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) April 27, 2017
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)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this Chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this Chapter).
Emerging Growth Company ☒
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒
On April 27, 2017, Benefitfocus, Inc. issued a press release announcing its operating results for the quarter ended March 31, 2017. 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 April 27, 2017. |
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: April 27, 2017 |
|
/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 First Quarter 2017 Financial Results
Total revenue of $64.2 million grew 17% year-over-year
Charleston, S.C. – April 27, 2017 – Benefitfocus, Inc. (NASDAQ: BNFT), a leading provider of cloud-based benefits management software, today announced its first quarter 2017 financial results.
“Benefitfocus delivered a strong start to 2017, as our revenue and profitability exceeded the high-end of our guidance,” said Shawn Jenkins, Chief Executive Officer of Benefitfocus. “Demand for our platform drove 26% growth in our employer revenue and, once again, our software revenue retention rate was over 95%.”
Jenkins added, “Benefitfocus continues to make great strides toward establishing our cloud-based platform as the market standard. Our Q1 results reflect our ability to leverage the investments we have made in our products, technology and distribution to drive strong top-line growth and margin expansion, which we believe can generate long-term value for our shareholders.”
First Quarter 2017 Financial Highlights
Revenue
|
|
• |
Total revenue was $64.2 million, an increase of 17% compared to the first quarter of 2016. |
|
|
• |
Software services revenue was $56.7 million, an increase of 16% compared to the first quarter of 2016. |
|
|
• |
Professional services revenue was $7.5 million, an increase of 28% compared to the first quarter of 2016. |
|
|
• |
Employer revenue was $40.6 million, an increase of 26% compared to the first quarter of 2016. |
|
|
• |
Insurance carrier revenue was $23.5 million, an increase of 4% compared to the first quarter of 2016. |
Net Loss
|
|
• |
GAAP net loss was ($7.7) million, compared to ($13.4) million in the first quarter of 2016. GAAP net loss per share was ($0.25), based on 30.7 million basic and diluted weighted average common shares outstanding, compared to ($0.46) for the first quarter of 2016, based on 29.2 million basic and diluted weighted average common shares outstanding. |
Non-GAAP Net Loss and Adjusted EBITDA
|
|
• |
Non-GAAP net loss was ($3.2) million, compared to ($8.6) million in the first quarter of 2016. Non-GAAP net loss per share was ($0.11), based on 30.7 million basic and diluted weighted average common shares outstanding, compared to ($0.29) for the first quarter of 2016, based on 29.2 million basic and diluted weighted average common shares outstanding. |
See important disclosures about non-GAAP measures, and a reconciliation of them to GAAP, below.
Balance Sheet
|
|
• |
Cash, cash equivalents and marketable securities at March 31, 2017 totaled $57.7 million, compared to $58.9 million at the end of the fourth quarter of 2016. |
First Quarter and Recent Business Highlights
|
|
• |
We ended the quarter with 853 large employer customers, up from 741 at the end of the year-ago period and 833 at the end of the fourth quarter of 2016. |
|
|
• |
We hosted our 7th annual One Place user conference in Orlando, Florida and announced enhancements to the BENEFITFOCUS® Platform that should accelerate system performance and provide a new level of data visibility to employers, insurance carriers, brokers and consultants. |
|
|
• |
We launched Benefitfocus Business Intelligence, which provides employers, insurance carriers, brokers and consultants with a new enterprise class reporting framework built on the Benefitfocus Data Cloud. |
|
|
• |
We launched Benefitfocus Account Services, which includes Consolidated Billing and Invoice Reconciliation. |
|
|
• |
We launched the Data Dashboard which, provides a calendar view of scheduled data transmissions across both inbound and outbound file transmissions. |
|
|
• |
In conjunction with unveiling an all-new Health Savings Account (HSA) experience, we announced that the Benefitfocus Platform enrolled employees in over 600,000 consumer-directed health accounts representing over $880 million in employee and employer contributions during open enrollment. |
Business Outlook
Based on information available as of April 27, 2017, Benefitfocus is providing guidance for the second quarter and full year 2017 as indicated below.
