UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) November 7, 2013
BENEFITFOCUS, INC.
(Exact name of registrant as specified in its charter)
| Delaware | 001-36061 | 46-2346314 | ||
| (State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
100 Benefitfocus Way, Charleston, South Carolina 29492
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code (843) 849-7476
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02. Results of Operations and Financial Condition.
On November 7, 2013, Benefitfocus, Inc. issued a press release announcing its operating results for the third quarter ended September 30, 2013. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein in its entirety by reference.
The information in this Item 2.02 (including Exhibit 99.1) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such a filing.
Item 9.01. Financial Statements and Exhibits.
| (d) | Exhibits |
| Exhibit No. |
Description | |
| 99.1 | Press release dated November 7, 2013. | |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| BENEFITFOCUS, INC. | ||||
| Date: November 7, 2013 | /s/ Milton A. Alpern | |||
| Milton A. Alpern, Chief Financial Officer | ||||
Exhibit 99.1
| Benefitfocus, Inc. 843-284-1052 ext. 6907 pr@benefitfocus.com
Investor Relations: ICR for Benefitfocus, Inc. Brian Denyeau 646-277-1251 brian.denyeau@icrinc.com |
|
Benefitfocus Announces Third Quarter 2013 Financial Results
| • | Total revenue of $26.3 million grew 26% year-over-year |
| • | Employer revenue of $9.8 million grew 66% year-over-year |
| • | Initial Public Offering raised $70.1 million in net proceeds |
Charleston, S.C. – November 7, 2013 – Benefitfocus, Inc. (NASDAQ: BNFT), a leading provider of cloud-based benefits software solutions, today announced its third quarter 2013 financial results.
“Benefitfocus delivered strong third quarter results that were highlighted by 66% growth in our employer revenue,” said Shawn Jenkins, President and Chief Executive Officer of Benefitfocus. “We are seeing strong demand for next-generation, cloud-based benefits management solutions as employers need to more efficiently manage nearly 30% of their total employee compensation. In addition, the benefits management industry is evolving from a defined benefit model towards a more flexible, defined contribution approach that empowers employees and individuals to design the benefits package that best suits their needs. We believe Benefitfocus is uniquely positioned to capitalize on these trends in a multi-billion dollar market opportunity.”
Jenkins added, “Our recent IPO was a significant milestone for Benefitfocus and served to further increase our market awareness, while also providing us with additional resources to execute on our strategic growth initiatives.”
Third Quarter 2013 Financial Highlights
Revenue
| • | Total revenue was $26.3 million, an increase of 26% compared to the third quarter of 2012. |
| • | Software revenue was $24.5 million, an increase of 29% compared to the third quarter of 2012. |
| • | Professional services revenue was $1.8 million, an increase of 1% compared to the third quarter of 2012. |
| • | Employer revenue was $9.8 million, an increase of 66% compared to the third quarter of 2012. |
| • | Insurance carrier revenue was $16.5 million, an increase of 11% compared to the third quarter of 2012. |
Operating Income
| • | GAAP operating loss was ($6.8) million, compared to an operating loss of ($2.3) million in the third quarter of 2012. |
| • | Non-GAAP operating loss was ($6.4) million, compared to ($2.1) million in the third quarter of 2012. |
Net Income
| • | GAAP net loss was ($6.8) million, compared to a net loss of ($2.4) million for the third quarter of 2012. GAAP net loss per share was ($1.08), based on 6.3 million basic and diluted weighted average common shares outstanding, compared to a GAAP net loss per share of ($0.49) for the third quarter of 2012, based on 4.8 million basic and diluted weighted average common shares outstanding. |
| • | Non-GAAP net loss was ($6.4) million, compared to ($2.1) million in the third quarter of 2012. Non-GAAP net loss per diluted share was ($0.30), based on 21.6 million basic and diluted weighted average common shares outstanding, compared to ($0.10) for the third quarter of 2012, based on 21.3 million basic and diluted weighted average common shares outstanding. These non-GAAP earnings per share calculations assume our convertible preferred stock was converted to common stock for the full quarter. |
Adjusted EBITDA
| • | Adjusted EBITDA was ($4.5) million, compared to ($0.4) million in the third quarter of 2012. |
Balance Sheet and Cash Flow
| • | Cash and cash equivalents at September 30, 2013 totaled $84.7 million, compared with $13.7 million at the end of the second quarter of 2013. The increase in cash was due principally to the $70.1 million in net proceeds generated from the completion of the company’s initial public offering in September 2013. |
| • | Cash flow from operations was $3.0 million and free cash flow was ($0.3) million for the third quarter of 2013, after taking into consideration $3.3 million of capital expenditures and capitalized software. This compares to cash flow from operations of $1.9 million and free cash flow of $0.1 million for the third quarter of 2012, after taking into consideration $1.8 million of capital expenditures and capitalized software. |
A reconciliation of GAAP to non-GAAP financial measures has been provided in this press release, including in the accompanying tables. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures.”
