Model N Announces Second Quarter Fiscal Year 2021 Financial Results

Exceeds Q2 Expectations and Raises Full Fiscal Year 2021 Guidance

SAN MATEO, Calif.–(BUSINESS WIRE)–$MODN #earnings–Model N, Inc. (NYSE: MODN), the leader in cloud revenue management solutions, today announced financial results for the second quarter fiscal year 2021 ended March 31, 2021.

“In the second quarter, we executed well, most notably with large SaaS transitions and expansions within our customer base. Business Services, which we acquired from Deloitte in the first quarter, made significant contributions to our results, and we are already achieving operating synergies and expect to achieve continued growth throughout 2021,” said Jason Blessing, president and chief executive officer of Model N. “I believe that our strategic roadmap, our focus on customer success, and our ability to serve our customers with a powerful combination of software and business services will position us for continued success.”

Recent Highlights

  • Life Sciences Leaders Continue Transition to Model N Revenue Cloud – During the quarter, two global Life Sciences customers, including Novartis, one of the top five largest pharmaceutical companies in the world, and a top 5 global med tech company moved forward with their plans to transition to Model N Revenue Cloud for Life Sciences. Throughout the past year, many companies prioritized their cloud-first strategies and included Model N Revenue Cloud in their digital transformations. Responding to industry changes, including value-based pricing and requirements for government rebates, Model N customers may benefit from new product innovation and the ability to proactively respond to regulatory changes in their marketplaces.
  • Model N Professional Services Sets Industry Standards by Driving Go-Lives at New and Existing Customers – Model N Professional Services teams continued to implement Model N solutions for Life Sciences and High Tech customers exceeding internal on-time and on-budget objectives. During the quarter, the team completed SaaS transitions for existing customers and implementation projects with new customers, adding innovative solutions that provide visibility and scalability, integrate with CRMs and ERPs, and maximize customers’ profits.
  • Adoption of Model N’s Global Products in EMEA Continues – During the quarter, Model N signed a contract with a global biotechnology company that will utilize Model N’s Global Price Management and International Reference Pricing solutions to better compete in multiple European countries. Model N currently works with several companies in Europe, including nine of the top 15 European pharmaceutical companies, six leading medical device companies and many European divisions of the world’s leading high tech companies to bring them revenue management solutions that help them to win in their marketplaces. Following the recently announced partnership with Global Pricing Innovations, a leader in analytics and innovative solutions for biopharma pricing and market access, Model N will be able to better serve its customers with global pricing strategies.
  • Model N Adds High Tech Innovator to Its Customer Base – In the second quarter, Targus, a multinational maker of innovative mobile computing accessories, signed an agreement with the company as a first-time user of Model N Revenue Cloud for High Tech. By using these solutions, we believe that customers can improve their win probability, better manage incentive and rebate programs, and reap the benefits of accurate, actionable channel data.

