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 4, 2015
BENEFITFOCUS, INC.
(Exact name of registrant as specified in its charter)
Delaware
(State or other jurisdiction of incorporation)
| 001-36061 | 46-2346314 | |
| (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 4, 2015, Benefitfocus, Inc. issued a press release announcing its operating results for the quarter ended September 30, 2015. 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 4, 2015. | |
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 4, 2015 | /s/ Milton A. Alpern | |||||
| Milton A. Alpern, Chief Financial Officer | ||||||
Exhibit 99.1
| Benefitfocus, Inc. 843-284-1052 ext. 3527 pr@benefitfocus.com
Investor Relations: Michael Bauer 843-284-1052 ext. 6654 michael.bauer@benefitfocus.com |
|
Benefitfocus Announces Third Quarter 2015 Financial Results
Total revenue of $45.4 million grew 33% year-over-year
Signed the largest employer transaction in company history
Large employer customer count grows to over 700
Charleston, S.C. – November 4, 2015 – Benefitfocus, Inc. (NASDAQ: BNFT), a leading provider of cloud-based benefits software solutions, today announced its third quarter 2015 financial results.
“Benefitfocus reported record third quarter financial results that exceeded expectations from both a revenue and profitability perspective,” said Shawn Jenkins, Chief Executive Officer of Benefitfocus. “ We experienced strong customer activity in both our carrier business and employer business resulting in the best quarter in the company’s history. In addition, once again our software services revenue retention rate was over 95%.”
Jenkins added, “We are also pleased to announce we recently signed the largest employer transaction in the company’s history, which serves as a significant testament to the value the Benefitfocus platform brings to our customers. We remain focused on delivering a best-in-class cloud-based benefits management solution to our customers and we are confident that our expanding product portfolio and industry leadership puts us in an excellent position to capitalize on this multi-billion dollar market opportunity.”
Third Quarter 2015 Financial Highlights
Revenue
| • | Total revenue was $45.4 million, an increase of 33% compared to the third quarter of 2014. |
| • | Software services revenue was $39.3 million, an increase of 28% compared to the third quarter of 2014. |
| • | Professional services revenue was $6.1 million, an increase of 74% compared to the third quarter of 2014. |
| • | Employer revenue was $22.8 million, an increase of 53% compared to the third quarter of 2014. |
| • | Insurance carrier revenue was $22.6 million, an increase of 17% compared to the third quarter of 2014. |
Non-GAAP Net Loss and Adjusted EBITDA
| • | Non-GAAP net loss was ($13.2) million, compared to ($16.9) million in the third quarter of 2014. Non-GAAP net loss per share was ($0.46), based on 28.8 million basic and diluted weighted average common shares outstanding, compared to ($0.66) for the third quarter of 2014, based on 25.5 million basic and diluted weighted average common shares outstanding. |
| • | Adjusted EBITDA was ($8.8) million, compared to ($13.5) million in the third quarter of 2014. |
| • | See important disclosures about non-GAAP measures, and a reconciliation of them to GAAP, below. |
Balance Sheet and Cash Flow
| • | Cash, cash equivalents and marketable securities at September 30, 2015 totaled $85.2 million, compared to $88.5 million at the end of the second quarter of 2015. |
Third Quarter and Recent Business Highlights
| • | Ended the quarter with 703 large employer customers, up from 540 at the end of the year ago period and 662 at the end of the second quarter of 2015, and 55 insurance carrier customers, up from 44 at the end of the year ago period and 52 at the end of the second quarter of 2015. |
| • | New employer customer relationships added during the quarter include Flowers Foods, Ubisoft Entertainment, Potash Corporation, Sargento Foods and Steve Madden. |
| • | Announced the launch of the Autumn Software Release, which includes several new platform configurations and feature enhancements as well as the general availability of BENEFITFOCUS® Core Analytics. We expect the latest release to improve the user experience and simplify the open enrollment process for Benefitfocus’ employer and insurance carrier customers. |
| • | Introduced BENEFITFOCUS® ACA Management & Reporting and have received certification as an approved transmitter, allowing us to electronically file required ACA compliance documents with the Internal Revenue Service on behalf of our customers. |
| • | Announced a $46 million, three and a half year multi-product agreement to provide the benefits eligibility and enrollment services to the North Carolina State Health Plan’s more than 500,000 active and retired members. The agreement includes the option to renew for two additional years in one- year increments and as part of the relationship Benefitfocus will deploy BENEFITFOCUS® Marketplace, BENEFITFOCUS® Benefits Service Center and BENEFITFOCUS® ACA Management & Reporting. |
Business Outlook
Based on information available as of November 4, 2015, Benefitfocus is providing guidance for the fourth quarter and updating full year 2015 as indicated below.
