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 2, 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 November 2, 2017, Benefitfocus, Inc. issued a press release announcing its operating results for the quarter ended September 30, 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 November 2, 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: November 2, 2017 |
|
/s/ Jonathon E. Dussault |
|
|
|
Jonathon E. Dussault |
|
|
|
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 2017 Financial Results
Total revenue of $62.5 million grew 8% year-over-year
Employer revenue of $40.1 million grew 14% year-over-year
Charleston, S.C. – November 2, 2017 – Benefitfocus, Inc. (NASDAQ: BNFT), a leading provider of cloud-based benefits management software, today announced its third quarter 2017 financial results.
“Benefitfocus outperformed our third quarter profitability targets and our revenue came in at the high-end of our expectations,” said Shawn Jenkins, Co-Founder and Chief Executive Officer of Benefitfocus. “Our Q3 and year-to-date financial results demonstrate the inherent scale in our business and multi-year investment in operational excellence.”
Jenkins added, “As the only platform capable of serving both the employer and carrier segments we are uniquely positioned to take advantage of this massive market as the underlying fundamentals continue to strengthen.”
Third Quarter 2017 Financial Highlights
Revenue
|
|
• |
Total revenue was $62.5 million, an increase of 8% compared to the third quarter of 2016. |
|
|
• |
Software services revenue was $53.1 million, an increase of 8% compared to the third quarter of 2016. |
|
|
• |
Professional services revenue was $9.3 million, an increase of 7% compared to the third quarter of 2016. |
|
|
• |
Employer revenue was $40.1 million, an increase of 14% compared to the third quarter of 2016. |
|
|
• |
Insurance Carrier revenue was $22.3 million, a decrease of 2% compared to the third quarter of 2016. |
Net Loss
|
|
• |
GAAP net loss was ($6.7) million, compared to ($8.6) million in the third quarter of 2016. GAAP net loss per share was ($0.21), based on 31.2 million basic and diluted weighted average common shares outstanding, compared to ($0.29) for the third quarter of 2016, based on 29.7 million basic and diluted weighted average common shares outstanding. |
Non-GAAP Net Loss and Adjusted EBITDA
|
|
• |
Non-GAAP net loss was ($1.9) million, compared to ($4.1) million in the third quarter of 2016. Non-GAAP net loss per share was ($0.06), based on 31.2 million basic and diluted weighted average common shares outstanding, compared to ($0.14) for the third quarter of 2016, based on 29.7 million basic and diluted weighted average common shares outstanding. |
|
|
• |
Adjusted EBITDA was $5.1 million, compared to $1.1 million in the third quarter of 2016. |
1
See important disclosures about non-GAAP measures, and a reconciliation of them to GAAP, below.
Balance Sheet
|
|
• |
Cash, cash equivalents and marketable securities at September 30, 2017 totaled $54.6 million, compared to $59.4 million at the end of the second quarter of 2017. |
Third Quarter and Recent Business Highlights
|
|
• |
We ended the quarter with 903 large employer customers, up from 827 at the end of the year-ago period and 893 at the end of the second quarter of 2017. |
|
|
• |
We ended the quarter with 54 insurance carrier customers, up from 53 at the end of the year-ago period and the end of the second quarter of 2017. |
|
|
• |
We unveiled and made generally available the new Benefitfocus Consumer-Directed Healthcare Accounts and Benefitfocus COBRA Administration solutions. |
|
|
• |
We announced the Autumn Software Release which includes new enhancements designed to drive success before, during and after open enrollment. For employers, new capabilities were designed around open enrollment planning and performance as well as year-round benefits management. The new release also includes enhancements for insurance carriers, such as simplified dependent management, data accuracy and timeliness, and responsive automatic enrollment. |
|
|
• |
We opened a new office in Salt Lake City, UT. This office is primarily home to our Customer Success Organization team members. |
Business Outlook
Based on information available as of November 2, 2017, Benefitfocus is providing guidance for the fourth quarter and full year 2017 as indicated below.