Third Quarter and Recent Business Highlights
| • | Ended the quarter with 379 employer customers, an increase of 31 from the second quarter of 2013 and 110 from the year ago period. |
| • | Added new employer customer relationships with Fiesta Restaurant Group, Inc., Sears Hometown and Outlets Stores, Inc., Sprouts Farmers Markets, Inc., Stolt-Nielsen USA and Western Kentucky University, among others. |
| • | Announced the availability of BENEFITFOCUS HR INTOUCH® Mobile, a native app for iOS and Android mobile devices that can be downloaded from Google Play and the iTunes App Store. This new solution provides employees using BENEFITFOCUS HR INTOUCH® access to all their benefits information anytime and anywhere from their mobile devices. |
| • | Announced a strategic alliance with Equifax Workforce Solutions making available the Equifax Look-Back Calculator through BENEFITFOCUS HR INTOUCH®, which allows employers to calculate look-back periods of hourly workforce populations using the safe harbor method introduced by the Employer Shared Responsibility provision of the Affordable Care Act. |
| • | Successfully completed our initial public offering of approximately 4.94 million shares, including 3 million primary shares that generated net proceeds of $70.1 million to Benefitfocus. |
Business Outlook
Based on information available as of November 7, 2013, Benefitfocus is issuing guidance for the fourth quarter and full year 2013 as indicated below.
Fourth Quarter 2013:
| • | Total revenue is expected to be in the range of $28.0 million to $29.0 million. |
| • | Non-GAAP net loss is expected to be in the range of a loss of ($8.0) million to ($8.5) million, or ($0.33) to ($0.35) per share, based on 24.5 million basic and diluted weighted average common shares outstanding. |
| • | Adjusted EBITDA is expected to be in the range of ($6.0) million to ($6.5) million. |
Full Year 2013:
| • | Total revenue is expected to be in the range of $102.5 million to $103.5 million. |
| • | Non-GAAP net loss is expected to be in the range of ($28.9) million to ($29.4) million, or ($1.30) to ($1.33) per share, based on 22.2 million basic and diluted weighted average common shares outstanding. |
| • | Adjusted EBITDA is expected to be in the range of ($21.2) million to ($21.7) million. |
Conference Call Details:
In conjunction with this announcement, Benefitfocus will host a conference call today, November 7, 2013 at 5:00 p.m. Eastern Time to discuss the company’s financial results. To access this call, dial (855) 425-4205 (domestic) or (317) 586-4497 (international) with conference ID 89388506. A live webcast, as well as the replay, of the conference call will be available on the Investor Relations page of the company’s website at http://investor.benefitfocus.com/. A replay of this conference call can also be accessed by dialing (855) 859-2056 (domestic) or (404) 537-3406 (international) until December 7, 2013.
About Benefitfocus
Benefitfocus (NASDAQ: BNFT), is a leading provider of cloud-based benefits software solutions for consumers, employers, insurance carriers and brokers. Benefitfocus serves more than 20 million consumers on its platform that consists of an integrated portfolio of products and services enabling clients to more efficiently shop, enroll, manage and exchange benefits information. With a user-friendly interface and consumer-centric design, the Benefitfocus Platform provides one place for consumers to access all their benefits. Benefitfocus solutions support the administration of all types of benefits, including core medical, dental, and other voluntary benefits plans as well as wellness programs. For more information, visit www.benefitfocus.com.
Non-GAAP Financial Measures
The company uses certain non-GAAP financial measures in this release, including non-GAAP loss from operations, net loss, net loss per share, adjusted gross profit, adjusted EBITDA and free cash flow. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position or cash flow, that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP.
