Model N Announces Second Quarter Fiscal Year 2022 Financial Results

Total Revenue Grew 11% Year-over-Year

Adjusted EBITDA Grew 105% Year-over-Year

SAN MATEO, Calif.–(BUSINESS WIRE)–Model N, Inc. (NYSE: MODN), the leader in cloud revenue management solutions, today announced financial results for the second quarter fiscal year 2022 ended March 31, 2022.

“We continued our strong momentum in Q2, posting another quarter of record bookings and exceeded all guidance metrics. During the quarter, we closed two more large SaaS transitions and had success selling new products into our customer base,” said Jason Blessing, president and chief executive officer of Model N. “2022 is a pivotal year for Model N as we continue to move a substantial part of our customers to the cloud. As we look ahead, we remain focused on driving profitable growth and completing Model N’s transformation to a cloud company.”

Recent Highlights

  • Held Rainmaker 22, its 18th annual thought leadership and educational conference, which brought together more than 700 executives, key decision makers, and industry experts from around the world.
  • Issued its fourth annual “2022 State Of Revenue Report” (www.modeln.com/state-of-revenue-report-2022), a survey of over 300 life sciences and high-tech executives with direct responsibility for revenue management at companies with more than $250 million in annual revenues. Findings included:

    • 99% of executives report revenue management challenges within their own companies;
    • 85% of executives surveyed agree that revenue management – which incorporates the ongoing optimization of revenue activities, including rebates, compliance, contracts, and pricing models to maximize growth – is “business critical”;
    • Survey respondents said that “top impacts” on revenue management include supply chain disruptions (44%) and artificial intelligence (40%);
    • 98% of executives say they face staffing issues in their revenue management program; and
    • 51% expect that issues with staffing and lack of available expertise will have a “significant” impact on revenue management in 2022.
  • Launched Model N Ngage, a new application that provides customers with tailored in-app guidance to improve the customer experience and drive continued process improvements
  • Received a “Top Place to Work” award for its dedication to offering an outstanding workplace for its employees from Ragan Communications, a trusted news, training and intelligence firm that hosts daily news websites including PRDaily.com.

Second Quarter 2022 Financial Highlights

  • Revenues: Total revenues were $53.3 million, an increase of 11% from the second quarter of fiscal year 2021. Subscription revenues were $38.2 million, an increase of 6% from the second quarter of fiscal year 2021.
  • Gross Profit: Gross profit was $29.2 million, an increase of 18% from the second quarter of fiscal year 2021. Gross margin was 55% compared to 51% for the second quarter of fiscal year 2021. Non-GAAP gross profit was $31.9 million, an increase of 16% from the second quarter of fiscal year 2021. Non-GAAP gross margin was 60% compared to 57% for the second quarter of fiscal year 2021. Subscription gross margin was 62% for the second quarter of fiscal year 2022 and 2021. Non-GAAP subscription gross margin was 67% compared to 66% for the second quarter of fiscal year 2021.
  • GAAP Income (Loss) and Non-GAAP Income from Operations: GAAP loss from operations was $(3.9) million compared to loss from operations of $(6.8) million for the second quarter of fiscal year 2021. Non-GAAP income from operations was $6.4 million, an increase of 110% from the second quarter of fiscal year 2021.
  • GAAP Net Loss: GAAP net loss was $(8.0) million compared to a net loss of $(10.7) million for the second quarter of fiscal year 2021. GAAP basic and diluted net loss per share attributable to common stockholders was $(0.22) based upon weighted average shares outstanding of 36.6 million compared to net loss per share of $(0.30) for the second quarter of fiscal year 2021 based upon weighted average shares outstanding of 35.3 million.
  • Non-GAAP Net Income: Non-GAAP net income was $5.0 million, an increase of 219% from the second quarter of fiscal year 2021. Non-GAAP net income per diluted share was $0.14 based upon diluted weighted average shares outstanding of 36.8 million compared to non-GAAP net income per diluted share of $0.04 for the second quarter of fiscal year 2021 based upon diluted weighted average shares outstanding of 36.9 million.
  • Adjusted EBITDA: Adjusted EBITDA was $6.6 million, an increase of 105% from the second quarter of fiscal year 2021.

A reconciliation of GAAP to non-GAAP financial measures has been provided in the financial tables included in this press release.

Guidance

As of May 10, 2022, we are providing guidance for the third quarter fiscal year 2022 and issuing guidance for the full fiscal year ending September 30, 2022.