Fourth Quarter 2017:
|
|
• |
Total revenue is expected to be in the range of $66.0 million to $67.0 million. |
|
|
• |
Non-GAAP net loss is expected to be in the range of ($2.5) million to ($1.5) million, or ($0.08) to ($0.05) per share, based on 31.3 million basic and diluted weighted average common shares outstanding. |
|
|
• |
Adjusted EBITDA is expected to be in the range of $4.5 million to $5.5 million. |
Full Year 2017:
|
|
• |
Total revenue is expected to be in the range of $256.0 million to $257.0 million. |
|
|
• |
Non-GAAP net loss is expected to be in the range of ($9.0) million to ($8.0) million, or ($0.29) to ($0.26) 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 $18.6 million to $19.6 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, November 2, 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 of the conference call will be available 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 November 9, 2017, and can be accessed by dialing (844) 512-2921 (domestic) or (412) 317-6671 (international) with passcode 13672057.
2
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 income (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 income (loss), net loss and net loss per share exclude stock-based compensation expenses, amortization of acquisition-related intangible assets, offering costs expensed, if any and costs not core to our business, 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, expense related to the impairment of goodwill and intangible assets, and costs not core to our business. 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; fluctuations in our financial results; risks related to changing healthcare and other applicable regulations; our ability to maintain our culture, recruit and retain qualified personnel and effectively expand our sales force; general economic risks; the immature and volatile market for our products and services; the need to innovate and provide useful products and services; 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.
3
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, |
|
||||||||||
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
|
Revenue |
|
$ |
62,453 |
|
|
$ |
58,022 |
|
|
$ |
189,972 |
|
|
$ |
170,688 |
|
|
Cost of revenue (1)(2) |
|
|
30,467 |
|
|
|
29,112 |
|
|
|
90,896 |
|
|
|
88,159 |
|
|
Gross profit |
|
|
31,986 |
|
|
|
28,910 |
|
|
|
99,076 |
|
|
|
82,529 |
|
|
Operating expenses:(1)(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
|
16,180 |
|
|
|
13,607 |
|
|
|
51,103 |
|
|
|
41,942 |
|
|
Research and development |
|
|
12,568 |
|
|
|
14,081 |
|
|
|
37,222 |
|
|
|
43,276 |
|
|
General and administrative |
|
|
6,853 |
|
|
|
7,746 |
|
|
|
20,487 |
|
|
|
24,415 |
|
|
Total operating expenses |
|
|
35,601 |
|
|
|
35,434 |
|
|
|
108,812 |
|
|
|
109,633 |
|
|
Loss from operations |
|
|
(3,615 |
) |
|
|
(6,524 |
) |
|
|
(9,736 |
) |
|
|
(27,104 |
) |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
55 |
|
|
|
25 |
|
|
|
129 |
|
|
|
117 |
|
|
Interest expense on building lease financing obligations |
|
|
(1,864 |
) |
|
|
(1,704 |
) |
|
|
(5,585 |
) |
|
|
(5,130 |
) |
|
Interest expense on other borrowings |
|
|
(1,254 |
) |
|
|
(262 |
) |
|
|
(3,526 |
) |
|
|
(691 |
) |
|
Other expense |
|
|
9 |
|
|
|
(133 |
) |
|
|
(140 |