Second Quarter 2017:
|
|
• |
Total revenue is expected to be in the range of $61.5 million to $62.5 million. |
|
|
• |
Non-GAAP net loss is expected to be in the range of ($5.0) million to ($4.0) million, or ($0.16) to ($0.13) per share, based on 31.0 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 2017:
|
|
• |
Total revenue is expected to be in the range of $263.5 million to $268.5 million. |
|
|
• |
Non-GAAP net loss is expected to be in the range of ($11.5) million to ($7.5) million, or ($0.37) to ($0.24) per share, based on 30.9 million basic and diluted weighted average common shares outstanding. |
|
|
• |
Adjusted EBITDA is expected to be in the range of $13.0 million to $17.0 million. |
See important disclosures about non-GAAP measures, and a reconciliation of them to GAAP, below.
Conference Call Details:
In conjunction with this announcement, Benefitfocus will host a conference call today, April 27, 2017, 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
2
on the Investor Relations page of the company’s website at http://investor.benefitfocus.com/. After the conference call, a replay will be available until May 4, 2017, and can be accessed by dialing (844) 512-2921 (domestic) or (412) 317-6671 (international) with passcode 13659163.
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 the consumers they serve 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, 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. Beginning in the first quarter of 2017, we revised our definition of adjusted EBITDA to also exclude costs not core to our business. The revision to the definition of adjusted EBITDA had no material impact on our reported adjusted EBITDA for the three months ended March 31, 2017 or prior periods. 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: our continuing losses and need to achieve profitability; our ability to maintain our culture and recruit and retain qualified personnel; 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
3
related to changing healthcare and other applicable regulations; 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 March 31, |
|
|||||
|
|
|
2017 |
|
|
2016 |
|
||
|
Revenue |
|
$ |
64,171 |
|
|
$ |
54,792 |
|
|
Cost of revenue (1)(2) |
|
|
31,601 |
|
|
|
29,297 |
|
|
Gross profit |
|
|
32,570 |
|
|
|
25,495 |
|
|
Operating expenses:(1)(2) |
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
|
17,277 |
|
|
|
13,574 |
|
|
Research and development |
|
|
12,181 |
|
|
|
15,015 |
|
|
General and administrative |
|
|
7,757 |
|
|
|
8,395 |
|
|
Total operating expenses |
|
|
37,215 |
|
|
|
36,984 |
|
|
Loss from operations |
|
|
(4,645 |
) |
|
|
(11,489 |
) |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
Interest income |
|
|
27 |
|
|
|
56 |
|
|
Interest expense on building lease financing obligations |
|
|
(1,860 |
) |
|
|
(1,716 |
) |
|
Interest expense on other borrowings |
|
|
(1,062 |
) |
|
|
(198 |
) |
|
Other expense |
|
|
(148 |
) |
|
|
– |
|
|
Total other expense, net |
|
|
(3,043 |
) |
|
|
(1,858 |
) |
|
Loss before income taxes |
|
|
(7,688 |
) |
|
|
(13,347 |
) |
|
Income tax expense |
|
|
– |
|
|
|
5 |
|
|
Net loss |
|
$ |
(7,688 |
) |
|
$ |
(13,352 |
) |
|
Comprehensive loss |
|
$ |
(7,688 |
) |
|
$ |
(13,352 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share: |
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
$ |
(0.25 |
) |
|
$ |
(0.46 |
) |
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
|
30,658,468 |
|
|
|
29,213,198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Stock-based compensation included in above line items: |
