Model N Announces Third Quarter of Fiscal Year 2019 Financial Results
SAN MATEO, Calif.–(BUSINESS WIRE)–Model N, Inc., (NYSE: MODN), the leading provider of cloud revenue management solutions for life sciences and high tech companies, today announced financial results for the third quarter, which ended June 30, 2019.
“Our results this quarter again exceeded our guidance for both revenue and profitability,” said Jason Blessing, Chief Executive Officer at Model N. “Strong subscription bookings growth continued in Q3 driven by a continuation of the new customer acquisition trends we experienced in the first half of the year and healthy installed base expansions. We are just starting to realize the benefits of the strategic focus on life sciences and high tech and the adjustments we made to our go-to-market last fall. These steps combined with market momentum will continue to lead to strong results.”
Recent Highlights:
- New Customer Acquisition Momentum Continues – We had another strong quarter of new customer acquisitions which builds on the strength we saw in the first half of the year. During the quarter, we added new customers whose revenues ranged from approximately $1.0 billion to over $20.0 billion. We continue to believe new customer acquisition will be a growth driver for us.
- IDC Names Model N One of Top 10 Software Vendor for Life Sciences – For the second year in a row, IDC named Model N as a top vendor in its worldwide life science software market share rankings, based on life science software license revenue in 2018.
- Subscription Growth Delivers Improved Cash Flow and Stronger Balance Sheet – We continue to strengthen our balance sheet through the combination of non-GAAP profitability, free cash flow generation and debt repayments. Our cash balance at June 30, 2019 was $58.5 million and we repaid another $5 million in debt on July 1, 2019. In total, we have paid down more than 25% of our debt in the last 12 months.
Third Quarter 2019 Financial Highlights:
- Revenues: Subscription revenues were $26.6 million compared to $24.9 million for the third quarter of fiscal year 2018. Total revenues were $34.7 million compared to $39.6 million for the third quarter of fiscal year 2018 which reflects the adoption of ASC 606, the increased focus on selling cloud-based software to customers in life sciences and high tech and the expected reduction in professional services for legacy on-premise implementations.
- Gross profit: Gross profit was $18.8 million compared to $23.2 million for the third quarter of fiscal year 2018. Gross margins were 54% compared to 58% for the third quarter of fiscal year 2018. Non-GAAP gross profit was $20.3 million compared to $24.3 million for the third quarter of fiscal year 2018. Non-GAAP gross margins were 58% compared to 61% for the third quarter of fiscal year 2018. Subscription gross margin for the quarter was 67% compared to 62% for the third quarter of fiscal year 2018. Non-GAAP subscription gross margin for the quarter was 71% compared to 65% for the third quarter of fiscal year 2018 as we drive scale.
- Income (loss) from operations: GAAP loss from operations was $(2.1) million compared to a GAAP loss from operations of $(11.0) million for the third quarter of fiscal year 2018. Non-GAAP income from operations was $3.0 million compared to non-GAAP income from operations of $2.5 million for the third quarter of fiscal year 2018.
- Net loss: GAAP net loss was $(3.0) million compared to a net loss of $(15.4) million for the third quarter of fiscal year 2018. GAAP basic and diluted net loss per share attributable to common stockholders was $(0.09) based upon weighted average shares outstanding of 32.6 million, as compared to net loss per share of $(0.50) for the third quarter of fiscal year 2018 based upon weighted average shares outstanding of 30.7 million.
- Non-GAAP net income (loss): Non-GAAP net income was $2.1 million as compared to non-GAAP net loss of $(2.0) million for the third quarter of fiscal year 2018. Non-GAAP diluted net income per share was $0.06 based upon weighted average diluted shares outstanding of 33.5 million, as compared to non-GAAP diluted net loss per share $(0.07) for the third quarter of fiscal year 2018 based upon weighted average diluted shares outstanding of 30.7 million.