) |
|
|
(136 |
) |
|
Total other expense, net |
|
|
(3,054 |
) |
|
|
(2,074 |
) |
|
|
(9,122 |
) |
|
|
(5,840 |
) |
|
Loss before income taxes |
|
|
(6,669 |
) |
|
|
(8,598 |
) |
|
|
(18,858 |
) |
|
|
(32,944 |
) |
|
Income tax expense |
|
|
5 |
|
|
|
5 |
|
|
|
10 |
|
|
|
15 |
|
|
Net loss |
|
$ |
(6,674 |
) |
|
$ |
(8,603 |
) |
|
$ |
(18,868 |
) |
|
$ |
(32,959 |
) |
|
Comprehensive loss |
|
$ |
(6,674 |
) |
|
$ |
(8,603 |
) |
|
$ |
(18,868 |
) |
|
$ |
(32,959 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
$ |
(0.21 |
) |
|
$ |
(0.29 |
) |
|
$ |
(0.61 |
) |
|
$ |
(1.12 |
) |
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
|
31,181,141 |
|
|
|
29,651,230 |
|
|
|
30,974,116 |
|
|
|
29,442,023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Stock-based compensation included in above line items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
$ |
682 |
|
|
$ |
754 |
|
|
$ |
1,803 |
|
|
$ |
2,072 |
|
|
Sales and marketing |
|
|
1,319 |
|
|
|
886 |
|
|
|
3,575 |
|
|
|
2,356 |
|
|
Research and development |
|
|
743 |
|
|
|
1,011 |
|
|
|
2,200 |
|
|
|
3,538 |
|
|
General and administrative |
|
|
1,652 |
|
|
|
1,776 |
|
|
|
4,068 |
|
|
|
5,644 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Amortization of acquired intangible assets included in above line items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
$ |
34 |
|
|
$ |
37 |
|
|
$ |
105 |
|
|
$ |
111 |
|
|
Sales and marketing |
|
|
12 |
|
|
|
10 |
|
|
|
38 |
|
|
|
30 |
|
|
Research and development |
|
|
14 |
|
|
|
13 |
|
|
|
38 |
|
|
|
41 |
|
|
General and administrative |
|
|
5 |
|
|
|
5 |
|
|
|
13 |
|
|
|
12 |
|
4
Unaudited Consolidated Balance Sheets
(in thousands, except share and per share data)
|
|
|
As of September 30, 2017 |
|
|
As of December 31, 2016 |
|
||
|
Assets |
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
54,573 |
|
|
$ |
56,853 |
|
|
Marketable securities |
|
|
– |
|
|
|
2,007 |
|
|
Accounts receivable, net |
|
|
33,332 |
|
|
|
28,340 |
|
|
Accounts receivable, related party, net |
|
|
– |
|
|
|
4,626 |
|
|
Prepaid expenses and other current assets |
|
|
5,417 |
|
|
|
4,449 |
|
|
Total current assets |
|
|
93,322 |
|
|
|
96,275 |
|
|
Property and equipment, net |
|
|
75,035 |
|
|
|
80,518 |
|
|
Intangible assets, net |
|
|
215 |
|
|
|
408 |
|
|
Goodwill |
|
|
1,634 |
|
|
|
1,634 |
|
|
Other non-current assets |
|
|
1,014 |
|
|
|
1,575 |
|
|
Total assets |
|
$ |
171,220 |
|
|
$ |
180,410 |
|
|
Liabilities and stockholders' deficit |
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,401 |
|
|
$ |
5,829 |
|
|
Accrued expenses |
|
|
8,979 |
|
|
|
10,867 |
|
|
Accrued compensation and benefits |
|
|
11,926 |
|
|
|
17,347 |
|
|
Deferred revenue, current portion |
|
|
32,649 |
|
|
|
35,426 |
|
|
Revolving line of credit, current portion |
|
|
28,000 |
|
|
|
20,000 |
|
|
Financing and capital lease obligations, current portion |
|
|
3,395 |
|
|
|
2,604 |
|
|
Total current liabilities |
|
|
86,350 |
|
|
|
92,073 |
|
|
Deferred revenue, net of current portion |
|
|
31,149 |
|
|
|
40,412 |
|
|
Revolving line of credit, net of current portion |
|
|
32,246 |
|
|
|
20,246 |
|
|
Financing and capital lease obligations, net of current portion |
|
|
56,132 |
|
|
|
57,934 |
|
|
Other non-current liabilities |
|
|
2,304 |
|
|
|
3,056 |
|
|