Non-GAAP loss from operations, net loss and net loss per share exclude stock-based compensation expenses and amortization of acquisition related intangible assets. Adjusted gross profit excludes stock-based compensation, amortization of acquisition-related intangible assets, amortization of software development costs and depreciation. We define adjusted EBITDA as net loss before net interest, taxes, and depreciation and amortization expense, adjusted to eliminate stock-based compensation expense and expense related to the impairment of goodwill and intangible assets. We define free cash flow as cash flow from operations less capital expenditures and capitalized software. Please note that other companies might define their non-GAAP financial measures differently than we do.
Management presents certain non-GAAP financial measures in this release because it considers them to be important supplemental measures of performance. Management uses these non-GAAP financial measures for planning purposes, including analysis of the company’s performance against prior periods, the preparation of operating budgets and to determine appropriate levels of operating and capital investments. Management believes that these non-GAAP financial measures provide additional insight for analysts and investors in evaluating the company’s financial and operational performance. Management also intends to provide these non-GAAP financial measures as part of the company’s future earnings discussions and, therefore, the inclusion of the non-GAAP financial measures should provide consistency in the company’s financial reporting.
Non-GAAP financial measures have limitations as an analytical tool. Investors are encouraged to review the reconciliation of the non-GAAP measures to their most directly comparable GAAP measures provided in this release, including in the accompanying tables.
Safe Harbor Statement
Except for historical information, all of the statements, expectations, and assumptions contained in this press release are forward-looking statements. Actual results might differ materially from those explicit or implicit in the forward-looking statements. Important factors that could cause actual results to differ materially include: the immature and volatile market for our products and services; the need to innovate and provide useful products and services; risks related to changing healthcare and other applicable regulations; our ability to compete effectively; our ability to maintain our culture and recruit and retain qualified personnel; privacy, security and other risks associated with our business; and the other risk factors set forth from time to time in our SEC filings, copies of which are available free of charge within the Investor Relations section of the Benefitfocus website at http://investor.benefitfocus.com/sec.cfm or upon request from our Investor Relations Department. Benefitfocus assumes no obligation and does not intend to update these forward-looking statements, except as required by law.
Benefitfocus, Inc.
Unaudited Consolidated Statements of Operations and Comprehensive Loss
(in thousands, except share and per share data)
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2013 | 2012 | 2013 | 2012 | |||||||||||||
| Revenue |
$ | 26,317 | $ | 20,833 | $ | 74,496 | $ | 59,531 | ||||||||
| Cost of revenue (1)(2) |
16,379 | 10,899 | 43,549 | 33,130 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Gross profit |
9,938 | 9,934 | 30,947 | 26,401 | ||||||||||||
| Operating expenses: (1)(2) |
||||||||||||||||
| Sales and marketing |
7,426 | 6,727 | 27,331 | 21,791 | ||||||||||||
| Research and development |
6,633 | 3,706 | 17,138 | 11,416 | ||||||||||||
| General and administrative |
2,645 | 1,811 | 8,253 | 5,564 | ||||||||||||
| Change in fair value of contingent consideration |
— | (1 | ) | (43 | ) | 169 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total operating expenses |
16,704 | 12,243 | 52,679 | 38,940 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Loss from operations |
(6,766 | ) | (2,309 | ) | (21,732 | ) | (12,539 | ) | ||||||||
| Other income (expense): |
||||||||||||||||
| Interest income |
8 | 9 | 31 | 41 | ||||||||||||
| Interest expense |
(113 | ) | (37 | ) | (271 | ) | (139 | ) | ||||||||
| Other expense |
9 | (28 | ) | (29 | ) | (57 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total other expense, net |
(96 | ) | (56 | ) | (269 | ) | (155 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Loss before income taxes |
(6,862 | ) | (2,365 | ) | (22,001 | ) | (12,694 | ) | ||||||||
| Income tax (benefit) expense |
(59 | ) | 10 | (19 | ) | 49 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net loss |
$ | (6,803 | ) | $ | (2,375 | ) | $ | (21,982 | ) | $ | (12,743 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Comprehensive loss |
$ | (6,803 | ) | $ | (2,375 | ) | $ | (21,982 | ) | $ | (12,743 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net loss per common share: |
||||||||||||||||
| Basic and diluted |
$ | (1.08 | ) | $ | (0.49 | ) | $ | (4.14 | ) | $ | (2.64 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted-average common shares outstanding: |
||||||||||||||||
| Basic and diluted |
6,320,731 | 4,836,179 | 5,315,008 | 4,824,182 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (1) Stock-based compensation included in above line items: |
||||||||||||||||
| Cost of revenue |
$ | 57 | $ | 42 | $ | 188 | $ | 126 | ||||||||
| Sales and marketing |
29 | 15 | 93 | 45 | ||||||||||||
| Research and development |
56 | 28 | 189 | 85 | ||||||||||||
| General and administrative |
142 | 68 | 351 | 208 | ||||||||||||
| (2) Amortization of acquired intangible assets included in above line items: |
||||||||||||||||
| Cost of revenue |
$ | 60 | $ | 66 | $ | 186 | $ | 190 | ||||||||
| Sales and marketing |
6 | 7 | 22 | 26 | ||||||||||||
| Research and development |
11 | 9 | 31 | 28 | ||||||||||||
| General and administrative |
2 | 2 | 7 | 7 | ||||||||||||
Benefitfocus, Inc.
