

 

 

 

Deferred revenue, noncurrent

 

11,271

 

 

 

4,738

 

Convertible senior notes

 

656,183

 

 

 

441,514

 

Deferred tax liabilities

 

12,531

 

 

 

10,065

 

Other long-term liabilities

 

16,926

 

 

 

16,094

 

Total liabilities

 

958,699

 

 

 

708,639

 

Stockholders' equity:

 

 

 

 

 

 

 

Common stock

 

39

 

 

 

35

 

Additional paid-in capital

 

777,998

 

 

 

542,776

 

Accumulated deficit

 

(377,604

)

 

 

(293,316

)

Accumulated other comprehensive income (loss)

 

(1,651

)

 

 

2,810

 

Total stockholders' equity

 

398,782

 

 

 

252,305

 

Total liabilities and stockholders' equity

$

1,357,481

 

 

$

960,944

 

Consolidated Statements of Operations and Comprehensive Loss

(in thousands, except share and per share data)

(unaudited)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Revenue

$

96,746

 

 

$

71,256

 

 

$

265,605

 

 

$

195,533

 

Cost of revenue

 

30,310

 

 

 

20,885

 

 

 

83,255

 

 

 

61,197

 

Gross profit

 

66,436

 

 

 

50,371

 

 

 

182,350

 

 

 

134,336

 

 

 

68.67

%

 

 

70.69

%

 

 

68.65

%

 

 

68.70

%

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

42,426

 

 

 

31,395

 

 

 

118,436

 

 

 

89,724

 

Research and development

 

23,197

 

 

 

16,948

 

 

 

61,527

 

 

 

46,057

 

General and administrative

 

19,904

 

 

 

19,766

 

 

 

67,130

 

 

 

52,476

 

Total operating expenses

 

85,527

 

 

 

68,109

 

 

 

247,093

 

 

 

188,257

 

Operating loss

 

(19,091

)

 

 

(17,738

)

 

 

(64,743

)

 

 

(53,921

)

Other expense, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and investment income

 

83

 

 

 

107

 

 

 

316

 

 

 

1,915

 

Interest expense

 

(9,792

)

 

 

(6,062

)

 

 

(26,007

)

 

 

(17,982

)

Loss on extinguishment of convertible notes and capped call modification

 

 

 

 

(44

)

 

 

(2,925

)

 

 

(44

)

Other expense, net

 

(623

)

 

 

(195

)

 

 

(1,274

)

 

 

(710

)

Total other expense, net

 

(10,332

)

 

 

(6,194

)

 

 

(29,890

)

 

 

(16,821

)

Loss before income taxes

 

(29,423

)

 

 

(23,932

)

 

 

(94,633

)

 

 

(70,742

)

Benefit from (provision for) income taxes

 

745

 

 

 

(273

)

 

 

10,345

 

 

 

1,932

 

Net loss

$

(28,678

)

 

$

(24,205

)

 

$

(84,288

)

 

$

(68,810

)

Net loss per share attributable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

(0.75

)

 

$

(0.70

)

 

$

(2.24

)

 

$

(2.00

)

Diluted

$

(0.75

)

 

$

(0.70

)

 

$

(2.24

)

 

$

(2.00

)

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

38,407,313

 

 

 

34,738,572

 

 

 

37,610,147

 

 

 

34,406,665

 

Diluted

 

38,407,313

 

 

 

34,738,572

 

 

 

37,610,147

 

 

 

34,406,665

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

(3,095

)

 

 

3,455

 

 

 

(4,461

)

 

 

(722

)

Total comprehensive loss

$

(31,773

)

 

$

(20,750

)

 

$

(88,749

)

 

$

(69,532

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense included in the above:

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Cost of revenue

$

1,260

 

 

$

842

 

 

$

3,078

 

 

$

2,153

 

Sales and marketing

 

5,747

 

 

 

4,395

 

 

 

15,068

 

 

 

11,920

 

Research and development

 

3,106

 

 

 

2,571

 

 

 

7,696

 

 

 

6,743

 

General and administrative

 

7,328

 

 

 

5,543

 

 

 

19,789

 

 

 

14,123

 

Total stock-based compensation

$

17,441

 

 

$

13,351

 

 

$

45,631

 

 

$

34,939

 

Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

$

(28,678

)

 

$

(24,205

)

 

$

(84,288

)

 

$

(68,810

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

14,226

 

 

 

8,140

 

 

 

38,080

 

 

 

22,116

 

Amortization of deferred costs

 

3,214

 

 

 

3,417

 

 

 

10,398

 

 

 

9,152

 

Deferred income taxes

 

(1,454

)

 

 

704

 

 

 

(11,232

)

 

 

(2,310

)

Accretion of interest on convertible senior notes

 