Total liabilities |
|
|
208,181 |
|
|
|
213,721 |
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
Stockholders' deficit: |
|
|
|
|
|
|
|
|
|
Preferred stock, par value $0.001, 5,000,000 shares authorized, no shares issued and outstanding at September 30, 2017 and December 31, 2016 |
|
|
– |
|
|
|
– |
|
|
Common stock, par value $0.001, 50,000,000 shares authorized, 31,195,653 and 30,429,014 shares issued and outstanding at September 30, 2017 and December 31, 2016, respectively |
|
|
31 |
|
|
|
30 |
|
|
Additional paid-in capital |
|
|
350,667 |
|
|
|
335,059 |
|
|
Accumulated deficit |
|
|
(387,659 |
) |
|
|
(368,400 |
) |
|
Total stockholders' deficit |
|
|
(36,961 |
) |
|
|
(33,311 |
) |
|
Total liabilities and stockholders' deficit |
|
$ |
171,220 |
|
|
$ |
180,410 |
|
5
Unaudited Consolidated Statements of Cash Flows
(in thousands)
|
|
|
Nine Months Ended September 30, |
|
|||||
|
|
|
2017 |
|
|
2016 |
|
||
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(18,868 |
) |
|
$ |
(32,959 |
) |
|
Adjustments to reconcile net loss to net cash and cash equivalents used in operating activities: |
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
11,848 |
|
|
|
9,619 |
|
|
Stock-based compensation expense |
|
|
11,646 |
|
|
|
13,610 |
|
|
Interest accrual on financing obligation |
|
|
5,623 |
|
|
|
5,130 |
|
|
Loss on disposal or impairment of property and equipment |
|
|
157 |
|
|
|
140 |
|
|
Provision for doubtful accounts |
|
|
142 |
|
|
|
287 |
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
Accounts receivable, net |
|
|
(508 |
) |
|
|
(1,655 |
) |
|
Accrued interest on short-term investments |
|
|
7 |
|
|
|
217 |
|
|
Prepaid expenses and other current assets |
|
|
(968 |
) |
|
|
465 |
|
|
Other non-current assets |
|
|
561 |
|
|
|
142 |
|
|
Accounts payable |
|
|
(4,343 |
) |
|
|
(3,844 |
) |
|
Accrued expenses |
|
|
(2,152 |
) |
|
|
4,726 |
|
|
Accrued compensation and benefits |
|
|
(5,422 |
) |
|
|
(3,460 |
) |
|
Deferred revenue |
|
|
(12,040 |
) |
|
|
(13,819 |
) |
|
Other non-current liabilities |
|
|
(751 |
) |
|
|
538 |
|
|
Net cash and cash equivalents used in operating activities |
|
|
(15,068 |
) |
|
|
(20,863 |
) |
|
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 |
|
|
|
37,725 |
|
|
Purchases of property and equipment |
|
|
(6,151 |
) |
|
|
(10,861 |
) |
|
Net cash and cash equivalents (used in) provided by investing activities |
|
|
(4,151 |
) |
|
|
24,860 |
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
Draws on revolving line of credit |
|
|
81,000 |
|
|
|
64,000 |
|
|
Payments on revolving line of credit |
|
|
(61,000 |
) |
|
|
(59,000 |
) |
|
Proceeds from exercises of stock options and ESPP |
|
|
3,572 |
|
|
|
2,118 |
|
|
Remittance of taxes upon vesting of restricted stock units |
|
|
– |
|
|
|
(202 |
) |
|
Payments on financing and capital lease obligations |
|
|
(6,633 |
) |
|
|
(8,187 |
) |
|
Net cash and cash equivalents provided by (used in) financing activities |
|
|
16,939 |
|
|
|
(1,271 |
) |
|
Net (decrease) increase in cash and cash equivalents |
|
|
(2,280 |
) |
|
|
2,726 |
|
|
Cash and cash equivalents, beginning of period |
|
|
56,853 |
|
|
|
48,074 |
|
|
Cash and cash equivalents, end of period |
|
$ |
54,573 |
|
|
$ |
50,800 |