- Adjusted EBITDA: Adjusted EBITDA was $3.3 million compared to $3.1 million for the same period of last fiscal year.
- Cash and cash flow: Cash and cash equivalents as of June 30, 2019 totaled $58.5 million. Net cash provided by operating activities was $4.8 million for the nine months of fiscal year 2019, compared with net cash used in operating activities of $(0.6) million in the prior fiscal year period. Free cash flow generation was $4.6 million for the nine months of fiscal year 2019, compared with free cash flow used of $(0.8) million in the prior fiscal year period.
A reconciliation of GAAP to non-GAAP financial measures has been provided in the financial tables included in this press release.
Guidance:
As of August 6, 2019, we are providing guidance for the fourth quarter of fiscal year 2019 and the full fiscal year ending September 30, 2019. The adoption of ASC 606 had an adverse impact on our fiscal year 2019 total revenues in the amount of $7.2 million.
|
(in $ millions, except per share) |
Fourth Quarter Fiscal 2019 |
Full Year Fiscal 2019 |
||
|
Total GAAP Revenues |
35.5 – 35.9 |
140.1 – 140.5 |
||
|
Subscription |
26.8 – 27.2 |
104.6 – 105.0 |
||
|
Non-GAAP income from operations |
3.2 – 4.2 |
10.2-11.2 |
||
|
Non-GAAP net income per share |
0.06 – 0.10 |
0.16 – 0.20 |
||
|
Adjusted EBITDA |
3.5 – 4.5 |
11.5 – 12.5 |
||
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 third quarter of fiscal year 2019, which ended June 30, 2019. The conference call can be accessed by dialing (877) 407-4018 from the United States or (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 August 13, 2019, a telephone replay will be available by dialing (844) 512-2921 from the United States or (412) 317-6671 internationally with recording access code 13692261.
About Model N
Model N is a leading provider of cloud revenue management solutions for life sciences and high tech companies. Driving mission-critical business processes such as pricing, quoting, contracting, regulatory compliance, rebates and incentives, our software helps companies know and grow their true top line and maximize every revenue moment at speed and scale. With deep industry expertise, Model N supports the complex business needs of the world’s leading brands in pharmaceutical, medical technology, semiconductor, and high-tech manufacturing across more than 120 countries, including Johnson & Johnson, AstraZeneca, Novartis, Microchip Technology and ON Semiconductor. For more information, visit www.modeln.com.
Model N® is the registered trademark of Model N, Inc. Any other company names mentioned are the property of their respective owners and are mentioned for identification purposes only.
Forward-Looking Statements
This press release contains forward-looking statements including, among other things, statements regarding Model N’s fourth quarter and full year fiscal year 2019 financial results and future prospects and results, including the ability to continue to execute on business strategy.. 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; and (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; and (xii) our ability to retain customers. 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, 2018, 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 margins, non-GAAP subscription gross margins, 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, deferred revenue adjustments and amortization of intangible assets. Non-GAAP income (loss) from operations and non-GAAP net income (loss) exclude stock-based compensation expense, amortization of intangible assets, and the deferred revenue adjustment resulting from the Revitas acquisition as they are often excluded by other companies to help investors understand the operational performance of their business. We have not provided a reconciliation of forecasted Non-GAAP results with GAAP results due to the difficulties of estimating certain items such as charges related to stock-based compensation expense. In addition, stock-based compensation expense varies from period to period and from company to company due to such things as differing valuation methodologies and changes in stock price. Adjusted EBITDA is defined as net loss, adjusted for depreciation and amortization, stock-based compensation expense, acquisition & integration related expenses, deferred revenue adjustment, interest (income) expense, net, and other (income) expenses, net, and provision (benefit) for 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. Accordingly, a reconciliation of the non-GAAP financial measure guidance to the corresponding GAAP measures is not available without unreasonable effort.