(in $ millions, except per share)

Third Quarter Fiscal 2022

Full Year Fiscal 2022

Total revenues

54.5 – 55.0

215.5 – 216.5

Subscription revenues

39.2 – 39.7

156.0 – 157.0

Non-GAAP income from operations

6.7– 7.2

26.5 – 27.5

Non-GAAP net income per share

0.14 – 0.16

0.56 – 0.59

Adjusted EBITDA

7.0 – 7.5

27.5 – 28.5

Quarterly Results Conference Call

Model N will host a conference call today at 2:00 PM Pacific Time (5:00 PM Eastern Time) to review the company’s financial results for the second quarter fiscal year 2022 ended March 31, 2022. The conference call can be accessed by dialing 877-407-4018 from the United States or +1-201-689-8471 internationally with reference to the company name and conference title, and a live webcast and replay of the conference call can be accessed from the investor relations page of Model N’s website at investor.modeln.com. Following the completion of the call through 11:59 p.m. ET on May 24, 2022, a telephone replay will be available by dialing 844-512-2921 from the United States or +1-412-317-6671, internationally, with recording access code 13725725.

About Model N

Model N enables life sciences and high tech companies to drive growth and market share, minimizing revenue leakage throughout the revenue lifecycle. With deep industry expertise and solutions purpose-built for these industries, Model N delivers comprehensive visibility, insight and control over the complexities of commercial operations and compliance. Its integrated cloud solution is proven to automate pricing, incentive and contract decisions to scale business profitably and grow revenue. Model N is trusted across more than 120 countries by the world’s leading pharmaceutical, medical technology, semiconductor, and high tech companies, including Johnson & Johnson, AstraZeneca, Stryker, Seagate Technology, Broadcom and Microchip Technology. For more information, visit www.modeln.com.

Forward-Looking Statements

This press release contains forward-looking statements including, among other things, statements regarding Model N’s third quarter and full year fiscal 2022 financial results, Model N’s profitability, future planned enhancements to our products and benefits from our products, and expected benefits from our acquisition. The words “believe,” “may,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “expect,” and similar expressions are intended to identify forward-looking statements. These forward-looking statements are subject to risks, uncertainties, and assumptions. If the risks materialize or assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. Risks include, but are not limited to: (i) delays in closing customer contracts; (ii) our ability to improve and sustain our sales execution; (iii) the timing of new orders and the associated revenue recognition; (iv) adverse changes in general economic or market conditions; (v) delays or reductions in information technology spending and resulting variability in customer orders from quarter to quarter; (vi) competitive factors, including but not limited to pricing pressures, industry consolidation, entry of new competitors and new applications and marketing initiatives by our competitors; (vii) our ability to manage our growth effectively; (viii) acceptance of our applications and services by customers; (ix) success of new products; (x) the risk that the strategic initiatives that we may pursue will not result in significant future revenues; (xi) changes in health care regulation and policy and tax in the United States and worldwide; (xii) our ability to retain customers; (xiii) adverse impacts on our business and financial condition due to COVID-19 or the war in Ukraine; and (xiv) the possibility that the expected benefits related to our acquisition may not materialize as expected and our ability to successfully integrate Deloitte’s life sciences pricing and contracting solutions business and underlying technology. Further information on risks that could affect Model N’s results is included in our filings with the Securities and Exchange Commission (“SEC”), including our most recent quarterly report on Form 10-Q and our annual report on Form 10-K for the fiscal year ended September 30, 2021, and any current reports on Form 8-K that we may file from time to time. Should any of these risks or uncertainties materialize, actual results could differ materially from expectations. Model N assumes no obligation to, and does not currently intend to, update any such forward-looking statements after the date of this release.

Non-GAAP Financial Measures

We have provided in this release financial information that has not been prepared in accordance with accounting standards generally accepted in the United States of America (“GAAP”). We use these non-GAAP financial measures internally in analyzing our financial results and believe they are useful to investors, as a supplement to GAAP measures, in evaluating our ongoing operational performance. We believe that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends, and in comparing our financial results with other companies in our industry, many of which present similar non-GAAP financial measures to investors.

Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures below. A reconciliation of our non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included below in this press release.

