11/07/2024 | Press release | Distributed by Public on 11/07/2024 06:30
As of | ||||
September 30, 2024 | December 31, 2023 | |||
(unaudited) | ||||
Assets | ||||
Current assets | ||||
Cash and cash equivalents | $ | 99,193 | $ | 149,351 |
Short-term investments and marketable securities | 40,798 | 9,653 | ||
Accounts receivable, net of allowances of $2,850 and $2,606, respectively
|
140,213 | 171,561 | ||
Deferred commissions, current | 34,785 | 34,261 | ||
Prepaid expenses and other current assets | 45,483 | 49,529 | ||
Total current assets | 360,472 | 414,355 | ||
Property and equipment, net of accumulated depreciation of $30,329 and $25,141, respectively
|
39,190 | 42,682 | ||
Goodwill | 27,462 | 27,106 | ||
Intangible assets, net of accumulated amortization of $5,356 and $4,152, respectively
|
2,790 | 3,889 | ||
Right-of-use assets for operating leases | 32,231 | 39,975 | ||
Deferred commissions, net of current portion | 54,576 | 59,764 | ||
Deferred tax assets | 4,827 | 3,453 | ||
Other assets | 28,365 | 36,279 | ||
Total assets | $ | 549,913 | $ | 627,503 |
Liabilities and Stockholders' (Deficit) Equity | ||||
Current liabilities | ||||
Accounts payable | $ | 6,928 | $ | 6,174 |
Accrued expenses | 11,310 | 11,046 | ||
Accrued compensation and related benefits | 31,171 | 38,003 | ||
Deferred revenue | 224,199 | 235,992 | ||
Debt | 9,598 | 66,368 | ||
Operating lease liabilities | 12,470 | 11,698 | ||
Other current liabilities | 2,798 | 1,891 | ||
Total current liabilities | 298,474 | 371,172 | ||
Long-term debt | 243,225 | 140,221 | ||
Non-current operating lease liabilities | 54,270 | 59,067 | ||
Deferred revenue, non-current | 3,370 | 4,700 | ||
Deferred tax liabilities | - | 2 | ||
Other non-current liabilities | 375 | - | ||
Total liabilities | 599,714 | 575,162 | ||
Stockholders' (deficit) equity | ||||
Class A common stock-par value $0.0001; 500,000,000 shares authorized as of September 30, 2024 and December 31, 2023 and 42,361,024 and 42,169,970 shares issued of September 30, 2024 and December 31, 2023, respectively
|
4 | 4 | ||
Class B common stock-par value $0.0001; 100,000,000 shares authorized as of September 30, 2024 and December 31, 2023 and 31,195,739 and 31,196,796 shares issued as of September 30, 2024 and December 31, 2023, respectively
|
3 | 3 | ||
Additional paid-in capital | 614,204 | 595,781 | ||
Accumulated other comprehensive loss | (22,809) | (23,555) | ||
Accumulated deficit | (598,507) | (519,892) | ||
Treasury stock at cost, 1,127,138 shares as of September 30, 2024
|
(42,696) | - | ||
Total stockholders' (deficit) equity | (49,801) | 52,341 | ||
Total liabilities and stockholders' (deficit) equity | $ | 549,913 | $ | 627,503 |
Three Months Ended September 30, 2024 | Nine Months Ended September 30, 2024 | |||||||
2024 | 2023 | 2024 | 2023 | |||||
(unaudited) | ||||||||
Revenue | ||||||||
Subscriptions | $ | 123,121 | $ | 103,803 | $ | 353,789 | $ | 296,554 |
Professional services | 30,931 | 33,291 | 96,548 | 103,490 | ||||
Total revenue | 154,052 | 137,094 | 450,337 | 400,044 | ||||
Cost of revenue | ||||||||
Subscriptions | 14,082 | 11,265 | 39,614 | 32,492 | ||||
Professional services | 23,002 | 24,804 | 74,880 | 76,515 | ||||
Total cost of revenue | 37,084 | 36,069 | 114,494 | 109,007 | ||||
Gross profit | 116,968 | 101,025 | 335,843 | 291,037 | ||||
Operating expenses | ||||||||
Sales and marketing | 50,865 | 55,667 | 175,613 | 181,338 | ||||
Research and development | 38,572 | 37,135 | 117,789 | 118,502 | ||||
General and administrative | 34,688 | 23,440 | 108,327 | 82,342 | ||||
Total operating expenses | 124,125 | 116,242 | 401,729 | 382,182 | ||||
Operating loss | (7,157) | (15,217) | (65,886) | (91,145) | ||||
Other non-operating (income) expense | ||||||||
Other (income) expense, net | (12,544) | 1,939 | (5,882) | (4,637) | ||||
Interest expense | 6,168 | 4,917 | 17,921 | 12,790 | ||||
Total other non-operating (income) expense | (6,376) | 6,856 | 12,039 | 8,153 | ||||
Loss before income taxes | (781) | (22,073) | (77,925) | (99,298) | ||||