|
Model N, Inc. |
||||||||
|
|
As of |
|
As of |
|||||
|
Assets |
|
|
|
|||||
|
Current assets |
|
|
|
|||||
|
Cash and cash equivalents |
$ |
58,529 |
|
|
$ |
56,704 |
|
|
|
Accounts receivable, net |
25,505 |
|
|
28,273 |
|
|||
|
Prepaid expenses |
2,174 |
|
|
3,631 |
|
|||
|
Other current assets |
2,826 |
|
|
455 |
|
|||
|
Total current assets |
89,034 |
|
|
89,063 |
|
|||
|
Property and equipment, net |
1,232 |
|
|
2,146 |
|
|||
|
Goodwill |
39,283 |
|
|
39,283 |
|
|||
|
Intangible assets, net |
30,496 |
|
|
34,597 |
|
|||
|
Other assets |
4,418 |
|
|
1,064 |
|
|||
|
Total assets |
$ |
164,463 |
|
|
$ |
166,153 |
|
|
|
Liabilities and Stockholders’ Equity |
|
|
|
|||||
|
Current liabilities |
|
|
|
|||||
|
Accounts payable |
$ |
2,688 |
|
|
$ |
1,664 |
|
|
|
Accrued employee compensation |
13,556 |
|
|
14,211 |
|
|||
|
Accrued liabilities |
4,371 |
|
|
3,182 |
|
|||
|
Deferred revenue, current portion |
41,557 |
|
|
52,176 |
|
|||
|
Long term debt, current portion |
4,828 |
|
|
1,375 |
|
|||
|
Total current liabilities |
67,000 |
|
|
72,608 |
|
|||
|
Long-term liabilities: |
|
|
|
|||||
|
Long term debt |
44,277 |
|
|
52,329 |
|
|||
|
Other long-term liabilities |
1,070 |
|
|
1,182 |
|
|||
|
Total long-term liabilities |
112,347 |
|
|
53,511 |
|
|||
|
Total liabilities |
112,347 |
|
|
126,119 |
|
|||
|
Stockholders’ equity |
|
|
|
|||||
|
Common Stock |
5 |
|
|
5 |
|
|||
|
Preferred Stock |
— |
|
|
— |
|
|||
|
Additional paid-in capital |
259,834 |
|
|
244,814 |
|
|||
|
Accumulated other comprehensive loss |
(969 |
) |
|
(1,285 |
) |
|||
|
Accumulated deficit |
(206,754 |
) |
|
(203,500 |
) |
|||
|
Total stockholders’ equity |
52,116 |
|
|
40,034 |
|
|||
|
Total liabilities and stockholders’ equity |
$ |
164,463 |
|
|
$ |
166,153 |
|
|
|
|
|
|
|
|||||
|
Model N, Inc. |
||||||||||||||||
|
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
|||||||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|||||||||
|
Revenues |
|
|
|
|
|
|
|
|||||||||
|
Subscription |
$ |
26,638 |
|
|
$ |
24,944 |
|
|
$ |
77,780 |
|
|
$ |
72,795 |
|
|
|
Professional services |
8,074 |
|
|
14,673 |
|
|
26,852 |
|
|
45,123 |
|
|||||
|
Total revenues |
34,712 |
|
|
39,617 |
|
|
104,632 |
|
|
117,918 |
|
|||||
|
Cost of revenues |
|
|
|
|
|
|
|
|||||||||
|
Subscription |
8,658 |
|
|
9,564 |
|
|
26,248 |
|
|
28,619 |
|
|||||
|
Professional services |
7,206 |
|
|
6,881 |
|
|
22,929 |
|
|
21,888 |
|
|||||
|
Total cost of revenues |
15,864 |
|
|
16,445 |
|
|
49,177 |
|
|
50,507 |
|
|||||
|
Gross profit |
18,848 |
|
|
23,172 |
|
|
55,455 |
|
|
67,411 |
|
|||||
|
Operating expenses |
|
|
|
|
|
|
|
|||||||||
|
Research and development |
7,060 |
|
|
7,746 |
|
|
21,887 |
|
|
24,861 |
|
|||||
|
Sales and marketing |
7,164 |
|
|
9,338 |
|
|
23,814 |
|
|
26,845 |
|
|||||
|
General and administrative |
6,713 |
|
|
17,044 |
|
|
19,702 |
|
|
33,099 |
|
|||||
|
Total operating expenses |
20,937 |
|
|
34,128 |
|
|
65,403 |
|
|
84,805 |
|
|||||
|
Loss from operations |