Fourth Quarter 2015:
| • | Total revenue is expected to be in the range of $51.2 million to $52.2 million. |
| • | Non-GAAP net loss is expected to be in the range of ($13.7) million to ($13.2) million, or ($0.47) to ($0.46) per share, based on 29.0 million basic and diluted weighted average common shares outstanding. |
| • | Adjusted EBITDA is expected to be in the range of ($8.2) million to ($7.7) million. |
Full Year 2015:
| • | Total revenue is expected to be in the range of $182.0 million to $183.0 million. |
| • | Non-GAAP net loss is expected to be in the range of ($55.0) million to ($54.5) million, or ($1.94) to ($1.93) per share, based on 28.3 million basic and diluted weighted average common shares outstanding. |
| • | Adjusted EBITDA is expected to be in the range of ($35.5) million to ($35.0) million. |
Conference Call Details:
In conjunction with this announcement, Benefitfocus will host a conference call today, November 4, 2015 at 5:00 p.m. Eastern Time to discuss the company’s financial results. To access this call, dial (855) 233-6991 (domestic) or (317) 586-4497 (international) with conference ID 61980950. 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) through November 11, 2015.
About Benefitfocus
Benefitfocus, Inc. (NASDAQ: BNFT) is a leading provider of cloud-based benefits software solutions for consumers, employers, insurance carriers and brokers. Benefitfocus has served more than 25 million consumers on its platform, which 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 gross profit, operating loss, net loss, net loss per common share and adjusted EBITDA. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance or financial position, 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 gross profit, operating loss, net loss and net loss per share exclude stock-based compensation expenses, amortization of acquisition-related intangible assets and offering costs expensed. 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. Please note that other companies might define their non-GAAP financial measures differently than we do.
Management presents these 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, their inclusion 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: fluctuations in our financial results; general economic risks; 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.
Source: Benefitfocus, Inc.
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, |
|||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| Revenue |
$ | 45,426 | $ | 34,200 | $ | 130,803 | $ | 97,233 | ||||||||
| Cost of revenue(1)(2) |
26,265 | 23,355 | 72,368 | 63,618 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Gross profit |
19,161 | 10,845 | 58,435 | 33,615 | ||||||||||||
| Operating expenses:(1)(2) |
||||||||||||||||
| Sales and marketing |
14,218 | 12,105 | 45,497 | 37,159 | ||||||||||||
| Research and development |
12,958 | 11,469 | 38,006 | 30,619 | ||||||||||||
| General and administrative |
6,777 | 5,033 | 18,581 | 12,834 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total operating expenses |
33,953 | 28,607 | 102,084 | 80,612 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Loss from operations |
(14,792 | ) | (17,762 | ) | (43,649 | ) | (46,997 | ) | ||||||||
| Other income (expense): |
||||||||||||||||
| Interest income |
56 | 14 | 130 | 64 | ||||||||||||
| Interest expense on building lease financing obligations |
(1,727 | ) | (943 | ) | (5,371 | ) | (2,050 | ) | ||||||||
| Interest expense on other borrowings |
(195 | ) | (198 | ) | (685 | ) | (476 | ) | ||||||||
| Other (expense) income |
(1 | ) | (8 | ) | 3 | (11 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total other expense, net |
(1,867 | ) | (1,135 | ) | (5,923 | ) | (2,473 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Loss before income taxes |
(16,659 | ) | (18,897 | ) | (49,572 | ) | (49,470 | ) | ||||||||
| Income tax expense (benefit) |