Income tax expense | 1,319 | 178 | 690 | 2,137 | ||||
Net loss | $ | (2,100) | $ | (22,251) | $ | (78,615) | $ | (101,435) |
Net loss per share: | ||||||||
Basic and diluted | $ | (0.03) | $ | (0.30) | $ | (1.08) | $ | (1.39) |
Weighted average common shares outstanding: | ||||||||
Basic and diluted | 72,396 | 73,178 | 72,664 | 73,032 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
2024 | 2023 | 2024 | 2023 | |||||
(unaudited) | ||||||||
Cost of revenue | ||||||||
Subscriptions | $ | 211 | $ | 211 | $ | 641 | $ | 713 |
Professional services | 1,325 | 1,535 | 4,364 | 4,598 | ||||
Operating expenses | ||||||||
Sales and marketing | 1,746 | 3,245 | 6,270 | 8,462 | ||||
Research and development | 2,939 | 2,930 | 8,859 | 9,466 | ||||
General and administrative | 3,284 | 3,090 | 9,877 | 9,976 | ||||
Total stock-based compensation expense | $ | 9,505 | $ | 11,011 | $ | 30,011 | $ | 33,215 |
Nine Months Ended September 30, | ||||
2024 | 2023 | |||
Cash flows from operating activities | ||||
Net loss | $ | (78,615) | $ | (101,435) |
Adjustments to reconcile net loss to net cash used by operating activities | ||||
Stock-based compensation | 30,011 | 33,215 | ||
Depreciation expense and amortization of intangible assets | 7,503 | 7,046 | ||
Lease impairment charges | 5,462 | - | ||
Bad debt expense | 619 | 690 | ||
Amortization of debt issuance costs | 439 | 342 | ||
Benefit for deferred income taxes | (1,281) | (808) | ||
Foreign currency transaction losses, net | 2,895 | - | ||
Changes in assets and liabilities | ||||
Accounts receivable | 30,859 | 30,665 | ||
Prepaid expenses and other assets | 12,279 | (61,555) | ||
Deferred commissions | 4,665 | (56) | ||
Accounts payable and accrued expenses | 1,495 | (657) | ||
Accrued compensation and related benefits | (6,975) | (6,671) | ||
Other current and non-current liabilities | 535 | (2,026) | ||
Deferred revenue | (15,096) | (3,186) | ||
Operating lease assets and liabilities | (1,788) | 2,238 | ||
Net cash used by operating activities | (6,993) | (102,198) | ||
Cash flows from investing activities | ||||
Proceeds from maturities of investments | 11,631 | 62,590 | ||
Payments for investments | (42,638) | (53,443) | ||
Purchases of property and equipment | (3,287) | (8,278) | ||
Net cash (used by) provided by investing activities | (34,294) | 869 | ||
Cash flows from financing activities | ||||
Proceeds from borrowings | 50,000 | 92,000 | ||
Payments for debt issuance costs | (463) | (411) | ||
Debt repayments | (3,750) | (2,625) | ||
Repurchase of common stock | (50,019) | - | ||
Payments for employee taxes related to the net share settlement of equity awards | (4,883) | (7,240) | ||
Proceeds from exercise of common stock options | 619 | 664 | ||
Net cash (used by) provided by financing activities | (8,496) | 82,388 | ||
Effect of foreign exchange rate changes on cash and cash equivalents | (375) | (679) | ||
Net decrease in cash and cash equivalents | (50,158) | (19,620) | ||
Cash, cash equivalents and restricted cash at beginning of period | $ | 149,351 | $ | 150,381 |
Cash and cash equivalents at end of period | $ | 99,193 | $ | 130,761 |
Supplemental disclosure of cash flow information | ||||
Cash paid for interest | $ | 17,193 | $ | 11,960 |
Cash paid for income taxes | $ | 1,925 | $ | 2,944 |
Supplemental disclosure of non-cash investing and financing activities | ||||
Accrued capital expenditures | $ | 109 | $ | 27 |
GAAP Measure | Stock-Based Compensation | Litigation Expense | JPI Amortization | Severance Costs |
Lease Impairment and Lease-Related Charges
|
Short-Swing Profit Payment
|
Non-GAAP Measure | |||||||||
Three Months Ended September 30, 2024 | ||||||||||||||||
Subscriptions cost of revenue | $ | 14,082 | $ | (211) | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 13,871 |
Professional services cost of revenue | 23,002 | (1,325) | - | - | - | - | - | 21,677 | ||||||||
Total cost of revenue | 37,084 | (1,536) | - | - | - | - | - | 35,548 | ||||||||