Second Quarter 2021 Financial Highlights

  • Revenues: Total revenues were $48.2 million, an increase of 21% from the second quarter of fiscal year 2020. Subscription revenues were $35.9 million, an increase of 24% from the second quarter of fiscal year 2020. Business Services, which we acquired from Deloitte, contributed $6.5 million in total revenues for the second quarter of fiscal year 2021.
  • Gross Profit: Gross profit was $24.8 million, an increase of 6% from the second quarter of fiscal year 2020. Gross margin was 51% compared to 59% for the second quarter of fiscal year 2020. Non-GAAP gross profit was $27.4 million, an increase of 10% from the second quarter of fiscal year 2020. Non-GAAP gross margin was 57% compared to 62% for the second quarter of fiscal year 2020. Subscription gross margin was 62% compared to 70% for the second quarter of fiscal year 2020. Non-GAAP subscription gross margin was 66% compared to 72% for the second quarter of fiscal year 2020. Both GAAP and Non-GAAP gross margins for the second quarter of fiscal year 2021 were impacted by the revenue mix coming from the acquisition of Business Services.
  • GAAP Loss and Non-GAAP Income from Operations: GAAP loss from operations was $(6.8) million compared to $(4.1) million for the second quarter of fiscal year 2020. Non-GAAP income from operations was $3.0 million, the same as the second quarter of fiscal year 2020.
  • GAAP Net Loss: GAAP net loss was $(10.7) million compared to a net loss of $(4.6) million for the second quarter of fiscal year 2020. GAAP basic and diluted net loss per share attributable to common stockholders was $(0.30) based upon weighted average shares outstanding of 35.3 million compared to net loss per share of $(0.14) for the second quarter of fiscal year 2020 based upon weighted average shares outstanding of 33.8 million.
  • Non-GAAP Net Income: Non-GAAP net income was $1.6 million compared to $2.6 million for the second quarter of fiscal year 2020. Non-GAAP net income per diluted share was $0.04 based upon diluted weighted average shares outstanding of 36.9 million compared to non-GAAP net income per diluted share of $0.07 for the second quarter of fiscal year 2020 based upon diluted weighted average shares outstanding of 35.1 million.
  • Adjusted EBITDA: Adjusted EBITDA was $3.2 million, the same as the second quarter of fiscal year 2020.
  • Cash and Cash Flows: Cash and cash equivalents as of March 31, 2021 totaled $148.3 million. During the first six months of fiscal year 2021, the company paid $56.8 million for the acquisition of Business Services. Net cash provided by operating activities was $3.1 million for the first six months of fiscal year 2021, compared with $3.4 million in the prior fiscal year period. Free cash flow was $2.4 million for the first six months of fiscal year 2021, compared with $3.3 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 May 10, 2021, we are providing guidance for the third quarter fiscal year 2021 and the full fiscal year ending September 30, 2021.

(in $ millions, except per share)

Third Quarter Fiscal 2021

Full Year Fiscal 2021

Total revenues

48.5 – 49.0

189.0 – 190.0

Subscription revenues

35.5 – 36.0

139.0 – 140.0

Non-GAAP income from operations

1.8 – 2.3

13.7 – 14.7

Non-GAAP net income per share

0.01 – 0.02

0.21 – 0.24

Adjusted EBITDA

2.0 – 2.5

14.5 – 15.5

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 2021 ended March 31, 2021. 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, 2021, 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 13718659.

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 2021 financial results, the impact COVID-19 will have on our business, 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; and (xiv) the possibility that the expected benefits related to our acquisition may not materialize as expected and the 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, 2020, 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, 2021

 

As of

September 30, 2020

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

148,345

 

 

 

$

200,491

 

 

Accounts receivable, net

40,754

 

 

 

35,796

 

 

Prepaid expenses

2,206

 

 

 

2,797

 

 

Other current assets

8,517

 

 

 

7,314

 

 

Total current assets

199,822

 

 

 

246,398

 

 

Property and equipment, net

1,857

 

 

 

1,034

 

 

Operating lease right-of-use assets

14,908

 

 

 

3,332

 

 

Goodwill

65,665

 

 

 

39,283

 

 

Intangible assets, net

49,410

 

 

 

24,380

 

 

Other assets

7,335

 

 

 

5,863

 

 

Total assets

$

338,997

 

 

 

$

320,290

 

 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities

 

 

 

Accounts payable

$

4,619

 

 

 

$

3,009

 

 

Accrued employee compensation

14,379

 

 

 

17,056

 

 

Accrued liabilities

5,444

 

 

 

5,237

 

 

Operating lease liabilities, current portion

2,396

 

 

 

1,460

 

 

Deferred revenue, current portion

55,306

 

 

 

50,904

 

 

Total current liabilities

82,144

 

 

 

77,666

 

 

Long-term liabilities

 

 

 

Long term debt

119,223

 

 

 

114,438

 

 

Operating lease liabilities, less current portion

12,716

 

 

 

2,067

 

 

Other long-term liabilities

2,073

 

 

 

1,448

 

 

Total long-term liabilities

134,012

 

 

 

117,953

 

 

Total liabilities

216,156

 

 

 

195,619

 

 

Stockholders’ equity

 

 

 

Common stock

5

 

 

 

5

 

 

Preferred stock

 

 

 

 

 

Additional paid-in capital

365,876

 

 

 

351,952

 

 

Accumulated other comprehensive loss

(1,128

)

 

 

(1,213

)

 

Accumulated deficit

(241,912

)

 

 

(226,073

)

 

Total stockholders’ equity

122,841

 

 

 

124,671

 

 

Total liabilities and stockholders’ equity

$

338,997

 

 

 

$

320,290

 

 

Model N, Inc.