Our reported results include certain non-GAAP financial measures, including non-GAAP gross profit, non-GAAP gross margin, non-GAAP subscription gross profit, non-GAAP subscription gross margin, non-GAAP income (loss) from operations, non-GAAP net income (loss), non-GAAP net income (loss) per share, and adjusted EBITDA. Non-GAAP gross profit excludes stock-based compensation expenses, amortization of intangible assets, and deferred revenue adjustments as they are often excluded by other companies to help investors understand the operational performance of their business. Non-GAAP income (loss) from operations excludes stock-based compensation expense, amortization of intangible assets, acquisition-related expense, and deferred revenue adjustments. Non-GAAP net income (loss) excludes stock-based compensation expense, amortization of intangible assets, acquisition-related expense, amortization of debt discount and issuance costs, and deferred revenue adjustments. Additionally, stock-based compensation expense varies from period to period and from company to company due to such things as valuation methodologies and changes in stock price. Adjusted EBITDA is defined as net loss, adjusted for depreciation and amortization, stock-based compensation expense, acquisition-related expense, deferred revenue adjustment, interest (income) expense, net, other (income) expenses, net, and provision for (benefit from) income taxes. Reconciliation tables are provided in this press release.

We have not reconciled guidance for non-GAAP financial measures to their most directly comparable GAAP measures because certain items that impact these measures are uncertain, out of our control and/or cannot be reasonably predicted or estimated, such as the difficulties of estimating certain items such as charges to stock-based compensation expense. Accordingly, a reconciliation of the non-GAAP financial measure guidance to the corresponding GAAP measures is not available without unreasonable effort.

Model N, Inc.

Condensed Consolidated Balance Sheets

(in thousands)

 

 

As of March 31, 2022

 

As of September 30, 2021

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

170,457

 

 

$

165,467

 

Funds held for customers

 

83

 

 

 

316

 

Accounts receivable, net

 

47,907

 

 

 

43,185

 

Prepaid expenses

 

3,950

 

 

 

4,920

 

Other current assets

 

5,754

 

 

 

8,442

 

Total current assets

 

228,151

 

 

 

222,330

 

Property and equipment, net

 

1,701

 

 

 

1,907

 

Operating lease right-of-use assets

 

18,088

 

 

 

20,565

 

Goodwill

 

65,665

 

 

 

65,665

 

Intangible assets, net

 

41,378

 

 

 

45,394

 

Other assets

 

9,085

 

 

 

7,929

 

Total assets

$

364,068

 

 

$

363,790

 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities

 

 

 

Accounts payable

$

4,056

 

 

$

4,802

 

Customer funds payable

 

83

 

 

 

316

 

Accrued employee compensation

 

13,822

 

 

 

24,662

 

Accrued liabilities

 

5,015

 

 

 

4,719

 

Operating lease liabilities, current portion

 

4,556

 

 

 

4,529

 

Deferred revenue, current portion

 

57,457

 

 

 

57,431

 

Total current liabilities

 

84,989

 

 

 

96,459

 

Long-term liabilities

 

 

 

Long term debt

 

129,769

 

 

 

124,301

 

Operating lease liabilities, less current portion

 

14,829

 

 

 

17,229

 

Other long-term liabilities

 

2,553

 

 

 

2,283

 

Total long-term liabilities

 

147,151

 

 

 

143,813

 

Total liabilities

 

232,140

 

 

 

240,272

 

Stockholders’ equity

 

 

 

Common stock

 

6

 

 

 

5

 

Preferred stock

 

 

 

 

 

Additional paid-in capital

 

403,539

 

 

 

380,528

 

Accumulated other comprehensive loss

 

(1,502

)

 

 

(1,205

)

Accumulated deficit

 

(270,115

)

 

 

(255,810

)

Total stockholders’ equity

 

131,928

 

 

 

123,518

 

Total liabilities and stockholders’ equity

$

364,068

 

 

$

363,790

 

Model N, Inc.