(2,089 |
) |
|
(10,956 |
) |
|
(9,948 |
) |
|
(17,394 |
) |
|||||
|
Interest expense, net |
689 |
|
|
4,478 |
|
|
2,313 |
|
|
7,350 |
|
|||||
|
Other expenses (income), net |
(4 |
) |
|
(344 |
) |
|
408 |
|
|
(306 |
) |
|||||
|
Loss before income taxes |
(2,774 |
) |
|
(15,090 |
) |
|
(12,669 |
) |
|
(24,438 |
) |
|||||
|
Provision (benefit) for income taxes |
230 |
|
|
345 |
|
|
969 |
|
|
150 |
|
|||||
|
Net loss |
$ |
(3,004 |
) |
|
$ |
(15,435 |
) |
|
$ |
(13,638 |
) |
|
$ |
(24,588 |
) |
|
|
Net loss per share: |
|
|
|
|
|
|
|
|||||||||
|
Basic and diluted |
$ |
(0.09 |
) |
|
$ |
(0.50 |
) |
|
$ |
(0.43 |
) |
|
$ |
(0.82 |
) |
|
|
Weighted average number of shares used in computing net loss per share: |
|
|
|
|
|
|
|
|||||||||
|
Basic and diluted |
32,596 |
|
|
30,749 |
|
|
32,028 |
|
|
30,042 |
|
|||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Model N, Inc. |
|||||||||
|
|
Nine Months Ended June 30, |
||||||||
|
|
2019 |
|
2018 |
||||||
|
Cash Flows from Operating Activities |
|
|
|
||||||
|
Net loss |
$ |
(13,638 |
) |
|
$ |
(24,588 |
) |
||
|
Adjustments to reconcile net loss to net cash used in operating activities |
|
|
|
||||||
|
Depreciation and amortization |
5,191 |
|
|
6,410 |
|
||||
|
Stock-based compensation |
12,822 |
|
|
19,312 |
|
||||
|
Amortization of debt discount and issuance cost |
401 |
|
|
686 |
|
||||
|
Deferred income taxes |
(170 |
) |
|
(581 |
) |
||||
|
Amortization of capitalized contract acquisition costs
|
1,238 |
|
|
— |
|
||||
|
Other non-cash charges |
(108 |
) |
|
(30 |
) |
||||
|
Loss on debt extinguishment |
0 |
|
3,142 |
|
|||||
|
Changes in assets and liabilities |
|
|
|
||||||
|
Accounts receivable |
2,295 |
|
|
(6,833 |
) |
||||
|
Prepaid expenses and other assets |
(1,368 |
) |
|
(102 |
) |
||||
|
Deferred cost of implementation services |
— |
|
|
488 |
|
||||
|
Accounts payable |
1,088 |
|
|
(1,752 |
) |
||||
|
Accrued employee compensation |
(653 |
) |
|
(2,541 |
) |
||||
|
Other accrued and long-term liabilities |
443 |
|
|
(639 |
) |
||||
|
Deferred revenue |
(2,740 |
) |
|
6,386 |
|
||||
|
Net cash provided by (used in) operating activities |
4,801 |
|
|
(642 |
) |
||||
|
Cash Flows from Investing Activities |
|
|
|
||||||
|
Purchases of property and equipment |
(227 |
) |
|
(165 |
) |
||||
|
Net cash used in investing activities |
(227 |
) |
|
(165 |
) |
||||
|
Cash Flows from Financing Activities |
|
|
|
||||||
|
Proceeds from exercise of stock options and issuance of common stock relating to employee stock purchase plan |
2,191 |
|
|
3,008 |
|
||||
|
Proceeds from term loan |
— |
|
|
49,588 |
|
||||
|
Debt issuance costs |
— |
|
|
(145 |
) |
||||
|
Principal payments on term loan |
(5,000 |
) |
|
(50,000 |
) |
||||
|
Early payment penalty |
— |
|
|
(1,500 |
) |
||||
|
Net cash (used in) provided by financing activities |
(2,809 |
) |
|
951 |
|
||||
|
Effect of exchange rate changes on cash and cash equivalents |
60 |
|
|
(57 |
) |
||||
|