Unaudited Consolidated Balance Sheets
(in thousands, except share and per share data)
| As of September 30, 2013 |
As of December 31, 2012 |
|||||||
| Assets |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 84,672 | $ | 19,703 | ||||
| Accounts receivable, net |
21,177 | 13,372 | ||||||
| Prepaid expenses and other current assets |
2,495 | 1,483 | ||||||
|
|
|
|
|
|||||
| Total current assets |
108,344 | 34,558 | ||||||
| Property and equipment, net |
16,474 | 14,150 | ||||||
| Intangible assets, net |
1,333 | 1,579 | ||||||
| Goodwill |
1,634 | 1,634 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 127,785 | $ | 51,921 | ||||
|
|
|
|
|
|||||
| Liabilities, redeemable convertible preferred stock and stockholders’ equity (deficit) |
||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 5,596 | $ | 1,726 | ||||
| Accrued expenses |
3,219 | 2,453 | ||||||
| Accrued compensation and benefits |
15,737 | 9,661 | ||||||
| Deferred revenue, current portion |
14,192 | 11,165 | ||||||
| Capital lease obligations, current portion |
1,170 | 1,171 | ||||||
| Notes payable, current portion |
— | 2,420 | ||||||
| Contingent consideration related to acquisition, current portion |
310 | 328 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
40,224 | 28,924 | ||||||
|
|
|
|
|
|||||
| Deferred revenue, net of current portion |
58,166 | 46,355 | ||||||
| Revolving line of credit |
5,757 | — | ||||||
| Capital lease obligations, net of current portion |
604 | 550 | ||||||
| Notes payable, net of current portion |
— | 3,561 | ||||||
| Other non-current liabilities |
2,593 | 2,301 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
107,344 | 81,691 | ||||||
|
|
|
|
|
|||||
| Commitments and contingencies |
||||||||
| Redeemable convertible preferred stock: |
||||||||
| Convertible Series A preferred stock, no par value, no shares authorized, issued and outstanding at September 30, 2013; 14,055,851 shares authorized, issued and outstanding at December 31, 2012 |
— | 105,505 | ||||||
| Convertible Series B preferred stock, no par value, no shares authorized, issued and outstanding at September 30, 2013; 2,441,009 shares authorized, issued and outstanding, at December 31, 2012 |
— | 29,973 | ||||||
|
|
|
|
|
|||||
| Total redeemable convertible preferred stock |
— | 135,478 | ||||||
|
|
|
|
|
|||||
| Stockholders’ equity (deficit): |
||||||||
| Preferred stock, par value $0.001, 5,000,000 shares authorized, no shares issued and outstanding at September 30, 2013 and December 31, 2012 |
— | — | ||||||
| Common stock, no par value, no shares authorized issued and outstanding at September 30, 2013; 100,000,000 shares authorized, 20,125,063 shares issued and 4,792,347 shares outstanding at December 31, 2012 |
— | 6,109 | ||||||
| Common stock, par value $0.001, 50,000,000 shares authorized, 24,441,228 shares issued and outstanding at September 30, 2013; no shares authorized, issued and outstanding at December 31, 2012 |
24 | — | ||||||
| Additional paid-in capital |
213,756 | — | ||||||
| Accumulated deficit |
(193,339 | ) | (171,357 | ) | ||||
|
|
|
|
|
|||||
| Total stockholders’ equity (deficit) |
20,441 | (165,248 | ) | |||||
|
|
|
|
|
|||||
| Total liabilities, redeemable convertible preferred stock and stockholders’ equity (deficit) |
$ | 127,785 | $ | 51,921 | ||||
|
|
|
|
|
|||||
Benefitfocus, Inc.