Condensed Consolidated Statements of Operations

(in thousands, except per share amounts)

 

 

 

 

 

Three Months Ended March 31,

 

Six Months Ended March 31,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Revenues

 

 

 

 

 

 

 

Subscription

$

38,243

 

 

$

35,941

 

 

$

76,331

 

 

$

67,376

 

Professional services

 

15,037

 

 

 

12,251

 

 

 

28,491

 

 

 

23,550

 

Total revenues

 

53,280

 

 

 

48,192

 

 

 

104,822

 

 

 

90,926

 

Cost of revenues

 

 

 

 

 

 

 

Subscription

 

14,464

 

 

 

13,734

 

 

 

28,380

 

 

 

22,726

 

Professional services

 

9,587

 

 

 

9,643

 

 

 

18,322

 

 

 

17,767

 

Total cost of revenues

 

24,051

 

 

 

23,377

 

 

 

46,702

 

 

 

40,493

 

Gross profit

 

29,229

 

 

 

24,815

 

 

 

58,120

 

 

 

50,433

 

Operating expenses

 

 

 

 

 

 

 

Research and development

 

11,811

 

 

 

12,495

 

 

 

23,238

 

 

 

21,192

 

Sales and marketing

 

12,039

 

 

 

11,509

 

 

 

23,078

 

 

 

20,965

 

General and administrative

 

9,322

 

 

 

7,612

 

 

 

17,761

 

 

 

16,399

 

Total operating expenses

 

33,172

 

 

 

31,616

 

 

 

64,077

 

 

 

58,556

 

Income (loss) from operations

 

(3,943

)

 

 

(6,801

)

 

 

(5,957

)

 

 

(8,123

)

Interest expense, net

 

3,848

 

 

 

3,552

 

 

 

7,626

 

 

 

7,014

 

Other expenses (income), net

 

(112

)

 

 

84

 

 

 

(12

)

 

 

214

 

Loss before income taxes

 

(7,679

)

 

 

(10,437

)

 

 

(13,571

)

 

 

(15,351

)

Provision for (benefit from) income taxes

 

360

 

 

 

249

 

 

 

734

 

 

 

488

 

Net loss

$

(8,039

)

 

$

(10,686

)

 

$

(14,305

)

 

$

(15,839

)

Net loss per share:

 

 

 

 

 

 

 

Basic and diluted

$

(0.22

)

 

$

(0.30

)

 

$

(0.39

)

 

$

(0.45

)

Weighted average number of shares used in computing net loss per share:

 

 

 

 

 

 

 

Basic and diluted

 

36,619

 

 

 

35,305

 

 

 

36,419

 

 

 

35,119

 

Model N, Inc.

Condensed Consolidated Statements of Cash Flows

(in thousands)

 

 

 

Six Months Ended March 31,

 

 

2022

 

 

 

2021

 

Cash Flows from Operating Activities

 

 

 

Net loss

$

(14,305

)

 

$

(15,839

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

Depreciation and amortization

 

4,479

 

 

 

3,523

 

Stock-based compensation

 

15,308

 

 

 

12,910

 

Amortization of debt discount and issuance costs

 

5,391

 

 

 

4,784

 

Deferred income taxes

 

280

 

 

 

173

 

Amortization of capitalized contract acquisition costs

 

2,027

 

 

 

1,382

 

Other non-cash charges

 

32

 

 

 

 

Changes in assets and liabilities, net of acquisition

 

 

 

Accounts receivable

 

(4,682

)

 

 

(1,106

)

Prepaid expenses and other assets

 

2,614

 

 

 

(1,888

)

Accounts payable

 

(729

)

 

 

682

 

Accrued employee compensation

 

(5,517

)

 

 

(3,963

)

Other current and long-term liabilities

 

(1,707

)

 

 

(816

)

Deferred revenue

 

(263

)

 

 

3,287

 

Net cash provided by operating activities

 

2,928

 

 

 

3,129

 

Cash Flows from Investing Activities

 

 

 

Purchases of property and equipment

 

(349

)

 

 

(745

)

Acquisition of business

 

 

 

 

(56,834

)

Net cash used in investing activities

 

(349

)

 

 

(57,579

)

Cash Flows from Financing Activities

 

 

 

Proceeds from exercise of stock options and issuance of employee stock purchase

plan

 

2,401

 

 

 

2,282

 

Net changes in customer funds payable

 

(233

)

 

 

 

Net cash provided by financing activities

 

2,168

 

 

 

2,282

 

Effect of exchange rate changes on cash and cash equivalents

 

10

 

 

 

22

 

Net increase (decrease) in cash and cash equivalents

 

4,757

 

 

 

(52,146

)

Cash and cash equivalents

 

 

 

Beginning of period

 

165,783

 

 

 

200,491

 

End of period

$

170,540

 

 

$

148,345

 

Model N, Inc.