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of non-cash investing and financing activities |
|
|
|
|
|
|
|
|
|
Property and equipment purchases in accounts payable and accrued expenses |
|
$ |
878 |
|
|
$ |
856 |
|
|
Property and equipment purchased with financing and capital lease obligations |
|
$ |
— |
|
|
$ |
2,233 |
|
|
Post contract support purchased with financing obligations |
|
$ |
— |
|
|
$ |
1,048 |
|
6
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, |
|
||||||||||
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
|
Reconciliation from Gross Profit to Non-GAAP Gross Profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
$ |
31,986 |
|
|
$ |
28,910 |
|
|
$ |
99,076 |
|
|
$ |
82,529 |
|
|
Amortization of acquired intangible assets |
|
|
34 |
|
|
|
37 |
|
|
|
105 |
|
|
|
111 |
|
|
Stock-based compensation expense |
|
|
682 |
|
|
|
754 |
|
|
|
1,803 |
|
|
|
2,072 |
|
|
Total net adjustments |
|
|
716 |
|
|
|
791 |
|
|
|
1,908 |
|
|
|
2,183 |
|
|
Non-GAAP gross profit |
|
$ |
32,702 |
|
|
$ |
29,701 |
|
|
$ |
100,984 |
|
|
$ |
84,712 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Operating Loss to Non-GAAP Operating Income (Loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
$ |
(3,615 |
) |
|
$ |
(6,524 |
) |
|
$ |
(9,736 |
) |
|
$ |
(27,104 |
) |
|
Amortization of acquired intangible assets |
|
|
65 |
|
|
|
65 |
|
|
|
194 |
|
|
|
194 |
|
|
Stock-based compensation expense |
|
|
4,396 |
|
|
|
4,427 |
|
|
|
11,646 |
|
|
|
13,610 |
|
|
Costs not core to our business |
|
|
359 |
|
|
|
— |
|
|
|
480 |
|
|
|
— |
|
|
Total net adjustments |
|
|
4,820 |
|
|
|
4,492 |
|
|
|
12,320 |
|
|
|
13,804 |
|
|
Non-GAAP operating income (loss) |
|
$ |
1,205 |
|
|
$ |
(2,032 |
) |
|
$ |
2,584 |
|
|
$ |
(13,300 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Net Loss to Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(6,674 |
) |
|
$ |
(8,603 |
) |
|
$ |
(18,868 |
) |
|
$ |
(32,959 |
) |
|
Depreciation |
|
|
3,053 |
|
|
|
2,482 |
|
|
|
9,245 |
|
|
|
7,344 |
|
|
Amortization of software development costs |
|
|
785 |
|
|
|
762 |
|
|
|
2,409 |
|
|
|
2,081 |
|
|
Amortization of acquired intangible assets |
|
|
65 |
|
|
|
65 |
|
|
|
194 |
|
|
|
194 |
|
|
Interest income |
|
|
(55 |
) |
|
|
(25 |
) |
|
|
(129 |
) |
|
|
(117 |
) |
|
Interest expense on building lease financing obligations |
|
|
1,864 |
|
|
|
1,704 |
|
|
|
5,585 |
|
|
|
5,130 |
|
|
Interest expense on other borrowings |
|
|
1,254 |
|
|
|
262 |
|
|
|
3,526 |
|
|
|
691 |
|
|
Income tax expense |
|
|
5 |
|
|
|
5 |
|
|
|
10 |
|
|
|
15 |
|
|
Stock-based compensation expense |
|
|
4,396 |
|
|
|
4,427 |
|
|
|
11,646 |
|
|
|
13,610 |
|
|
Costs not core to our business |
|
|
359 |
|
|
|
— |
|
|
|
480 |
|
|
|
— |
|
|
Total net adjustments |
|
|
11,726 |
|
|
|
9,682 |
|
|
|
32,966 |
|
|
|
28,948 |
|
|
Adjusted EBITDA |
|
$ |
5,052 |
|
|
$ |
1,079 |
|
|
$ |
14,098 |
|
|
$ |
(4,011 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Net Loss to Non-GAAP Net Loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(6,674 |
) |
|
$ |
(8,603 |
) |
|
$ |
(18,868 |
) |
|
$ |
(32,959 |
) |
|
Amortization of acquired intangible assets |
|
|
65 |
|
|
|
65 |
|
|
|
194 |
|
|
|
194 |
|
|
Stock-based compensation expense |
|
|
4,396 |
|
|
|
4,427 |
|
|
|
11,646 |
|
|
|
13,610 |
|
|
Costs not core to our business |