Unaudited Consolidated Statements of Cash Flows
(in thousands)
| Nine Months Ended September 30, |
||||||||
| 2013 | 2012 | |||||||
| Cash flows from operating activities |
||||||||
| Net loss |
$ | (21,982 | ) | $ | (12,743 | ) | ||
| Adjustments to reconcile net loss to net cash and cash equivalents provided by operating activities: |
||||||||
| Depreciation and amortization |
5,727 | 6,567 | ||||||
| Stock-based compensation expense |
821 | 464 | ||||||
| Change in fair value and accretion of warrant |
669 | 320 | ||||||
| Change in fair value of contingent consideration |
(18 | ) | 225 | |||||
| Provision for doubtful accounts |
55 | 80 | ||||||
| Loss on disposal of property and equipment |
20 | 9 | ||||||
| Changes in operating assets and liabilities: |
||||||||
| Accounts receivable, net |
(7,860 | ) | (2,437 | ) | ||||
| Prepaid expenses and other current assets |
(1,012 | ) | 228 | |||||
| Accounts payable |
3,870 | 405 | ||||||
| Accrued expenses |
766 | 456 | ||||||
| Accrued compensation and benefits |
6,076 | 3,659 | ||||||
| Contingent consideration related to acquisition |
— | (320 | ) | |||||
| Deferred revenue |
14,838 | 9,165 | ||||||
| Other non-current liabilities |
293 | 319 | ||||||
|
|
|
|
|
|||||
| Net cash and cash equivalents provided by operating activities |
2,263 | 6,397 | ||||||
|
|
|
|
|
|||||
| Cash flows from investing activities |
||||||||
| Purchases of property and equipment |
(6,695 | ) | (5,154 | ) | ||||
| Proceeds from sale of property and equipment |
9 | — | ||||||
|
|
|
|
|
|||||
| Net cash and cash equivalents used in investing activities |
(6,686 | ) | (5,154 | ) | ||||
|
|
|
|
|
|||||
| Cash flows from financing activities |
||||||||
| Proceeds from initial public offering, net of issuance costs |
70,064 | — | ||||||
| Draws on revolving line of credit |
10,757 | — | ||||||
| Payments on revolving line of credit |
(5,000 | ) | — | |||||
| Proceeds from notes payable borrowing |
1,465 | — | ||||||
| Repayment of notes payable |
(7,447 | ) | (835 | ) | ||||
| Proceeds from exercises of stock options |
572 | 84 | ||||||
| Proceeds from issuance of common stock (excluding IPO) |
68 | — | ||||||
| Repurchases of common stock |
— | (593 | ) | |||||
| Payments of contingent consideration |
— | (1,700 | ) | |||||
| Payments on capital lease obligations |
(1,087 | ) | (1,071 | ) | ||||
|
|
|
|
|
|||||
| Net cash and cash equivalents provided by (used in) financing activities |
69,392 | (4,115 | ) | |||||
|
|
|
|
|
|||||
| Net increase (decrease) in cash and cash equivalents |
64,969 | (2,872 | ) | |||||
| Cash and cash equivalents, beginning of period |
19,703 | 15,856 | ||||||
|
|
|
|
|
|||||
| Cash and cash equivalents, end of period |
$ | 84,672 | $ | 12,984 | ||||
|
|
|
|
|
|||||
| Supplemental disclosure of non-cash investing and financing activities |
||||||||
| Property and equipment acquired with direct financing or leases |
$ | 1,138 | $ | — | ||||
|
|
|
|
|
|||||
| Supplemental disclosures of cash flow information |
||||||||
| Income taxes paid |
$ | 168 | $ | 40 | ||||
|
|
|
|
|
|||||
| Interest paid |
$ | 248 | $ | 149 | ||||
|
|
|
|
|
|||||
Benefitfocus, Inc.