5 | (9 | ) | 25 | 20 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net loss |
$ | (16,664 | ) | $ | (18,888 | ) | $ | (49,597 | ) | $ | (49,490 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Comprehensive loss |
$ | (16,664 | ) | $ | (18,888 | ) | $ | (49,597 | ) | $ | (49,490 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net loss per common share: |
||||||||||||||||
| Basic and diluted |
$ | (0.58 | ) | $ | (0.74 | ) | $ | (1.77 | ) | $ | (1.97 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted-average common shares outstanding: |
||||||||||||||||
| Basic and diluted |
28,847,493 | 25,503,194 | 28,083,343 | 25,085,072 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (1) Stock-based compensation included in above line items: |
||||||||||||||||
| Cost of revenue |
$ | 467 | $ | 327 | $ | 1,221 | $ | 619 | ||||||||
| Sales and marketing |
710 | 341 | 1,746 | 876 | ||||||||||||
| Research and development |
700 | 436 | 1,752 | 951 | ||||||||||||
| General and administrative |
1,137 | 549 | 2,912 | 1,098 | ||||||||||||
| (2) Amortization of acquired intangible assets included in above line items: |
||||||||||||||||
| Cost of revenue |
$ | 52 | $ | 58 | $ | 169 | $ | 175 | ||||||||
| Sales and marketing |
6 | 7 | 19 | 20 | ||||||||||||
| Research and development |
8 | 9 | 27 | 28 | ||||||||||||
| General and administrative |
2 | 2 | 6 | 6 | ||||||||||||
Benefitfocus, Inc.
Unaudited Consolidated Balance Sheets
(in thousands, except share and per share data)
| As of September 30, 2015 |
As of December 31, 2014 |
|||||||
| Assets |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 42,992 | $ | 51,074 | ||||
| Marketable securities |
42,245 | 5,135 | ||||||
| Accounts receivable, net |
20,738 | 21,311 | ||||||
| Accounts receivable, related party |
1,996 | — | ||||||
| Prepaid expenses and other current assets |
6,296 | 4,242 | ||||||
|
|
|
|
|
|||||
| Total current assets |
114,267 | 81,762 | ||||||
| Property and equipment, net |
54,555 | 54,021 | ||||||
| Intangible assets, net |
730 | 951 | ||||||
| Goodwill |
1,634 | 1,634 | ||||||
| Other non-current assets |
1,169 | 1,650 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 172,355 | $ | 140,018 | ||||
|
|
|
|
|
|||||
| Liabilities and stockholders’ deficit |
||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 4,925 | $ | 5,589 | ||||
| Accrued expenses |
9,302 | 9,171 | ||||||
| Accrued compensation and benefits |
20,820 | 17,374 | ||||||
| Deferred revenue, current portion |
36,523 | 20,384 | ||||||
| Revolving line of credit, current portion |
10,000 | — | ||||||
| Financing and capital lease obligations, current portion |
4,383 | 4,197 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
85,953 | 56,715 | ||||||
|
|
|
|
|
|||||
| Deferred revenue, net of current portion |
56,345 | 74,126 | ||||||
| Revolving line of credit, net of current portion |
5,246 | 17,657 | ||||||
| Financing and capital lease obligations, net of current portion |
31,224 | 32,240 | ||||||
| Other non-current liabilities |
2,325 | 2,103 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
181,093 | 182,841 | ||||||
|
|
|
|
|
|||||
| Commitments and contingencies |
||||||||
| Stockholders’ deficit: |
||||||||
| Preferred stock, par value $0.001, 5,000,000 shares authorized, no shares issued and outstanding at September 30, 2015 and December 31, 2014 |
— | — | ||||||
| Common stock, par value $0.001, 50,000,000 shares authorized, 28,986,398 and 25,608,937 shares issued and outstanding at September 30, 2015 and December 31, 2014, respectively |
29 | 26 | ||||||
| Additional paid-in capital |
307,088 | 223,409 | ||||||
| Accumulated deficit |
(315,855 | ) | (266,258 | ) | ||||
|
|
|
|
|
|||||
| Total stockholders’ deficit |
(8,738 | ) | (42,823 | ) | ||||
|
|
|
|
|
|||||
| Total liabilities and stockholders’ deficit |
$ | 172,355 | $ | 140,018 | ||||
|
|
|
|
|
|||||
Benefitfocus, Inc.