Reconciliation of GAAP to Non-GAAP Operating Results

(in thousands, except per share amounts)

 

 

 

Three Months Ended March 31,

 

Six Months Ended March 31,

 

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Reconciliation from GAAP net loss to adjusted EBITDA

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(8,039

)

 

$

(10,686

)

 

$

(14,305

)

 

$

(15,839

)

Reversal of non-GAAP items

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

8,322

 

 

 

7,782

 

 

 

15,308

 

 

 

12,910

 

Depreciation and amortization

 

 

2,239

 

 

 

2,203

 

 

 

4,479

 

 

 

3,523

 

Acquisition-related expense

 

 

 

 

 

47

 

 

 

 

 

 

2,409

 

Interest expense, net

 

 

3,848

 

 

 

3,552

 

 

 

7,626

 

 

 

7,014

 

Other expenses (income), net

 

 

(112

)

 

 

84

 

 

 

(12

)

 

 

214

 

Provision for (benefit from) income taxes

 

 

360

 

 

 

249

 

 

 

734

 

 

 

488

 

Adjusted EBITDA

 

$

6,618

 

 

$

3,231

 

 

$

13,830

 

 

$

10,719

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

Six Months Ended March 31,

 

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Reconciliation from GAAP gross profit to non-GAAP gross profit

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

29,229

 

 

$

24,815

 

 

$

58,120

 

 

$

50,433

 

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

 

1,936

 

 

 

1,848

 

 

 

3,415

 

 

 

3,025

 

Amortization of intangible assets (b)

 

 

709

 

 

 

709

 

 

 

1,418

 

 

 

991

 

Non-GAAP gross profit

 

$

31,874

 

 

$

27,372

 

 

$

62,953

 

 

$

54,449

 

Percentage of revenue

 

 

59.8

%

 

 

56.8

%

 

 

60.1

%

 

 

59.9

%

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

Six Months Ended March 31,

 

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Reconciliation from GAAP subscription gross profit to non-GAAP subscription gross profit

 

 

 

 

 

 

 

 

GAAP subscription gross profit

 

$

23,779

 

 

$

22,207

 

 

$

47,951

 

 

$

44,650

 

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

 

1,065

 

 

 

846

 

 

 

1,923

 

 

 

1,369

 

Amortization of intangible assets (b)

 

 

709

 

 

 

709

 

 

 

1,418

 

 

 

991

 

Non-GAAP subscription gross profit

 

$

25,553

 

 

$

23,762

 

 

$

51,292

 

 

$

47,010

 

Percentage of subscription revenue

 

 

66.8

%

 

 

66.1

%

 

 

67.2

%

 

 

69.8

%

 

 

Three Months Ended March 31,

 

Six Months Ended March 31,

 

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Reconciliation from GAAP professional services gross profit to non-GAAP professional services gross profit

 

 

 

 

 

 

 

 

GAAP professional services gross profit

 

$

5,450

 

 

$

2,608

 

 

$

10,169

 

 

$

5,783

 

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

 

871

 

 

 

1,002

 

 

$

1,492

 

 

 

Non-GAAP professional services gross profit

 

$

6,321

 

 

$

3,610

 

 

$

11,661

 

 

$

5,783

 

Percentage of professional services revenue

 

 

42.0

%

 

 

29.5

%

 

 

40.9

%

 

 

24.6

%

 

 

Three Months Ended March 31,

 

Six Months Ended March 31,

 

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Reconciliation from GAAP operating income (loss) to non-GAAP operating income

 

 

 

 

 

 

 

 

GAAP operating income (loss)

 

$

(3,943

)

 

$

(6,801

)

 

$

(5,957

)

 

$

(8,123

)

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

 

8,322

 

 

 

7,782

 

 

 

15,308

 

 

 

12,910

 

Amortization of intangible assets (b)

 

 

2,008

 

 

 

2,008

 

 

 

4,016

 

 

 

3,180

 

Acquisition-related expense (c)

 

 

 

 

 

47

 

 

 

 

 

 

2,409

 

Non-GAAP operating income

 

$

6,387

 

 

$

3,036

 

 

$

13,367

 

 

$

10,376

 

 

 

 

 

 

 

 

 

 

Numerator

 

 

 

 

 

 

 

 

Reconciliation between GAAP net loss and non-GAAP net income

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(8,039

)

 

$

(10,686

)

 

$

(14,305

)

 

$

(15,839

)

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

 

8,322

 

 

 

7,782

 

 

 

15,308

 

 

 

12,910

 