Reconciliation of GAAP to Non-GAAP Measures
(unaudited, dollars in thousands except share and per share data)
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2013 | 2012 | 2013 | 2012 | |||||||||||||
| Reconciliation from Gross Profit to Adjusted Gross Profit: |
||||||||||||||||
| Gross profit |
$ | 9,938 | $ | 9,934 | $ | 30,947 | $ | 26,401 | ||||||||
| Depreciation |
999 | 999 | 2,910 | 3,008 | ||||||||||||
| Amortization of software development costs |
661 | 554 | 1,904 | 2,664 | ||||||||||||
| Amortization of acquired intangible assets |
60 | 66 | 186 | 190 | ||||||||||||
| Stock-based compensation expense |
57 | 42 | 188 | 126 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted gross profit |
$ | 11,715 | $ | 11,595 | $ | 36,135 | $ | 32,389 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Reconciliation from Operating Loss to Non-GAAP Operating Loss: |
||||||||||||||||
| Operating loss |
$ | (6,766 | ) | $ | (2,309 | ) | $ | (21,732 | ) | $ | (12,539 | ) | ||||
| Amortization of acquired intangible assets |
79 | 84 | 246 | 251 | ||||||||||||
| Stock-based compensation expense |
284 | 153 | 821 | 464 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total net adjustments |
$ | 363 | $ | 237 | $ | 1,067 | $ | 715 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Non-GAAP operating loss |
$ | (6,403 | ) | $ | (2,072 | ) | $ | (20,665 | ) | $ | (11,824 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Reconciliation from Net Loss to Adjusted EBITDA: |
||||||||||||||||
| Net loss |
$ | (6,803 | ) | $ | (2,375 | ) | $ | (21,982 | ) | $ | (12,743 | ) | ||||
| Depreciation |
1,235 | 1,175 | 3,577 | 3,652 | ||||||||||||
| Amortization of software development costs |
661 | 554 | 1,904 | 2,664 | ||||||||||||
| Amortization of acquired intangible assets |
79 | 84 | 246 | 251 | ||||||||||||
| Interest income |
(8 | ) | (9 | ) | (31 | ) | (41 | ) | ||||||||
| Interest expense |
113 | 37 | 271 | 139 | ||||||||||||
| Income tax expense |
(59 | ) | 10 | (19 | ) | 49 | ||||||||||
| Stock-based compensation expense |
284 | 153 | 821 | 464 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total net adjustments |
$ | 2,305 | $ | 2,004 | $ | 6,769 | $ | 7,178 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted EBITDA |
$ | (4,498 | ) | $ | (371 | ) | $ | (15,213 | ) | $ | (5,565 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Reconciliation from Net Loss to Non-GAAP Net Loss: |
||||||||||||||||
| Net loss |
$ | (6,803 | ) | $ | (2,375 | ) | $ | (21,982 | ) | $ | (12,743 | ) | ||||
| Amortization of acquired intangible assets |
79 | 84 | 246 | 251 | ||||||||||||
| Stock-based compensation expense |
284 | 153 | 821 | 464 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total net adjustments |
363 | 237 | 1,067 | 715 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Non-GAAP net loss |
$ | (6,440 | ) | $ | (2,138 | ) | $ | (20,915 | ) | $ | (12,028 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Calculation of Non-GAAP Earnings Per Share: |
||||||||||||||||
| Non-GAAP net loss |
$ | (6,440 | ) | $ | (2,138 | ) | $ | (20,915 | ) | $ | (12,028 | ) | ||||
| Weighted average shares outstanding -basic and diluted |
6,320,731 | 4,836,179 | 5,315,008 | 4,824,182 | ||||||||||||
| Additional weighted average shares giving effect to conversion of convertible preferred stock at the beginning of the period |
15,241,664 | 16,496,860 | 16,073,864 | 16,496,860 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Shares used in computing non-GAAP net loss per share - basic and diluted |
21,562,395 | 21,333,039 | 21,388,872 | 21,321,042 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Non-GAAP net loss per common share - basic and diluted |
$ | (0.30 | ) | $ | (0.10 | ) | $ | (0.98 | ) | $ | (0.56 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||