Unaudited Consolidated Statements of Cash Flows
(in thousands)
| Nine Months Ended September 30, |
||||||||
| 2015 | 2014 | |||||||
| Cash flows from operating activities |
||||||||
| Net loss |
$ | (49,597 | ) | $ | (49,490 | ) | ||
| Adjustments to reconcile net loss to net cash and cash equivalents used in operating activities: |
||||||||
| Depreciation and amortization |
8,686 | 7,600 | ||||||
| Stock-based compensation expense |
7,631 | 3,544 | ||||||
| Change in fair value and accretion of warrant |
— | 669 | ||||||
| Interest accrual on financing obligation |
5,371 | 2,050 | ||||||
| Provision for doubtful accounts |
— | 5 | ||||||
| Loss on disposal or impairment of property and equipment |
10 | 15 | ||||||
| Changes in operating assets and liabilities: |
||||||||
| Accounts receivable, net |
(814 | ) | 5,701 | |||||
| Accrued interest on short-term investments |
165 | 166 | ||||||
| Prepaid expenses and other current assets |
(1,900 | ) | 234 | |||||
| Other non-current assets |
1,047 | 546 | ||||||
| Accounts payable |
117 | (1,323 | ) | |||||
| Accrued expenses |
1,780 | 1,353 | ||||||
| Accrued compensation and benefits |
3,445 | 4,082 | ||||||
| Deferred revenue |
(1,849 | ) | 11,181 | |||||
| Other non-current liabilities |
222 | 987 | ||||||
|
|
|
|
|
|||||
| Net cash and cash equivalents used in operating activities |
(25,686 | ) | (12,680 | ) | ||||
|
|
|
|
|
|||||
| Cash flows from investing activities |
||||||||
| Purchases of short-term investments held to maturity |
(59,141 | ) | (12,959 | ) | ||||
| Proceeds from maturity of short-term investments held to maturity |
21,867 | 18,830 | ||||||
| Purchases of property and equipment |
(11,018 | ) | (7,985 | ) | ||||
|
|
|
|
|
|||||
| Net cash and cash equivalents used in investing activities |
(48,292 | ) | (2,114 | ) | ||||
|
|
|
|
|
|||||
| Cash flows from financing activities |
||||||||
| Draws on revolving line of credit |
32,492 | 7,000 | ||||||
| Payments on revolving line of credit |
(34,902 | ) | — | |||||
| Proceeds from exercises of stock options |
2,944 | 2,706 | ||||||
| Proceeds from issuance of common stock and warrant, net of issuance costs |
74,538 | — | ||||||
| Payments of deferred financing costs and debt issuance costs |
(566 | ) | — | |||||
| Remittance of taxes upon vesting of restricted stock units |
(1,224 | ) | (19 | ) | ||||
| Payments on financing and capital lease obligations |
(7,386 | ) | (6,762 | ) | ||||
|
|
|
|
|
|||||
| Net cash and cash equivalents provided by financing activities |
65,896 | 2,925 | ||||||
|
|
|
|
|
|||||
| Net decrease in cash and cash equivalents |
(8,082 | ) | (11,869 | ) | ||||
| Cash and cash equivalents, beginning of period |
51,074 | 65,645 | ||||||
|
|
|
|
|
|||||
| Cash and cash equivalents, end of period |
$ | 42,992 | $ | 53,776 | ||||
|
|
|
|
|
|||||
| Supplemental disclosure of non-cash investing and financing activities |
||||||||
| Property and equipment purchases in accounts payable and accrued expenses |
$ | 1,797 | $ | 726 | ||||
|
|
|
|||||||
| Property and equipment purchased with financing and capital lease obligations |
$ | 914 | $ | 14,777 | ||||
|
|
|
|
|
|||||
| Post contract support purchased with financing obligations |
$ | 272 | $ | 604 | ||||
|
|
|
|
|
|||||
| Allocation of proceeds to deferred revenue from issuance of common stock based on relative selling price |
$ | 207 | $ | — | ||||
|
|
|
|
|
|||||
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, |
|||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| Reconciliation from Gross Profit to Non-GAAP Gross Profit: |
||||||||||||||||