9,649

 

 

 

5,578

 

 

 

25,470

 

 

 

16,527

 

Loss on extinguishment of convertible notes and capped call modification

 

 

 

 

44

 

 

 

2,925

 

 

 

44

 

Provision for credit losses and sales reserve

 

774

 

 

 

55

 

 

 

2,679

 

 

 

1,442

 

Change in fair value of contingent consideration obligation

 

(7,103

)

 

 

1,500

 

 

 

(7,046

)

 

 

1,500

 

Payment of contingent consideration in excess of acquisition date fair value

 

(2,653

)

 

 

 

 

 

(2,653

)

 

 

 

Stock-based compensation

 

17,441

 

 

 

13,351

 

 

 

45,631

 

 

 

34,939

 

Other non-cash adjustments

 

102

 

 

 

(81

)

 

 

13

 

 

 

(81

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(3,292

)

 

 

(11,270

)

 

 

16,020

 

 

 

(7,929

)

Prepaid expenses

 

1,015

 

 

 

(1,487

)

 

 

93

 

 

 

(4,752

)

Deferred costs

 

(3,280

)

 

 

(5,057

)

 

 

(11,387

)

 

 

(12,000

)

Other assets

 

(5,675

)

 

 

181

 

 

 

(6,525

)

 

 

(3,248

)

Accounts payable

 

(3,475

)

 

 

122

 

 

 

(3,535

)

 

 

2,286

 

Accrued payroll and employee related liabilities

 

1,508

 

 

 

4,299

 

 

 

(3,812

)

 

 

3,965

 

Accrued expenses

 

1,865

 

 

 

592

 

 

 

2,836

 

 

 

(1

)

Deferred revenue

 

3,924

 

 

 

3,829

 

 

 

3,744

 

 

 

1,107

 

Other liabilities

 

(798

)

 

 

(239

)

 

 

(5,430

)

 

 

2,457

 

Net cash provided by (used in) operating activities

 

(2,690

)

 

 

(527

)

 

 

11,981

 

 

 

(3,596

)

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

(2,042

)

 

 

(947

)

 

 

(4,170

)

 

 

(2,122

)

Payments for acquisition of business, net of acquired cash

 

(2,013

)

 

 

(10,492

)

 

 

(199,679

)

 

 

(54,757

)

Additions to capitalized software development costs

 

(2,797

)

 

 

(2,623

)

 

 

(8,879

)

 

 

(7,296

)

Net cash used in investing activities

 

(6,852

)

 

 

(14,062

)

 

 

(212,728

)

 

 

(64,175

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of convertible notes

 

 

 

 

 

 

 

375,000

 

 

 

 

Payments of debt issuance costs

 

(249

)

 

 

 

 

 

(10,640

)

 

 

(131

)

Purchase of convertible notes capped call hedge

 

 

 

 

 

 

 

(35,100

)

 

 

 

Repurchase of convertible notes

 

 

 

 

 

 

 

(58,641

)

 

 

 

Proceeds from termination of convertible notes capped call hedge

 

 

 

 

 

 

 

10,650

 

 

 

 

Payment of contingent consideration

 

(2,540

)

 

 

 

 

 

(2,540

)

 

 

 

Restricted stock units withheld to settle employee tax withholding liability

 

(3,556

)

 

 

(3,342

)

 

 

(6,399

)

 

 

(4,269

)

Proceeds from employee stock purchase plan

 

2,136

 

 

 

1,679

 

 

 

4,587

 

 

 

3,389

 

Proceeds from stock option exercises

 

784

 

 

 

2,179

 

 

 

2,947

 

 

 

6,764

 

Net cash provided by (used in) financing activities

 

(3,425

)

 

 

516

 

 

 

279,864

 

 

 

5,753

 

Effect of exchange rates on cash, cash equivalents and restricted cash

 

(369

)

 

 

8

 

 

 

219

 

 

 

(411

)

Net increase (decrease) in cash, cash equivalents and restricted cash

 

(13,336

)

 

 

(14,065

)

 

 

79,336

 

 

 

(62,429

)

Cash, cash equivalents and restricted cash—beginning of period

 

568,302

 

 

 

491,298

 

 

 

475,630

 

 

 

539,662

 

Cash, cash equivalents and restricted cash—end of period

$

554,966

 

 

$

477,233

 

 

$

554,966

 

 

$

477,233

 

Reconciliation of GAAP measures to non-GAAP measures

(in thousands, except share and per share data)

(unaudited)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Cost of revenue

$

30,310

 

 

$

20,885

 

 

$

83,255

 

 

$

61,197

 

Amortization of acquired intangibles

 

(3,191

)

 

 

(1,354

)

 

 

(8,773

)

 

 

(3,022

)