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
$ |
662 |
|
|
$ |
548 |
|
|
Sales and marketing |
|
|
1,332 |
|
|
|
632 |
|
|
Research and development |
|
|
718 |
|
|
|
1,468 |
|
|
General and administrative |
|
|
1,676 |
|
|
|
2,085 |
|
|
|
|
|
|
|
|
|
|
|
|
(2) Amortization of acquired intangible assets included in above line items: |
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
$ |
36 |
|
|
$ |
36 |
|
|
Sales and marketing |
|
|
13 |
|
|
|
10 |
|
|
Research and development |
|
|
12 |
|
|
|
15 |
|
|
General and administrative |
|
|
3 |
|
|
|
3 |
|
5
Unaudited Consolidated Balance Sheets
(in thousands, except share and per share data)
|
|
|
As of March 31, 2017 |
|
|
As of December 31, 2016 |
|
||
|
Assets |
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
57,671 |
|
|
$ |
56,853 |
|
|
Marketable securities |
|
|
– |
|
|
|
2,007 |
|
|
Accounts receivable, net |
|
|
23,898 |
|
|
|
28,340 |
|
|
Accounts receivable, related party, net |
|
|
3,393 |
|
|
|
4,626 |
|
|
Prepaid expenses and other current assets |
|
|
5,838 |
|
|
|
4,449 |
|
|
Total current assets |
|
|
90,800 |
|
|
|
96,275 |
|
|
Property and equipment, net |
|
|
78,032 |
|
|
|
80,518 |
|
|
Intangible assets, net |
|
|
343 |
|
|
|
408 |
|
|
Goodwill |
|
|
1,634 |
|
|
|
1,634 |
|
|
Other non-current assets |
|
|
1,227 |
|
|
|
1,575 |
|
|
Total assets |
|
$ |
172,036 |
|
|
$ |
180,410 |
|
|
Liabilities and stockholders' deficit |
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
5,024 |
|
|
$ |
5,829 |
|
|
Accrued expenses |
|
|
10,133 |
|
|
|
10,867 |
|
|
Accrued compensation and benefits |
|
|
10,754 |
|
|
|
17,347 |
|
|
Deferred revenue, current portion |
|
|
29,545 |
|
|
|
35,426 |
|
|
Revolving line of credit, current portion |
|
|
14,000 |
|
|
|
20,000 |
|
|
Financing and capital lease obligations, current portion |
|
|
3,154 |
|
|
|
2,604 |
|
|
Total current liabilities |
|
|
72,610 |
|
|
|
92,073 |
|
|
Deferred revenue, net of current portion |
|
|
39,366 |
|
|
|
40,412 |
|
|
Revolving line of credit, net of current portion |
|
|
34,246 |
|
|
|
20,246 |
|
|
Financing and capital lease obligations, net of current portion |
|
|
57,137 |
|
|
|
57,934 |
|
|
Other non-current liabilities |
|
|
2,834 |
|
|
|
3,056 |
|
|
Total liabilities |
|
|
206,193 |
|
|
|
213,721 |
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
Stockholders' deficit: |
|
|
|
|
|
|
|
|
|
Preferred stock, par value $0.001, 5,000,000 shares authorized, no shares issued and outstanding at March 31, 2017 and December 31, 2016 |
|
|
– |
|
|
|
– |
|
|
Common stock, par value $0.001, 50,000,000 shares authorized, 30,786,234 and 30,429,014 shares issued and outstanding at March 31, 2017 and December 31, 2016, respectively |
|
|
30 |
|
|
|
30 |
|
|
Additional paid-in capital |
|
|
342,292 |
|
|
|
335,059 |
|
|
Accumulated deficit |
|
|
(376,479 |
) |
|
|
(368,400 |
) |
|
Total stockholders' deficit |
|
|
(34,157 |
) |
|
|
(33,311 |
) |
|
Total liabilities and stockholders' deficit |
|
$ |
172,036 |
|
|
$ |
180,410 |
|
6
Unaudited Consolidated Statements of Cash Flows
(in thousands)
|
|
|
Three Months Ended March 31, |
|
|||||
|
|
|
2017 |
|
|
2016 |
|
||
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(7,688 |
) |
|
$ |
(13,352 |
) |
|
Adjustments to reconcile net loss to net cash and cash equivalents used in operating activities: |
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
4,005 |
|
|
|
3,043 |
|
|
Stock-based compensation expense |
|
|
4,388 |
|
|
|
4,733 |
|
|
Interest accrual on financing obligation |
|
|
1,873 |
|
|
|
1,716 |
|
|
Loss on disposal or impairment of property and equipment |
|
|
148 |
|
|
|
– |
|
|