Net decrease in cash and cash equivalents |
1,825 |
|
|
87 |
|
||||
|
Cash and cash equivalents |
|
|
|
||||||
|
Beginning of period |
56,704 |
|
|
57,558 |
|
||||
|
End of period |
$ |
58,529 |
|
|
$ |
57,645 |
|
||
|
|
|
|
|
||||||
|
Model N, Inc. |
||||||||||||||||
|
Reconciliation of GAAP to Non-GAAP Operating Results |
||||||||||||||||
|
(in thousands, except per share amounts) |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
|
|
||||||||||||||||
|
|
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
||||||||||||
|
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
|
Reconciliation from GAAP net loss to adjusted EBITDA |
|
|
|
|
|
|
|
|
||||||||
|
GAAP net loss |
|
$ |
(3,004 |
) |
|
$ |
(15,435 |
) |
|
$ |
(13,638 |
) |
|
$ |
(24,588 |
) |
|
Reversal of non-GAAP items |
|
|
|
|
|
|
|
|
||||||||
|
Stock-based compensation expense |
|
3,723 |
|
|
12,030 |
|
|
12,822 |
|
|
19,312 |
|
||||
|
Depreciation and amortization |
|
1,658 |
|
|
1,983 |
|
|
5,191 |
|
|
6,410 |
|
||||
|
Deferred revenue adjustment |
|
— |
|
|
— |
|
|
— |
|
|
627 |
|
||||
|
Interest expense, net |
|
689 |
|
|
4,478 |
|
|
2,313 |
|
|
7,350 |
|
||||
|
Other expenses (income), net |
|
(4 |
) |
|
(344 |
) |
|
408 |
|
|
(306 |
) |
||||
|
Provision (benefit) for income taxes |
|
230 |
|
|
345 |
|
|
969 |
|
|
150 |
|
||||
|
Adjusted EBITDA |
|
$ |
3,292 |
|
|
$ |
3,057 |
|
|
$ |
8,065 |
|
|
$ |
8,955 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
||||||||||||
|
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
|
Reconciliation from GAAP revenue to revenue before deferred revenue adjustment |
|
|
|
|
|
|
|
|
||||||||
|
GAAP revenue |
|
$ |
34,712 |
|
|
$ |
39,617 |
|
|
$ |
104,632 |
|
|
$ |
117,918 |
|
|
Deferred revenue adjustment (c) |
|
— |
|
|
— |
|
|
— |
|
|
627 |
|
||||
|
Revenue before deferred revenue adjustment |
|
$ |
34,712 |
|
|
$ |
39,617 |
|
|
$ |
104,632 |
|
|
$ |
118,545 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
||||||||||||
|
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
|
Reconciliation from GAAP gross profit to non-GAAP gross profit |
|
|
|
|
|
|
|
|
||||||||
|
GAAP gross profit |
|
$ |
18,848 |
|
|
$ |
23,172 |
|
|
$ |
55,455 |
|
|
$ |
67,411 |
|
|
Reversal of non-GAAP expenses |
|
|
|
|
|
|
|
|
||||||||
|
Stock-based compensation (a) |
|
938 |
|
|
699 |
|
|
2,907 |
|
|
1,972 |
|
||||
|
Amortization of intangible assets (b) |
|
476 |
|
|
476 |
|
|
1,428 |
|
|
1,428 |
|
||||
|
Deferred revenue adjustment (c) |
|
— |
|
|
— |
|
|
— |
|
|
627 |
|
||||
|
Non-GAAP gross profit |
|
$ |
20,262 |
|
|
$ |
24,347 |
|
|
$ |
59,790 |
|
|
$ |
71,438 |
|
|
Percentage of revenue before deferred revenue adjustment |
|
58.4 |
% |
|
61.5 |
% |
|
57.1 |
% |
|
60.3 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
||||||||||||
|
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
|
Reconciliation from GAAP operating loss to non-GAAP operating income |
|
|
|
|
|
|
|
|
||||||||
|
GAAP operating loss |
|
$ |
(2,089 |
) |