|
|
359 |
|
|
|
— |
|
|
|
480 |
|
|
|
— |
|
|
Total net adjustments |
|
|
4,820 |
|
|
|
4,492 |
|
|
|
12,320 |
|
|
|
13,804 |
|
|
Non-GAAP net loss |
|
$ |
(1,854 |
) |
|
$ |
(4,111 |
) |
|
$ |
(6,548 |
) |
|
$ |
(19,155 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of Non-GAAP Earnings Per Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net loss |
|
$ |
(1,854 |
) |
|
$ |
(4,111 |
) |
|
$ |
(6,548 |
) |
|
$ |
(19,155 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic and diluted |
|
|
31,181,141 |
|
|
|
29,651,230 |
|
|
|
30,974,116 |
|
|
|
29,442,023 |
|
|
Shares used in computing non-GAAP net loss per share - basic and diluted |
|
|
31,181,141 |
|
|
|
29,651,230 |
|
|
|
30,974,116 |
|
|
|
29,442,023 |
|
|
Non-GAAP net loss per common share - basic and diluted |
|
$ |
(0.06 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.21 |
) |
|
$ |
(0.65 |
) |
7
Unaudited Reconciliation of GAAP to Non-GAAP Guidance Ranges
(in millions, except per share data)
|
|
|
Fourth Quarter 2017 |
|
|
Full Year 2017 |
|
||||||||||
|
|
|
Range |
|
|
Range |
|
||||||||||
|
|
|
Low |
|
|
High |
|
|
Low |
|
|
High |
|
||||
|
Reconciliation from Net Loss Guidance to Adjusted EBITDA Guidance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss - Guidance range |
|
$ |
(8.0 |
) |
|
$ |
(7.0 |
) |
|
$ |
(26.9 |
) |
|
$ |
(25.9 |
) |
|
Depreciation and amortization |
|
|
4.1 |
|
|
|
4.1 |
|
|
|
16.0 |
|
|
|
16.0 |
|
|
Interest income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Interest expense |
|
|
3.0 |
|
|
|
3.0 |
|
|
|
12.0 |
|
|
|
12.0 |
|
|
Income tax expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Stock-based compensation expense |
|
|
5.0 |
|
|
|
5.0 |
|
|
|
16.7 |
|
|
|
16.7 |
|
|
Costs not core to business |
|
|
0.4 |
|
|
|
0.4 |
|
|
|
0.8 |
|
|
|
0.8 |
|
|
Total net adjustments |
|
|
12.5 |
|
|
|
12.5 |
|
|
|
45.5 |
|
|
|
45.5 |
|
|
Adjusted EBITDA - Guidance range |
|
$ |
4.5 |
|
|
$ |
5.5 |
|
|
$ |
18.6 |
|
|
$ |
19.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Net Loss Guidance to Non-GAAP Net Loss Guidance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss - Guidance range |
|
$ |
(8.0 |
) |
|
$ |
(7.0 |
) |
|
$ |
(26.9 |
) |
|
$ |
(25.9 |
) |
|
Amortization of acquired intangible assets |
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.4 |
|
|
|
0.4 |
|
|
Stock-based compensation expense |
|
|
5.0 |
|
|
|
5.0 |
|
|
|
16.7 |
|
|
|
16.7 |
|
|
Costs not core to business |
|
|
0.4 |
|
|
|
0.4 |
|
|
|
0.8 |
|
|
|
0.8 |
|
|
Total net adjustments |
|
|
5.5 |
|
|
|
5.5 |
|
|
|
17.9 |
|
|
|
17.9 |
|
|
Non-GAAP net loss - Guidance range |
|
$ |
(2.5 |
) |
|
$ |
(1.5 |
) |
|
$ |
(9.0 |
) |
|
$ |
(8.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of Non-GAAP Earnings Per Share Guidance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net loss - Guidance range |
|
$ |
(2.5 |
) |
|
$ |
(1.5 |
) |
|
$ |
(9.0 |
) |
|
$ |
(8.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic and diluted |
|
|
31.3 |
|
|
|
31.3 |
|
|
|
31.0 |
|
|
|
31.0 |
|
|
Shares used in computing non-GAAP net loss per share - basic and diluted |
|
|
31.3 |
|
|
|
31.3 |
|
|
|
31.0 |
|
|
|
31.0 |
|
|
Non-GAAP net loss per common share - basic and diluted |
|
$ |
(0.08 |
) |
|
$ |
(0.05 |
) |
|
$ |
(0.29 |
) |
|
$ |
(0.26 |
) |
8