Stock-based compensation

 

(1,260

)

 

 

(842

)

 

 

(3,078

)

 

 

(2,153

)

Non-GAAP cost of revenue

$

25,859

 

 

$

18,689

 

 

$

71,404

 

 

$

56,022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

$

66,436

 

 

$

50,371

 

 

$

182,350

 

 

$

134,336

 

Amortization of acquired intangibles

 

3,191

 

 

 

1,354

 

 

 

8,773

 

 

 

3,022

 

Stock-based compensation

 

1,260

 

 

 

842

 

 

 

3,078

 

 

 

2,153

 

Non-GAAP gross profit

$

70,887

 

 

$

52,567

 

 

$

194,201

 

 

$

139,511

 

Non-GAAP gross margin

 

73.3

%

 

 

73.8

%

 

 

73.1

%

 

 

71.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

$

42,426

 

 

$

31,395

 

 

$

118,436

 

 

$

89,724

 

Stock-based compensation

 

(5,747

)

 

 

(4,395

)

 

 

(15,068

)

 

 

(11,920

)

Non-GAAP sales and marketing

$

36,679

 

 

$

27,000

 

 

$

103,368

 

 

$

77,804

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

$

23,197

 

 

$

16,948

 

 

$

61,527

 

 

$

46,057

 

Stock-based compensation

 

(3,106

)

 

 

(2,571

)

 

 

(7,696

)

 

 

(6,743

)

Non-GAAP research and development

$

20,091

 

 

$

14,377

 

 

$

53,831

 

 

$

39,314

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

$

19,904

 

 

$

19,766

 

 

$

67,130

 

 

$

52,476

 

Amortization of acquired intangibles

 

(7,798

)

 

 

(4,296

)

 

 

(20,051

)

 

 

(11,501

)

Change in fair value of contingent consideration

 

7,103

 

 

 

(1,500

)

 

 

7,046

 

 

 

(1,500

)

Stock-based compensation

 

(7,328

)

 

 

(5,543

)

 

 

(19,789

)

 

 

(14,123

)

Non-GAAP general and administrative

$

11,881

 

 

$

8,427

 

 

$

34,336

 

 

$

25,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

$

85,527

 

 

$

68,109

 

 

$

247,093

 

 

$

188,257

 

Amortization of acquired intangibles

 

(7,798

)

 

 

(4,296

)

 

 

(20,051

)

 

 

(11,501

)

Change in fair value of contingent consideration

 

7,103

 

 

 

(1,500

)

 

 

7,046

 

 

 

(1,500

)

Stock-based compensation

 

(16,181

)

 

 

(12,509

)

 

 

(42,553

)

 

 

(32,786

)

Non-GAAP operating expenses

$

68,651

 

 

$

49,804

 

 

$

191,535

 

 

$

142,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

$

(19,091

)

 

$

(17,738

)

 

$

(64,743

)

 

$

(53,921

)

Amortization of acquired intangibles

 

10,989

 

 

 

5,650

 

 

 

28,824

 

 

 

14,523

 

Change in fair value of contingent consideration

 

(7,103

)

 

 

1,500

 

 

 

(7,046

)

 

 

1,500

 

Stock-based compensation

 

17,441

 

 

 

13,351

 

 

 

45,631

 

 

 

34,939

 

Non-GAAP operating income (loss)

$

2,236

 

 

$

2,763

 

 

$

2,666

 

 

$

(2,959

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

$

(28,678

)

 

$

(24,205

)

 

$

(84,288

)

 

$

(68,810

)

Amortization of acquired intangibles

 

10,989

 

 

 

5,650

 

 

 

28,824

 

 

 

14,523

 

Change in fair value of contingent consideration

 

(7,103

)

 

 

1,500

 

 

 

(7,046

)

 

 

1,500

 

Stock-based compensation

 

17,441

 

 

 

13,351

 

 

 

45,631

 

 

 

34,939

 

Accretion of interest on convertible senior notes

 

9,649

 

 

 

5,578

 

 

 

25,470

 

 

 

16,527

 

Loss on extinguishment of convertible notes and capped call modification

 

 

 

 

44

 

 

 

2,925

 

 

 

44

 

Income tax adjustments

 

(185

)

 

 

878

 

 

 

70

 

 

 

(227

)

Non-GAAP net income (loss)

$

2,113

 

 

$

2,796

 

 

$

11,586

 

 

$

(1,504

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.06

 

 

$

0.08

 

 

$

0.31

 

 

$

(0.04

)

Diluted

$

0.05

 

 

$

0.08

 

 

$

0.26

 

 

$

(0.04

)

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

38,407,313

 

 

 

34,738,572

 

 

 

37,610,147

 

 

 

34,406,665

 