|
$ |
(10,956 |
) |
|
$ |
(9,948 |
) |
|
$ |
(17,394 |
) |
|
Reversal of non-GAAP expenses |
|
|
|
|
|
|
|
|
||||||||
|
Stock-based compensation (a) |
|
3,723 |
|
|
12,030 |
|
|
12,822 |
|
|
19,312 |
|
||||
|
Amortization of intangible assets (b) |
|
1,365 |
|
|
1,381 |
|
|
4,101 |
|
|
4,181 |
|
||||
|
Deferred revenue adjustment (c) |
|
— |
|
|
— |
|
|
— |
|
|
627 |
|
||||
|
Non-GAAP operating income |
|
$ |
2,999 |
|
|
$ |
2,455 |
|
|
$ |
6,975 |
|
|
$ |
6,726 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Numerator |
|
|
|
|
|
|
|
|
||||||||
|
Reconciliation between GAAP net loss and non-GAAP net income |
|
|
|
|
|
|
|
|
||||||||
|
GAAP net loss |
|
$ |
(3,004 |
) |
|
$ |
(15,435 |
) |
|
$ |
(13,638 |
) |
|
$ |
(24,588 |
) |
|
Reversal of non-GAAP expenses |
|
|
|
|
|
|
|
|
||||||||
|
Stock-based compensation (a) |
|
3,723 |
|
|
12,030 |
|
|
12,822 |
|
|
19,312 |
|
||||
|
Amortization of intangible assets (b) |
|
1,365 |
|
|
1,381 |
|
|
4,101 |
|
|
4,181 |
|
||||
|
Deferred revenue adjustment (c) |
|
— |
|
|
— |
|
|
— |
|
|
627 |
|
||||
|
Non-GAAP net income |
|
$ |
2,084 |
|
|
$ |
(2,024 |
) |
|
$ |
3,285 |
|
|
$ |
(468 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Denominator |
|
|
|
|
|
|
|
|
||||||||
|
Reconciliation between GAAP and non-GAAP net income (loss) per share |
|
|
|
|
|
|
|
|
||||||||
|
Shares used in computing GAAP net loss per share: |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
32,596 |
|
|
30,749 |
|
|
32,028 |
|
|
30,042 |
|
||||
|
Diluted |
|
32,596 |
|
|
30,749 |
|
|
32,028 |
|
|
30,042 |
|
||||
|
Shares used in computing non-GAAP net income per share |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
32,596 |
|
|
30,749 |
|
|
32,028 |
|
|
30,042 |
|
||||
|
Diluted |
|
33,499 |
|
|
30,749 |
|
|
32,976 |
|
|
30,042 |
|
||||
|
GAAP net loss per share |
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted |
|
$ |
(0.09 |
) |
|
$ |
(0.50 |
) |
|
$ |
(0.43 |
) |
|
$ |
(0.82 |
) |
|
Non-GAAP net income per share |
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted |
|
$ |
0.06 |
|
|
$ |
(0.07 |
) |
|
$ |
0.10 |
|
|
$ |
(0.02 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
||||||||||||
|
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
|
Amortization of intangibles assets recorded in the statement of operations |
|
|
|
|
|
|
|
|
||||||||
|
Cost of revenues |
|
|
|
|
|
|
|
|
||||||||
|
Subscription |
|
$ |
476 |
|
|
$ |
476 |
|
|
$ |
1,428 |
|
|
$ |
1,428 |
|
|
Professional services |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
||||
|
Total amortization of intangibles assets in cost of revenue (b) |
|
476 |
|
|
476 |
|
|
1,428 |
|
|
1,428 |
|
||||
|
Operating expenses |
|
|
|
|
|
|
|
|
||||||||
|
Research and development |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
||||
|
Sales and marketing |
|
889 |
|
|
905 |
|
|
2,673 |
|
|
2,753 |
|
||||
|
General and administrative |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
||||
|
