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 3, 2016
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)) |
On November 3, 2016, Benefitfocus, Inc. issued a press release announcing its operating results for the quarter ended September 30, 2016. 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 3, 2016. |
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 3, 2016 |
|
/s/ Jeffrey M. Laborde |
|
|
|
Jeffrey M. Laborde |
|
|
|
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 2016 Financial Results
Total revenue of $58.0 million grew 28% year-over-year
Employer revenue of $35.4 million grew 55% year-over-year
Charleston, S.C. – November 3, 2016 – Benefitfocus, Inc. (NASDAQ: BNFT), a leading provider of cloud-based benefits management solutions, today announced its third quarter 2016 financial results.
“Benefitfocus continued its positive momentum and delivered strong third quarter results with total revenue growing 28% in the quarter,” said Shawn Jenkins, Chief Executive Officer of Benefitfocus. “Our employer revenue grew 55% driven by impressive demand for our platform, and once again, our software revenue retention rate was over 95%.”
Jenkins added, “We are also pleased that we achieved adjusted EBITDA profitability one quarter ahead of plan and continue to make excellent progress towards achieving our long-term goals. Throughout 2016 we have extended our leadership position within the dynamic cloud based benefits administration market as we remain focused on enabling our customers to engage employees, improve plan fit, reduce benefits expense and streamline administration.”
Third Quarter 2016 Financial Highlights
Revenue
|
|
• |
Total revenue was $58.0 million, an increase of 28% compared to the third quarter of 2015. |
|
|
• |
Software services revenue was $49.3 million, an increase of 25% compared to the third quarter of 2015. |
|
|
• |
Professional services revenue was $8.7 million, an increase of 43% compared to the third quarter of 2015. |
|
|
• |
Employer revenue was $35.4 million, an increase of 55% compared to the third quarter of 2015. |
|
|
• |
Insurance carrier revenue was $22.7 million, approximately unchanged compared to the third quarter of 2015. |
Net Loss
|
|
• |
Net loss was ($8.6) million, compared to ($16.7) million in the third quarter of 2015. Net loss per share was ($0.29), based on 29.7 million basic and diluted weighted average common shares outstanding, compared to ($0.58) for the third quarter of 2015, based on 28.8 million basic and diluted weighted average common shares outstanding. |
Non-GAAP Net Loss and Adjusted EBITDA
|
|
• |
Non-GAAP net loss was ($4.1) million, compared to ($13.2) million in the third quarter of 2015. Non-GAAP net loss per share was ($0.14), based on 29.7 million basic and diluted weighted average |
|
|
common shares outstanding, compared to ($0.46) for the third quarter of 2015, based on 28.8 million basic and diluted weighted average common shares outstanding. |
|
|
• |
Adjusted EBITDA was $1.1 million, compared to ($8.8) million in the third quarter of 2015. |
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, 2016 totaled $55.3 million, compared to $68.0 million at the end of the second quarter of 2016. |
Third Quarter and Recent Business Highlights
|
|
• |
Ended the quarter with 827 large employer customers, up from 703 at the end of the year ago period and 803 at the end of the second quarter of 2016. |
|
|
• |
Signed 6 new national accounts with more than 10,000 lives during the third quarter. |
|
|
• |
Announced major platform upgrades in our Autumn 2016 Software Release. This latest release gives consumers on the BENEFITFOCUS® Platform the ability to complete open enrollment on their mobile device using the BENEFITFOCUS® App or directly through the mobile optimize BENEFITFOCUS® Marketplace. |
|
|
• |
Hosted our first Carrier Executive Forum with over 20 SVP level executives from the country’s largest health and voluntary insurance carriers. |
|
|
• |
Opportunistically expanded our revolving credit facility from $60 million to $95 million and extended the term to February 2020. |
|
|
• |
Appointed Jeffrey Laborde as Chief Financial Officer. Prior to joining Benefitfocus, Laborde served as Chief Financial Officer at Infor, Inc., a leading enterprise resource planning software vendor, and SumTotal Systems, a leading human capital management software provider. Prior to SumTotal, Laborde served as a managing director for Goldman Sachs & Co. in its Technology, Media & Telecom Group. |
Business Outlook
Based on information available as of November 3, 2016, Benefitfocus is providing guidance for the fourth quarter and updating full year 2016 as indicated below.