Provision for doubtful accounts |
|
|
22 |
|
|
|
(22 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
Accounts receivable, net |
|
|
5,654 |
|
|
|
(3,562 |
) |
|
Accrued interest on short-term investments |
|
|
7 |
|
|
|
130 |
|
|
Prepaid expenses and other current assets |
|
|
(1,389 |
) |
|
|
(2 |
) |
|
Other non-current assets |
|
|
349 |
|
|
|
(508 |
) |
|
Accounts payable |
|
|
(899 |
) |
|
|
(3,911 |
) |
|
Accrued expenses |
|
|
(140 |
) |
|
|
2,715 |
|
|
Accrued compensation and benefits |
|
|
(6,594 |
) |
|
|
(5,304 |
) |
|
Deferred revenue |
|
|
(6,927 |
) |
|
|
(5,419 |
) |
|
Other non-current liabilities |
|
|
(222 |
) |
|
|
(75 |
) |
|
Net cash and cash equivalents used in operating activities |
|
|
(7,413 |
) |
|
|
(19,818 |
) |
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
Purchases of short-term investments held to maturity |
|
|
– |
|
|
|
(2,004 |
) |
|
Proceeds from maturity of short-term investments held to maturity |
|
|
2,000 |
|
|
|
26,525 |
|
|
Purchases of property and equipment |
|
|
(2,103 |
) |
|
|
(2,610 |
) |
|
Net cash and cash equivalents (used in) provided by investing activities |
|
|
(103 |
) |
|
|
21,911 |
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
Draws on revolving line of credit |
|
|
28,000 |
|
|
|
– |
|
|
Payments on revolving line of credit |
|
|
(20,000 |
) |
|
|
(25,000 |
) |
|
Proceeds from exercises of stock options and ESPP |
|
|
2,454 |
|
|
|
163 |
|
|
Remittance of taxes upon vesting of restricted stock units |
|
|
– |
|
|
|
(202 |
) |
|
Payments on financing and capital lease obligations |
|
|
(2,120 |
) |
|
|
(2,875 |
) |
|
Net cash and cash equivalents provided by (used in) financing activities |
|
|
8,334 |
|
|
|
(27,914 |
) |
|
Net increase (decrease) in cash and cash equivalents |
|
|
818 |
|
|
|
(25,821 |
) |
|
Cash and cash equivalents, beginning of period |
|
|
56,853 |
|
|
|
48,074 |
|
|
Cash and cash equivalents, end of period |
|
$ |
57,671 |
|
|
$ |
22,253 |
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of non-cash investing and financing activities |
|
|
|
|
|
|
|
|
|
Property and equipment purchases in accounts payable and accrued expenses |
|
$ |
200 |
|
|
$ |
428 |
|
|
Property and equipment purchased with financing and capital lease obligations |
|
$ |
— |
|
|
$ |
733 |
|
|
Post contract support purchased with financing obligations |
|
$ |
— |
|
|
$ |
1,048 |
|
7
Unaudited Reconciliation of GAAP to Non-GAAP Measures
(in thousands, except share and per share data)
|
|
|
Three Months Ended March 31, |
|
|||||
|
|
|
2017 |
|
|
2016 |
|
||
|
Reconciliation from Gross Profit to Non-GAAP Gross Profit: |
|
|
|
|
|
|
|
|
|
Gross profit |
|
$ |
32,570 |
|
|
$ |
25,495 |
|
|
Amortization of acquired intangible assets |
|
|
36 |
|
|
|
36 |
|
|
Stock-based compensation expense |
|
|
662 |
|
|
|
548 |
|
|
Total net adjustments |
|
|
698 |
|
|
|
584 |
|
|
Non-GAAP gross profit |
|
$ |
33,268 |
|
|
$ |
26,079 |
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Operating Loss to Non-GAAP Operating Loss: |
|
|
|
|
|
|
|
|
|
Operating loss |
|
$ |
(4,645 |
) |
|
$ |
(11,489 |
) |
|
Amortization of acquired intangible assets |
|
|
64 |
|
|
|
64 |
|
|
Stock-based compensation expense |
|
|
4,388 |
|
|
|
4,733 |
|
|
Total net adjustments |
|
|
4,452 |
|
|
|
4,797 |
|
|
Non-GAAP operating loss |
|
$ |
(193 |
) |
|
$ |
(6,692 |
) |
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Net Loss to Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(7,688 |
) |
|
$ |
(13,352 |
) |
|
Depreciation |
|
|
3,111 |
|
|
|
2,353 |
|
|
Amortization of software development costs |
|
|
830 |
|
|
|
626 |