| Gross profit |
$ | 19,161 | $ | 10,845 | $ | 58,435 | $ | 33,615 | ||||||||
| Amortization of acquired intangible assets |
52 | 58 | 169 | 175 | ||||||||||||
| Stock-based compensation expense |
467 | 327 | 1,221 | 619 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total net adjustments |
519 | 385 | 1,390 | 794 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Non-GAAP gross profit |
$ | 19,680 | $ | 11,230 | $ | 59,825 | $ | 34,409 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Reconciliation from Operating Loss to Non-GAAP Operating Loss: |
||||||||||||||||
| Operating loss |
$ | (14,792 | ) | $ | (17,762 | ) | $ | (43,649 | ) | $ | (46,997 | ) | ||||
| Amortization of acquired intangible assets |
68 | 76 | 221 | 229 | ||||||||||||
| Stock-based compensation expense |
3,014 | 1,653 | 7,631 | 3,544 | ||||||||||||
| Offering costs expensed |
347 | 284 | 483 | 708 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total net adjustments |
3,429 | 2,013 | 8,335 | 4,481 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Non-GAAP operating loss |
$ | (11,363 | ) | $ | (15,749 | ) | $ | (35,314 | ) | $ | (42,516 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Reconciliation from Net Loss to Adjusted EBITDA: |
||||||||||||||||
| Net loss |
$ | (16,664 | ) | $ | (18,888 | ) | $ | (49,597 | ) | $ | (49,490 | ) | ||||
| Depreciation |
2,254 | 1,773 | 6,480 | 5,157 | ||||||||||||
| Amortization of software development costs |
638 | 751 | 1,985 | 2,214 | ||||||||||||
| Amortization of acquired intangible assets |
68 | 76 | 221 | 229 | ||||||||||||
| Interest income |
(56 | ) | (14 | ) | (130 | ) | (64 | ) | ||||||||
| Interest expense on building lease financing obligations |
1,727 | 943 | 5,371 | 2,050 | ||||||||||||
| Interest expense on other borrowings |
195 | 198 | 685 | 476 | ||||||||||||
| Income tax (benefit) expense |
5 | (9 | ) | 25 | 20 | |||||||||||
| Stock-based compensation expense |
3,014 | 1,653 | 7,631 | 3,544 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total net adjustments |
7,845 | 5,371 | 22,268 | 13,626 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted EBITDA |
$ | (8,819 | ) | $ | (13,517 | ) | $ | (27,329 | ) | $ | (35,864 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Reconciliation from Net Loss to Non-GAAP Net Loss: |
||||||||||||||||
| Net loss |
$ | (16,664 | ) | $ | (18,888 | ) | $ | (49,597 | ) | $ | (49,490 | ) | ||||
| Amortization of acquired intangible assets |
68 | 76 | 221 | 229 | ||||||||||||
| Stock-based compensation expense |
3,014 | 1,653 | 7,631 | 3,544 | ||||||||||||
| Offering costs expensed |
347 | 284 | 483 | 708 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total net adjustments |
3,429 | 2,013 | 8,335 | 4,481 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Non-GAAP net loss |
$ | (13,235 | ) | $ | (16,875 | ) | $ | (41,262 | ) | $ | (45,009 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Calculation of Non-GAAP Earnings Per Share: |
||||||||||||||||
| Non-GAAP net loss |
$ | (13,235 | ) | $ | (16,875 | ) | $ | (41,262 | ) | $ | (45,009 | ) | ||||
| Weighted average shares outstanding - basic and diluted |
28,847,493 | 25,503,194 | 28,083,343 | 25,085,072 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Shares used in computing non-GAAP net loss per share - basic and diluted |
28,847,493 | 25,503,194 | 28,083,343 | 25,085,072 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Non-GAAP net loss per common share - basic and diluted |
$ | (0.46 | ) | $ | (0.66 | ) | $ | (1.47 | ) | $ | (1.79 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||