Fourth Quarter 2016:
|
|
• |
Total revenue is expected to be in the range of $62.3 million to $63.3 million. |
|
|
• |
Non-GAAP net loss is expected to be in the range of ($4.2) million to ($3.2) million, or ($0.14) to ($0.11) per share, based on 29.8 million basic and diluted weighted average common shares outstanding. |
|
|
• |
Adjusted EBITDA is expected to be in the range of $1.5 million to $2.5 million. |
Full Year 2016:
|
|
• |
Total revenue is expected to be in the range of $233.0 million to $234.0 million. |
|
|
• |
Non-GAAP net loss is expected to be in the range of ($23.4) million to ($22.4) million, or ($0.79) to ($0.76) per share, based on 29.5 million basic and diluted weighted average common shares outstanding. |
|
|
• |
Adjusted EBITDA is expected to be in the range of ($2.5) million to ($1.5) million. |
See important disclosures about non-GAAP measures, and a reconciliation of them to GAAP below:
2
In conjunction with this announcement, Benefitfocus will host a conference call today, November 3, 2016 at 5:00 p.m. Eastern Time to discuss the company’s financial results. To access this call, dial (877) 407-9039 (domestic) or (201) 689-8470 (international). 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 (877) 870-5176 (domestic) or (858) 384-5517 (international) with replay passcode 13647185 through November 10, 2016.
About Benefitfocus
Benefitfocus (NASDAQ: BNFT) provides a leading cloud-based benefits management platform that simplifies how organizations and individuals shop for, enroll in, manage and exchange benefits. Every day leading employers, insurance companies and millions of consumers rely on our platform to manage, scale and exchange benefits data seamlessly. In an increasingly complex benefits landscape, we bring order to chaos so our clients and their employees have access to better information, make better decisions and lead better lives. Learn more at www.benefitfocus.com, LinkedIn and Twitter.
Non-GAAP Financial Measures
The company uses certain non-GAAP financial measures in this release and the accompanying tables, 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 and amortization of acquisition-related intangible assets and offering costs expensed, if any. 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 determination of 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:
3
our continuing losses and need to achieve profitability; 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 maintain our culture and recruit and retain qualified personnel; our ability to compete effectively; 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.
4
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, |
|
||||||||||
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
|
Revenue |
|
$ |
58,022 |
|
|
$ |
45,426 |
|
|
$ |
170,688 |
|
|
$ |
130,803 |
|
|
Cost of revenue (1)(2) |
|
|
29,112 |
|
|
|
26,265 |
|
|
|
88,159 |
|
|
|
72,368 |
|
|
Gross profit |
|
|
28,910 |
|
|
|
19,161 |
|
|
|
82,529 |
|
|
|
58,435 |
|
|
Operating expenses:(1)(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
|
13,607 |
|
|
|
14,218 |
|
|
|
41,942 |
|
|
|
45,497 |
|
|
Research and development |
|
|
14,081 |
|
|
|
12,958 |
|
|
|
43,276 |
|
|
|
38,006 |
|
|
General and administrative |
|
|
7,746 |
|
|
|
6,777 |
|
|
|
24,415 |
|
|
|
18,581 |
|
|
Total operating expenses |
|
|
35,434 |
|
|
|
33,953 |
|
|
|
109,633 |
|
|
|
102,084 |
|
|
Loss from operations |
|
|
(6,524 |
) |
|
|
(14,792 |