Total operating expense | 124,125 | (7,969) | (1,979) | (3,635) | - | (324) | - | 110,218 | ||||||||
Operating (loss) income
|
(7,157) | 9,505 | 1,979 | 3,635 | - | 324 | - | 8,286 | ||||||||
Income tax expense
|
1,319 | 117 | - | - | - | - | - | 1,436 | ||||||||
Net (loss) income
|
(2,100) | 9,388 | 1,979 | 3,635 | - | 324 | (1,799) | 11,427 | ||||||||
Net (loss) income per share, basic
|
$ | (0.03) | $ | 0.13 | $ | 0.03 | $ | 0.05 | $ | - | $ | - | $ | (0.02) | $ | 0.16 |
Net (loss) income per share, diluted(a,b)
|
$ | (0.03) | $ | 0.13 | $ | 0.03 | $ | 0.05 | $ | - | $ | - | $ | (0.02) | $ | 0.15 |
Nine Months Ended September 30, 2024 | ||||||||||||||||
Subscriptions cost of revenue | $ | 39,614 | $ | (641) | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 38,973 |
Professional services cost of revenue | 74,880 | (4,364) | - | - | (1,398) | - | - | 69,118 | ||||||||
Total cost of revenue | 114,494 | (5,005) | - | - | (1,398) | - | - | 108,091 | ||||||||
Total operating expense | 401,729 | (25,006) | (3,442) | (12,643) | (4,136) | (5,786) | - | 350,716 | ||||||||
Operating (loss) income
|
(65,886) | 30,011 | 3,442 | 12,643 | 5,534 | 5,786 | - | (8,470) | ||||||||
Income tax expense
|
690 | 1,258 | - | - | 1,096 | - | - | 3,044 | ||||||||
Net (loss) income
|
(78,615) | 28,753 | 3,442 | 12,643 | 4,438 | 5,786 | (1,799) | (25,352) | ||||||||
Net (loss) income per share, basic and diluted(b)
|
$ | (1.08) | $ | 0.40 | $ | 0.05 | $ | 0.17 | $ | 0.06 | $ | 0.08 | $ | (0.02) | $ | (0.35) |
GAAP Measure | Stock-Based Compensation | Litigation Expense | JPI Amortization | Severance Costs | Non-GAAP Measure | |||||||
Three Months Ended September 30, 2023 | ||||||||||||
Subscriptions cost of revenue | $ | 11,265 | $ | (211) | $ | - | $ | - | $ | - | $ | 11,054 |
Professional services cost of revenue | 24,804 | (1,535) | - | - | - | 23,269 | ||||||
Total cost of revenue | 36,069 | (1,746) | - | - | - | 34,323 | ||||||
Total operating expense | 116,242 | (9,265) | 4,961 | (1,485) | - | 110,453 | ||||||
Operating (loss) income
|
(15,217) | 11,011 | (4,961) | 1,485 | - | (7,682) | ||||||
Income tax expense | 178 | 88 | - | - | - | 266 | ||||||
Net (loss) income
|
(22,251) | 11,099 | (4,961) | 1,485 | - | (14,628) | ||||||
Net (loss) income per share, basic and diluted
|
$ | (0.30) | $ | 0.15 | $ | (0.07) | $ | 0.02 | $ | - | $ | (0.20) |
Nine Months Ended September 30, 2023
|
||||||||||||
Subscriptions cost of revenue | $ | 32,492 | $ | (713) | $ | - | $ | - | $ | (30) | $ | 31,749 |
Professional services cost of revenue | 76,515 | (4,598) | - | - | (158) | 71,759 | ||||||
Total cost of revenue | 109,007 | (5,311) | - | - | (188) | 103,508 | ||||||
Total operating expense | 382,182 | (27,904) | 2,772 | (1,485) | (6,111) | 349,454 | ||||||
Operating (loss) income
|
(91,145) | 33,215 | (2,772) | 1,485 | 6,299 | (52,918) | ||||||
Income tax expense | 2,137 | 731 | - | - | 139 | 3,007 | ||||||
Net (loss) income
|
(101,435) | 33,946 | (2,772) | 1,485 | 6,438 | (62,338) | ||||||
Net (loss) income per share, basic and diluted(a)
|
$ | (1.39) | $ | 0.46 | $ | (0.04) | $ | 0.02 | $ | 0.09 | $ | (0.86) |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
2024 | 2023 | 2024 | 2023 | |||||
Reconciliation of adjusted EBITDA: | ||||||||
GAAP net loss | $ | (2,100) | $ | (22,251) | $ | (78,615) | $ | (101,435) |
Other (income) expense, net | (12,544) | 1,939 | (5,882) | (4,637) | ||||
Interest expense | 6,168 | 4,917 | 17,921 | 12,790 | ||||
Income tax expense
|
1,319 | 178 | 690 | 2,137 | ||||
Depreciation expense and amortization of intangible assets
|
2,562 | 2,340 | 7,503 | 7,046 | ||||
Stock-based compensation expense | 9,505 | 11,011 | 30,011 | 33,215 | ||||
Litigation Expense | 1,979 | (4,961) | 3,442 | (2,772) | ||||
JPI Amortization | 3,635 | 1,485 | 12,643 | 1,485 | ||||
Severance Costs | - | - | 5,534 | 6,299 | ||||
Lease Impairment and Lease-Related Charges
|
324 | - | 5,786 | - | ||||
Adjusted EBITDA | $ | 10,848 | $ | (5,342) | $ | (967) | $ | (45,872) |