Amortization of intangible assets (b)

 

 

2,008

 

 

 

2,008

 

 

 

4,016

 

 

 

3,180

 

Acquisition-related expense (c)

 

 

 

 

 

47

 

 

 

 

 

 

2,409

 

Amortization of debt discount and issuance costs (d)

 

 

2,736

 

 

 

2,427

 

 

 

5,391

 

 

 

4,784

 

Non-GAAP net income

 

$

5,027

 

 

$

1,578

 

 

$

10,410

 

 

$

7,444

 

 

 

 

 

 

 

 

 

 

Denominator

 

 

 

 

 

 

 

 

Reconciliation between GAAP and non-GAAP net income (loss) per share

 

 

 

 

 

 

 

 

Shares used in computing GAAP net loss per share:

 

 

 

 

 

 

 

 

Basic

 

 

36,619

 

 

 

35,305

 

 

 

36,419

 

 

 

35,119

 

Diluted

 

 

36,619

 

 

 

35,305

 

 

 

36,419

 

 

 

35,119

 

Shares used in computing non-GAAP net income per share

 

 

 

 

 

 

 

 

Basic

 

 

36,619

 

 

 

35,305

 

 

 

36,419

 

 

 

35,119

 

Diluted

 

 

36,811

 

 

 

36,881

 

 

 

36,693

 

 

 

36,443

 

GAAP net loss per share

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.22

)

 

$

(0.30

)

 

$

(0.39

)

 

$

(0.45

)

Non-GAAP net income per share

 

 

 

 

 

 

 

 

Basic

 

$

0.14

 

 

$

0.04

 

 

$

0.29

 

 

$

0.21

 

Diluted

 

$

0.14

 

 

$

0.04

 

 

$

0.28

 

 

$

0.20

 

 

Three Months Ended March 31,

Six Months Ended March 31,

 

 

2022

 

 

2021

 

 

2022

 

 

2021

Amortization of intangibles assets recorded in the statements of operations

 

 

 

 

Cost of revenues

 

 

 

 

Subscription

$

709

$

709

$

1,418

$

991

Professional services

 

 

 

 

Total amortization of intangibles assets in cost of revenue (b)

 

709

 

709

 

1,418

 

991

Operating expenses

 

 

 

 

Research and development

 

 

 

 

Sales and marketing

 

1,299

 

1,299

 

2,598

 

2,189

General and administrative

 

 

 

 

Total amortization of intangibles assets in operating expense (b)

 

1,299

 

1,299

 

2,598

 

2,189

Total amortization of intangibles assets (b)

$

2,008

$

2,008

$

4,016

$

3,180

 

 

Three Months Ended March 31,

 

Six Months Ended March 31,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

Stock-based compensation recorded in the statements of operations

 

 

 

 

 

 

 

 

Cost of revenues

 

 

 

 

 

 

 

 

Subscription

 

$

1,065

 

$

846

 

$

1,923

 

$

1,369

Professional services

 

 

871

 

 

1,002

 

 

1,492

 

 

1,656

Total stock-based compensation in cost of revenue (a)

 

 

1,936

 

 

1,848

 

 

3,415

 

 

3,025

Operating expenses

 

 

 

 

 

 

 

 

Research and development

 

 

1,509

 

 

1,613

 

 

2,790

 

 

2,744

Sales and marketing

 

 

1,826

 

 

1,967

 

 

3,446

 

 

3,520

General and administrative

 

 

3,051

 

 

2,354

 

 

5,657

 

 

3,621

Total stock-based compensation in operating expense (a)

 

 

6,386

 

 

5,934

 

 

11,893

 

 

9,885

Total stock-based compensation (a)

 

$

8,322

 

$

7,782

 

$

15,308

 

$

12,910

Use of Non-GAAP Financial Measures

To supplement our condensed consolidated financial statements presented on a GAAP basis, we use non-GAAP measures of adjusted EBITDA, gross profit, gross margin, income from operations, net income, weighted average shares outstanding and net income per share, which are adjusted to exclude stock-based compensation expense, amortization of intangible assets, acquisition-related expense, and amortization of debt discount and issuance costs and include dilutive shares where applicable.

Contacts

Investor Relations Contact:

Carolyn Bass

Market Street Partners

[email protected]

Media Contact:

Judith Rich

Model N, Inc.

516-884-6879

[email protected]

Read full story here

error: Content is protected !!