) |
|
|
(27,104 |
) |
|
|
(43,649 |
) |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
25 |
|
|
|
56 |
|
|
|
117 |
|
|
|
130 |
|
|
Interest expense on building lease financing obligations |
|
|
(1,704 |
) |
|
|
(1,727 |
) |
|
|
(5,130 |
) |
|
|
(5,371 |
) |
|
Interest expense on other borrowings |
|
|
(262 |
) |
|
|
(195 |
) |
|
|
(691 |
) |
|
|
(685 |
) |
|
Other (expense) income |
|
|
(133 |
) |
|
|
(1 |
) |
|
|
(136 |
) |
|
|
3 |
|
|
Total other expense, net |
|
|
(2,074 |
) |
|
|
(1,867 |
) |
|
|
(5,840 |
) |
|
|
(5,923 |
) |
|
Loss before income taxes |
|
|
(8,598 |
) |
|
|
(16,659 |
) |
|
|
(32,944 |
) |
|
|
(49,572 |
) |
|
Income tax expense |
|
|
5 |
|
|
|
5 |
|
|
|
15 |
|
|
|
25 |
|
|
Net loss |
|
$ |
(8,603 |
) |
|
$ |
(16,664 |
) |
|
$ |
(32,959 |
) |
|
$ |
(49,597 |
) |
|
Comprehensive loss |
|
$ |
(8,603 |
) |
|
$ |
(16,664 |
) |
|
$ |
(32,959 |
) |
|
$ |
(49,597 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
$ |
(0.29 |
) |
|
$ |
(0.58 |
) |
|
$ |
(1.12 |
) |
|
$ |
(1.77 |
) |
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
|
29,651,230 |
|
|
|
28,847,493 |
|
|
|
29,442,023 |
|
|
|
28,083,343 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Stock-based compensation included in above line items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
$ |
754 |
|
|
$ |
467 |
|
|
$ |
2,072 |
|
|
$ |
1,221 |
|
|
Sales and marketing |
|
|
886 |
|
|
|
710 |
|
|
|
2,356 |
|
|
|
1,746 |
|
|
Research and development |
|
|
1,011 |
|
|
|
700 |
|
|
|
3,538 |
|
|
|
1,752 |
|
|
General and administrative |
|
|
1,776 |
|
|
|
1,137 |
|
|
|
5,644 |
|
|
|
2,912 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Amortization of acquired intangible assets included in above line items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
$ |
37 |
|
|
$ |
52 |
|
|
$ |
111 |
|
|
$ |
169 |
|
|
Sales and marketing |
|
|
10 |
|
|
|
6 |
|
|
|
30 |
|
|
|
19 |
|
|
Research and development |
|
|
13 |
|
|
|
8 |
|
|
|
41 |
|
|
|
27 |
|
|
General and administrative |
|
|
5 |
|
|
|
2 |
|
|
|
12 |
|
|
|
6 |
|
5
Unaudited Consolidated Balance Sheets
(in thousands, except share and per share data)
|
|
|
As of September 30, 2016 |
|
|
As of December 31, 2015 |
|
||
|
Assets |
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
50,800 |
|
|
$ |
48,074 |
|
|
Marketable securities |
|
|
4,510 |
|
|
|
40,448 |
|
|
Accounts receivable, net |
|
|
27,538 |
|
|
|
27,616 |
|
|
Accounts receivable, related party |
|
|
3,527 |
|
|
|
2,082 |
|
|
Prepaid expenses and other current assets |
|
|
5,610 |
|
|
|
5,725 |
|
|
Total current assets |
|
|
91,985 |
|
|
|
123,945 |
|
|
Property and equipment, net |
|
|
57,874 |
|
|
|
55,037 |
|
|
Intangible assets, net |
|
|
472 |
|
|
|
665 |
|
|
Goodwill |
|
|
1,634 |
|
|
|
1,634 |
|
|
Other non-current assets |
|
|
1,394 |
|
|
|
838 |
|
|
Total assets |
|
$ |
153,359 |
|
|
$ |
182,119 |
|
|
Liabilities and stockholders' deficit |
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
4,189 |
|
|
$ |
7,953 |
|
|
Accrued expenses |
|
|
14,403 |
|
|
|
10,449 |
|
|
Accrued compensation and benefits |
|
|
17,224 |
|
|
|
20,684 |
|
|
Deferred revenue, current portion |
|
|
34,899 |
|
|
|
37,858 |
|
|
Revolving line of credit, current portion |
|
|
15,000 |
|
|
|
25,000 |
|
|
Financing and capital lease obligations, current portion |
|
|
2,017 |
|
|
|
3,648 |
|
|
Total current liabilities |
|
|
87,732 |
|
|
|
105,592 |
|
|
Deferred revenue, net of current portion |
|
|
44,811 |