|
|
Amortization of acquired intangible assets |
|
|
64 |
|
|
|
64 |
|
|
Interest income |
|
|
(27 |
) |
|
|
(56 |
) |
|
Interest expense on building lease financing obligations |
|
|
1,860 |
|
|
|
1,716 |
|
|
Interest expense on other borrowings |
|
|
1,062 |
|
|
|
198 |
|
|
Income tax expense |
|
|
— |
|
|
|
5 |
|
|
Stock-based compensation expense |
|
|
4,388 |
|
|
|
4,733 |
|
|
Total net adjustments |
|
|
11,288 |
|
|
|
9,639 |
|
|
Adjusted EBITDA |
|
$ |
3,600 |
|
|
$ |
(3,713 |
) |
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Net Loss to Non-GAAP Net Loss: |
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(7,688 |
) |
|
$ |
(13,352 |
) |
|
Amortization of acquired intangible assets |
|
|
64 |
|
|
|
64 |
|
|
Stock-based compensation expense |
|
|
4,388 |
|
|
|
4,733 |
|
|
Total net adjustments |
|
|
4,452 |
|
|
|
4,797 |
|
|
Non-GAAP net loss |
|
$ |
(3,236 |
) |
|
$ |
(8,555 |
) |
|
|
|
|
|
|
|
|
|
|
|
Calculation of Non-GAAP Earnings Per Share: |
|
|
|
|
|
|
|
|
|
Non-GAAP net loss |
|
$ |
(3,236 |
) |
|
$ |
(8,555 |
) |
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic and diluted |
|
|
30,658,468 |
|
|
|
29,213,198 |
|
|
Shares used in computing non-GAAP net loss per share - basic and diluted |
|
|
30,658,468 |
|
|
|
29,213,198 |
|
|
Non-GAAP net loss per common share - basic and diluted |
|
$ |
(0.11 |
) |
|
$ |
(0.29 |
) |
8
Unaudited Reconciliation of GAAP to Non-GAAP Guidance Ranges
(in millions, except per share data)
|
|
|
Second Quarter 2017 |
|
|
Full Year 2017 |
|
||||||||||
|
|
|
Range |
|
|
Range |
|
||||||||||
|
|
|
Low |
|
|
High |
|
|
Low |
|
|
High |
|
||||
|
Reconciliation from Net Loss Guidance to Adjusted EBITDA Guidance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss - Guidance range |
|
$ |
(9.9 |
) |
|
$ |
(8.9 |
) |
|
$ |
(31.7 |
) |
|
$ |
(27.7 |
) |
|
Depreciation and amortization |
|
|
4.0 |
|
|
|
4.0 |
|
|
|
14.9 |
|
|
|
14.9 |
|
|
Interest income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Interest expense |
|
|
2.6 |
|
|
|
2.6 |
|
|
|
10.0 |
|
|
|
10.0 |
|
|
Income tax expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Stock-based compensation expense |
|
|
4.8 |
|
|
|
4.8 |
|
|
|
19.8 |
|
|
|
19.8 |
|
|
Total net adjustments |
|
|
11.4 |
|
|
|
11.4 |
|
|
|
44.7 |
|
|
|
44.7 |
|
|
Adjusted EBITDA - Guidance range |
|
$ |
1.5 |
|
|
$ |
2.5 |
|
|
$ |
13.0 |
|
|
$ |
17.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Net Loss Guidance to Non-GAAP Net Loss Guidance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss - Guidance range |
|
$ |
(9.9 |
) |
|
$ |
(8.9 |
) |
|
$ |
(31.7 |
) |
|
$ |
(27.7 |
) |
|
Amortization of acquired intangible assets |
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.4 |
|
|
|
0.4 |
|
|
Stock-based compensation expense |
|
|
4.8 |
|
|
|
4.8 |
|
|
|
19.8 |
|
|
|
19.8 |
|
|
Total net adjustments |
|
|
4.9 |
|
|
|
4.9 |
|
|
|
20.2 |
|
|
|
20.2 |
|
|
Non-GAAP net loss - Guidance range |
|
$ |
(5.0 |
) |
|
$ |
(4.0 |
) |
|
$ |
(11.5 |
) |
|
$ |
(7.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of Non-GAAP Earnings Per Share Guidance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net loss - Guidance range |
|
$ |
(5.0 |
) |
|
$ |
(4.0 |
) |
|
$ |
(11.5 |
) |
|
$ |
(7.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic and diluted |
|
|
31.0 |
|
|
|
31.0 |
|
|
|
30.9 |
|
|
|
30.9 |
|
|
Shares used in computing non-GAAP net loss per share - basic and diluted |
|
|
31.0 |
|
|
|
31.0 |
|
|
|
30.9 |
|
|
|
30.9 |
|
|
Non-GAAP net loss per common share - basic and diluted |
|
$ |
(0.16 |
) |
|
$ |
(0.13 |
) |
|
$ |
(0.37 |
) |
|
$ |
(0.24 |
) |
9