Diluted

45,548,246

35,939,847

44,726,800

34,406,665

Reconciliation of GAAP measures to non-GAAP measures (Continued)

(in thousands)

(unaudited)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net loss

$

(28,678

)

 

$

(24,205

)

 

$

(84,288

)

 

$

(68,810

)

Interest and investment expense, net

 

9,709

 

 

 

5,955

 

 

 

25,691

 

 

 

16,067

 

(Benefit from) provision for income taxes

 

(745

)

 

 

273

 

 

 

(10,345

)

 

 

(1,932

)

Depreciation and amortization

 

14,226

 

 

 

8,140

 

 

 

38,080

 

 

 

22,116

 

EBITDA

 

(5,488

)

 

 

(9,837

)

 

 

(30,862

)

 

 

(32,559

)

Loss on extinguishment of convertible notes and capped call modification

 

 

 

 

44

 

 

 

2,925

 

 

 

44

 

Change in fair value of contingent consideration

 

(7,103

)

 

 

1,500

 

 

 

(7,046

)

 

 

1,500

 

Stock-based compensation

 

17,441

 

 

 

13,351

 

 

 

45,631

 

 

 

34,939

 

Adjusted EBITDA

$

4,850

 

 

$

5,058

 

 

$

10,648

 

 

$

3,924

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

$

(2,690

)

 

$

(527

)

 

$

11,981

 

 

$

(3,596

)

Capital expenditures

 

(2,042

)

 

 

(947

)

 

 

(4,170

)

 

 

(2,122

)

Capitalized software development costs

 

(2,797

)

 

 

(2,623

)

 

 

(8,879

)

 

 

(7,296

)

Free cash flow

$

(7,529

)

 

$

(4,097

)

 

$

(1,068

)

 

$

(13,014

)

Remaining Performance Obligations as of September 30, 2021

(in millions)

 

 

Remaining Performance Obligations

 

 

Remaining Performance Obligations

Next Twelve Months

 

Subscription and other contracts

$

423

 

 

$

256

 

Professional services contracts

 

11

 

 

 

10

 

Financial Outlook

(in millions, except share and per share data)

 

 

Three Months Ended

 

 

Year Ended

 

 

December 31, 2021

 

 

December 31, 2021

 

 

Low End

 

 

High End

 

 

Low End

 

 

High End

 

Net loss

$

(51.2

)

 

$

(50.8

)

 

$

(135.5

)

 

$

(135.1

)

Amortization of acquired intangibles

 

12.5

 

 

 

12.5

 

 

 

41.3

 

 

 

41.3

 

Change in fair value of contingent consideration

 

 

 

 

 

 

 

(7.0

)

 

 

(7.0

)

Accretion of interest on convertible senior notes

 

10.0

 

 

 

10.0

 

 

 

35.5

 

 

 

35.5

 

Loss on extinguishment of convertible notes and capped call modification

 

 

 

 

 

 

 

2.9

 

 

 

2.9

 

Stock-based compensation

 

20.9

 

 

 

20.9

 

 

 

66.5

 

 

 

66.5

 

Non-GAAP net income (loss)

$

(7.8

)

 

$

(7.4

)

 

$

3.7

 

 

$

4.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

38,800,000

 

 

 

38,800,000

 

 

 

37,900,000

 

 

 

37,900,000

 

Diluted

 

38,800,000

 

 

 

38,800,000

 

 

 

39,500,000

 

 

 

39,500,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share

$

(1.32

)

 

$

(1.31

)

 

$

(3.58

)

 

$

(3.56

)

Non-GAAP net income (loss) per share

$

(0.20

)

 

$

(0.19

)

 

$

0.09

 

 

$

0.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

$

(51.2

)

 

$

(50.8

)

 

$

(135.5

)

 

$

(135.1

)

Interest expense, net

 

10.1

 

 

 

10.1

 

 

 

35.8

 

 

 

35.8

 

Income taxes, net

 

2.0

 

 

 

2.0

 

 

 

(8.4

)

 

 

(8.4

)

Depreciation and amortization

 

16.4

 

 

 

16.4

 

 

 

54.5

 

 

 

54.5

 

EBITDA

 

(22.7

)

 

 

(22.3

)

 

 

(53.6

)

 

 

(53.2

)

Change in fair value of contingent consideration

 

 

 

 

 

 

 

(7.0

)

 

 

(7.0

)

Loss on extinguishment of convertible notes and capped call modification

 

 

 

 

 

 

 

2.9

 

 

 

2.9

 

Stock-based compensation

 

20.9

 

 

 

20.9

 

 

 

66.5

 

 

 

66.5

 

Adjusted EBITDA

$

(1.8

)

 

$

(1.4

)

 

$

8.8

 

 

$

9.2

 

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.