|
|
|
55,671 |
|
|
Revolving line of credit, net of current portion |
|
|
20,246 |
|
|
|
5,246 |
|
|
Financing and capital lease obligations, net of current portion |
|
|
33,038 |
|
|
|
31,183 |
|
|
Other non-current liabilities |
|
|
2,974 |
|
|
|
2,436 |
|
|
Total liabilities |
|
|
188,801 |
|
|
|
200,128 |
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
Stockholders' deficit: |
|
|
|
|
|
|
|
|
|
Preferred stock, par value $0.001, 5,000,000 shares authorized, no shares issued and outstanding at September 30, 2016 and December 31, 2015 |
|
|
– |
|
|
|
– |
|
|
Common stock, par value $0.001, 50,000,000 shares authorized, 29,673,292 and 29,194,332 shares issued and outstanding at September 30, 2016 and December 31, 2015, respectively |
|
|
30 |
|
|
|
29 |
|
|
Additional paid-in capital |
|
|
325,829 |
|
|
|
310,304 |
|
|
Accumulated deficit |
|
|
(361,301 |
) |
|
|
(328,342 |
) |
|
Total stockholders' deficit |
|
|
(35,442 |
) |
|
|
(18,009 |
) |
|
Total liabilities and stockholders' deficit |
|
$ |
153,359 |
|
|
$ |
182,119 |
|
6
Unaudited Consolidated Statements of Cash Flows
(in thousands)
|
|
|
Nine Months Ended September 30, |
|
|||||
|
|
|
2016 |
|
|
2015 |
|
||
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(32,959 |
) |
|
$ |
(49,597 |
) |
|
Adjustments to reconcile net loss to net cash and cash equivalents used in operating activities: |
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
9,619 |
|
|
|
8,686 |
|
|
Stock-based compensation expense |
|
|
13,610 |
|
|
|
7,631 |
|
|
Interest accrual on financing obligation |
|
|
5,130 |
|
|
|
5,371 |
|
|
Loss on disposal or impairment of property and equipment |
|
|
140 |
|
|
|
10 |
|
|
Provision for doubtful accounts |
|
|
287 |
|
|
|
— |
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
Accounts receivable, net |
|
|
(1,655 |
) |
|
|
(814 |
) |
|
Accrued interest on short-term investments |
|
|
217 |
|
|
|
165 |
|
|
Prepaid expenses and other current assets |
|
|
465 |
|
|
|
(1,900 |
) |
|
Other non-current assets |
|
|
142 |
|
|
|
1,047 |
|
|
Accounts payable |
|
|
(3,844 |
) |
|
|
117 |
|
|
Accrued expenses |
|
|
4,726 |
|
|
|
1,780 |
|
|
Accrued compensation and benefits |
|
|
(3,460 |
) |
|
|
3,445 |
|
|
Deferred revenue |
|
|
(13,819 |
) |
|
|
(1,849 |
) |
|
Other non-current liabilities |
|
|
538 |
|
|
|
222 |
|
|
Net cash and cash equivalents used in operating activities |
|
|
(20,863 |
) |
|
|
(25,686 |
) |
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
Purchases of short-term investments held to maturity |
|
|
(2,004 |
) |
|
|
(59,141 |
) |
|
Proceeds from maturity of short-term investments held to maturity |
|
|
37,725 |
|
|
|
21,867 |
|
|
Purchases of property and equipment |
|
|
(10,861 |
) |
|
|
(11,018 |
) |
|
Net cash and cash equivalents provided by (used in) investing activities |
|
|
24,860 |
|
|
|
(48,292 |
) |
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
Draws on revolving line of credit |
|
|
64,000 |
|
|
|
32,492 |
|
|
Payments on revolving line of credit |
|
|
(59,000 |
) |
|
|
(34,902 |
) |
|
Proceeds from exercises of stock options |
|
|
2,118 |
|
|
|
2,944 |
|
|
Proceeds from issuance of common stock and warrant, net of issuance costs |
|
|
— |
|
|
|
74,538 |
|
|
Payment of deferred financing costs and debt issuance costs |
|
|
— |
|
|
|
(566 |
) |
|
Remittance of taxes upon vesting of restricted stock units |
|
|
(202 |
) |
|
|
(1,224 |
) |
|
Payments on financing and capital lease obligations |