Total amortization of intangibles assets in operating expense (b) |
|
889 |
|
|
905 |
|
|
2,673 |
|
|
2,753 |
|
||||
|
Total amortization of intangibles assets (b) |
|
$ |
1,365 |
|
|
$ |
1,381 |
|
|
$ |
4,101 |
|
|
$ |
4,181 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
||||||||||||
|
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
|
Stock-based compensation recorded in the statement of operations |
|
|
|
|
|
|
|
|
||||||||
|
Cost of revenues |
|
|
|
|
|
|
|
|
||||||||
|
Subscription |
|
$ |
435 |
|
|
$ |
375 |
|
|
$ |
1,364 |
|
|
$ |
972 |
|
|
Professional services |
|
503 |
|
|
324 |
|
|
1,543 |
|
|
1,000 |
|
||||
|
Total stock-based compensation in cost of revenue (a) |
|
938 |
|
|
699 |
|
|
2,907 |
|
|
1,972 |
|
||||
|
Operating expenses |
|
|
|
|
|
|
|
|
||||||||
|
Research and development |
|
771 |
|
|
744 |
|
|
2,396 |
|
|
2,144 |
|
||||
|
Sales and marketing |
|
440 |
|
|
986 |
|
|
2,824 |
|
|
2,517 |
|
||||
|
General and administrative |
|
1,574 |
|
|
9,601 |
|
|
4,695 |
|
|
12,679 |
|
||||
|
Total stock-based compensation in operating expense (a) |
|
2,785 |
|
|
11,331 |
|
|
9,915 |
|
|
17,340 |
|
||||
|
Total stock-based compensation (a) |
|
$ |
3,723 |
|
|
$ |
12,030 |
|
|
$ |
12,822 |
|
|
$ |
19,312 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Use of Non-GAAP Financial Measures
To supplement our condensed consolidated financial statements presented on a GAAP basis, Model N uses non-GAAP measures of adjusted EBITDA, gross profit, gross margin, loss from operations, net loss, weighted average shares outstanding and net loss per share, which are adjusted to exclude Channel Insight and Revitas acquisition related costs, deferred revenue adjustment and valuation allowance resulting from Revitas acquisition, stock-based compensation expense, amortization of intangible assets and includes dilutive shares where applicable. We believe these adjustments are appropriate to enhance an overall understanding of our past financial performance and also our prospects for the future. These adjustments to our current period GAAP results are made with the intent of providing both management and investors a more complete understanding of Model N’s underlying operating results and trends and our marketplace performance. The non-GAAP results are an indication of our baseline performance that are considered by management for the purpose of making operational decisions. In addition, these non-GAAP results are the primary indicators management uses as a basis for our planning and forecasting of future periods. The presentation of this additional information is not meant to be considered in isolation or as a substitute for operating loss, net loss or basic and diluted net loss per share prepared in accordance with generally accepted accounting principles in the United States.
Contacts
Investor Relations Contact:
ICR for Model N
Garo Toomajanian, 650-610-4998
investorrelations@modeln.com
Media Contact:
pr@modeln.com