|
|
(8,187 |
) |
|
|
(7,386 |
) |
|
Net cash and cash equivalents (used in) provided by financing activities |
|
|
(1,271 |
) |
|
|
65,896 |
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
2,726 |
|
|
|
(8,082 |
) |
|
Cash and cash equivalents, beginning of period |
|
|
48,074 |
|
|
|
51,074 |
|
|
Cash and cash equivalents, end of period |
|
$ |
50,800 |
|
|
$ |
42,992 |
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of non-cash investing and financing activities |
|
|
|
|
|
|
|
|
|
Property and equipment purchases in accounts payable and accrued expenses |
|
$ |
856 |
|
|
$ |
1,797 |
|
|
Property and equipment purchased with financing and capital lease obligations |
|
$ |
2,233 |
|
|
$ |
914 |
|
|
Post contract support purchased with financing obligations |
|
$ |
1,048 |
|
|
$ |
272 |
|
|
Allocation of proceeds to deferred revenue from issuance of common stock based on relative selling price |
|
$ |
— |
|
|
$ |
207 |
|
7
Unaudited Reconciliation of GAAP to Non-GAAP Measures
(in thousands, except share and per share data)
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
||||
|
Reconciliation from Gross Profit to Non-GAAP Gross Profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
$ |
28,910 |
|
|
$ |
19,161 |
|
|
$ |
82,529 |
|
|
$ |
58,435 |
|
|
Amortization of acquired intangible assets |
|
|
37 |
|
|
|
52 |
|
|
|
111 |
|
|
|
169 |
|
|
Stock-based compensation expense |
|
|
754 |
|
|
|
467 |
|
|
|
2,072 |
|
|
|
1,221 |
|
|
Total net adjustments |
|
|
791 |
|
|
|
519 |
|
|
|
2,183 |
|
|
|
1,390 |
|
|
Non-GAAP gross profit |
|
$ |
29,701 |
|
|
$ |
19,680 |
|
|
$ |
84,712 |
|
|
$ |
59,825 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Operating Loss to Non-GAAP Operating Loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
$ |
(6,524 |
) |
|
$ |
(14,792 |
) |
|
$ |
(27,104 |
) |
|
$ |
(43,649 |
) |
|
Amortization of acquired intangible assets |
|
|
65 |
|
|
|
68 |
|
|
|
194 |
|
|
|
221 |
|
|
Stock-based compensation expense |
|
|
4,427 |
|
|
|
3,014 |
|
|
|
13,610 |
|
|
|
7,631 |
|
|
Offering costs expensed |
|
|
— |
|
|
|
347 |
|
|
|
— |
|
|
|
483 |
|
|
Total net adjustments |
|
|
4,492 |
|
|
|
3,429 |
|
|
|
13,804 |
|
|
|
8,335 |
|
|
Non-GAAP operating loss |
|
$ |
(2,032 |
) |
|
$ |
(11,363 |
) |
|
$ |
(13,300 |
) |
|
$ |
(35,314 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Net Loss to Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(8,603 |
) |
|
$ |
(16,664 |
) |
|
$ |
(32,959 |
) |
|
$ |
(49,597 |
) |
|
Depreciation |
|
|
2,482 |
|
|
|
2,254 |
|
|
|
7,344 |
|
|
|
6,480 |
|
|
Amortization of software development costs |
|
|
762 |
|
|
|
638 |
|
|
|
2,081 |
|
|
|
1,985 |
|
|
Amortization of acquired intangible assets |
|
|
65 |
|
|
|
68 |
|
|
|
194 |
|
|
|
221 |
|
|
Interest income |
|
|
(25 |
) |
|
|
(56 |
) |
|
|
(117 |
) |
|
|
(130 |
) |
|
Interest expense on building lease financing obligations |
|
|
1,704 |
|
|
|
1,727 |
|
|
|
5,130 |
|
|
|
5,371 |
|
|
Interest expense on other borrowings |
|
|
262 |
|
|
|
195 |
|
|
|
691 |
|
|
|
685 |
|
|
Income tax expense |
|
|
5 |
|
|
|
5 |
|
|
|
15 |
|
|
|
25 |
|
|
Stock-based compensation expense |
|
|
4,427 |
|
|
|
3,014 |
|
|
|
13,610 |
|
|
|
7,631 |
|
|
Total net adjustments |
|
|
9,682 |
|
|
|
7,845 |
|
|
|
28,948 |
|
|
|
22,268 |
|
|
Adjusted EBITDA |
|
$ |
1,079 |
|
|
$ |
(8,819 |
) |
|
$ |
(4,011 |
) |
|
$ |
(27,329 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Net Loss to Non-GAAP Net Loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(8,603 |
) |
|
$ |
(16,664 |
) |
|
$ |
(32,959 |
) |
|
$ |
(49,597 |
) |
|
Amortization of acquired intangible assets |
|
|
65 |
|
|
|
68 |
|
|
|
194 |
|
|
|
221 |
|
|
Stock-based compensation expense |
|
|
4,427 |
|
|
|
3,014 |
|
|
|
13,610 |
|
|
|
7,631 |
|
|
Offering costs expensed |
|
|
— |
|
|
|
347 |
|
|
|
— |
|
|
|
483 |
|
|
Total net adjustments |
|
|
4,492 |
|
|
|
3,429 |
|
|
|
13,804 |
|
|
|
8,335 |
|
|
Non-GAAP net loss |
|
$ |
(4,111 |
) |
|
$ |
(13,235 |
) |
|
$ |
(19,155 |
) |
|
$ |
(41,262 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of Non-GAAP Earnings Per Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net loss |
|
$ |
(4,111 |
) |
|
$ |
(13,235 |
) |
|
$ |
(19,155 |
) |
|
$ |
(41,262 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic and diluted |
|
|
29,651,230 |
|
|
|
28,847,493 |
|
|
|
29,442,023 |
|
|
|
28,083,343 |
|
|
Shares used in computing non-GAAP net loss per share - basic and diluted |
|
|
29,651,230 |
|
|
|
28,847,493 |
|
|
|
29,442,023 |
|
|
|
28,083,343 |
|
|
Non-GAAP net loss per common share - basic and diluted |
|
$ |
(0.14 |
) |
|
$ |
(0.46 |
) |
|
$ |
(0.65 |
) |
|
$ |
(1.47 |
) |
8
Unaudited Reconciliation of GAAP to Non-GAAP Guidance Ranges
(in millions, except per share data)
|
|
|
Fourth Quarter 2016 |
|
|
Full Year 2016 |
|
||||||||||
|
|
|
Range |
|
|
Range |
|
||||||||||
|
|
|
Low |
|
|
High |
|
|
Low |
|
|
High |
|
||||
|
Reconciliation from Net Loss Guidance to Adjusted EBITDA Guidance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss - Guidance range |
|
$ |
(9.2 |
) |
|
$ |
(8.2 |
) |
|
$ |
(42.2 |
) |
|
$ |
(41.2 |
) |
|
Depreciation and amortization |
|
|
3.6 |
|
|
|
3.6 |
|
|
|
13.2 |
|
|
|
13.2 |
|
|
Interest income |
|
|
— |
|
|
|
— |
|
|
|
(0.1 |
) |
|
|
(0.1 |
) |
|
Interest expense |
|
|
2.2 |
|
|
|
2.2 |
|
|
|
8.0 |
|
|
|
8.0 |
|
|
Income tax expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Stock-based compensation expense |
|
|
4.9 |
|
|
|
4.9 |
|
|
|
18.6 |
|
|
|
18.6 |
|
|
Total net adjustments |
|
|
10.7 |
|
|
|
10.7 |
|
|
|
39.7 |
|
|
|
39.7 |
|
|
Adjusted EBITDA - Guidance range |
|
$ |
1.5 |
|
|
$ |
2.5 |
|
|
$ |
(2.5 |
) |
|
$ |
(1.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Net Loss Guidance to Non-GAAP Net Loss Guidance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss - Guidance range |
|
$ |
(9.2 |
) |
|
$ |
(8.2 |
) |
|
$ |
(42.2 |
) |
|
$ |
(41.2 |
) |
|
Amortization of acquired intangible assets |
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.2 |
|
|
|
0.2 |
|
|
Stock-based compensation expense |
|
|
4.9 |
|
|
|
4.9 |
|
|
|
18.6 |
|
|
|
18.6 |
|
|
Total net adjustments |
|
|
5.0 |
|
|
|
5.0 |
|
|
|
18.8 |
|
|
|
18.8 |
|
|
Non-GAAP net loss - Guidance range |
|
$ |
(4.2 |
) |
|
$ |
(3.2 |
) |
|
$ |
(23.4 |
) |
|
$ |
(22.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of Non-GAAP Earnings Per Share Guidance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net loss - Guidance range |
|
$ |
(4.2 |
) |
|
$ |
(3.2 |
) |
|
$ |
(23.4 |
) |
|
$ |
(22.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic and diluted |
|
|
29.8 |
|
|
|
29.8 |
|
|
|
29.5 |
|
|
|
29.5 |
|
|
Shares used in computing non-GAAP net loss per share - basic and diluted |
|
|
29.8 |
|
|
|
29.8 |
|
|
|
29.5 |
|
|
|
29.5 |
|
|
Non-GAAP net loss per common share - basic and diluted |
|
$ |
(0.14 |
) |
|
$ |
(0.11 |
) |
|
$ |
(0.79 |
) |
|
$ |
(0.76 |
) |
9