Condensed Consolidated Statements of Operations

(in thousands, except per share amounts)

 

 

 

 

 

Three Months Ended March 31,

 

Six Months Ended March 31,

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Revenues

 

 

 

 

 

 

 

Subscription

$

35,941

 

 

 

$

28,991

 

 

 

$

67,376

 

 

 

$

57,173

 

 

Professional services

12,251

 

 

 

10,961

 

 

 

23,550

 

 

 

21,167

 

 

Total revenues

48,192

 

 

 

39,952

 

 

 

90,926

 

 

 

78,340

 

 

Cost of revenues

 

 

 

 

 

 

 

Subscription

13,734

 

 

 

8,798

 

 

 

22,726

 

 

 

17,508

 

 

Professional services

9,643

 

 

 

7,685

 

 

 

17,767

 

 

 

15,327

 

 

Total cost of revenues

23,377

 

 

 

16,483

 

 

 

40,493

 

 

 

32,835

 

 

Gross profit

24,815

 

 

 

23,469

 

 

 

50,433

 

 

 

45,505

 

 

Operating expenses

 

 

 

 

 

 

 

Research and development

12,495

 

 

 

9,102

 

 

 

21,192

 

 

 

17,618

 

 

Sales and marketing

11,509

 

 

 

10,953

 

 

 

20,965

 

 

 

19,966

 

 

General and administrative

7,612

 

 

 

7,545

 

 

 

16,399

 

 

 

14,510

 

 

Total operating expenses

31,616

 

 

 

27,600

 

 

 

58,556

 

 

 

52,094

 

 

Loss from operations

(6,801

)

 

 

(4,131

)

 

 

(8,123

)

 

 

(6,589

)

 

Interest expense, net

3,552

 

 

 

402

 

 

 

7,014

 

 

 

965

 

 

Other expenses (income), net

84

 

 

 

(243

)

 

 

214

 

 

 

(255

)

 

Loss before income taxes

(10,437

)

 

 

(4,290

)

 

 

(15,351

)

 

 

(7,299

)

 

Provision for income taxes

249

 

 

 

339

 

 

 

488

 

 

 

328

 

 

Net loss

$

(10,686

)

 

 

$

(4,629

)

 

 

$

(15,839

)

 

 

$

(7,627

)

 

Net loss per share:

 

 

 

 

 

 

 

Basic and diluted

$

(0.30

)

 

 

$

(0.14

)

 

 

$

(0.45

)

 

 

$

(0.23

)

 

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

 

 

 

 

 

 

 

Basic and diluted

35,305

 

 

 

33,794

 

 

 

35,119

 

 

 

33,468

 

 

Model N, Inc.

Condensed Consolidated Statements of Cash Flows

(in thousands)

 

 

 

Six Months Ended March 31,

 

2021

 

 

2020

 

Cash Flows from Operating Activities

 

 

 

Net loss

$

(15,839

)

 

 

$

(7,627

)

 

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

 

 

 

Depreciation and amortization

3,523

 

 

 

2,813

 

 

Stock-based compensation

12,910

 

 

 

11,832

 

 

Amortization of debt discount and issuance costs

4,784

 

 

 

140

 

 

Deferred income taxes

173

 

 

 

15

 

 

Amortization of capitalized contract acquisition costs

1,382

 

 

 

1,242

 

 

Changes in assets and liabilities, net of acquisition

 

 

 

Accounts receivable

(1,106

)

 

 

529

 

 

Prepaid expenses and other assets

(1,888

)

 

 

(1,278

)

 

Accounts payable

682

 

 

 

876

 

 

Accrued employee compensation

(3,963

)

 

 

(4,895

)

 

Other current and long-term liabilities

(816

)

 

 

(1,603

)

 

Deferred revenue

3,287

 

 

 

1,391

 

 

Net cash provided by operating activities

3,129

 

 

 

3,435

 

 

Cash Flows from Investing Activities

 

 

 

Purchases of property and equipment

(745

)

 

 

(98

)

 

Acquisition of business

(56,834

)

 

 

 

 

Net cash used in investing activities

(57,579

)

 

 

(98

)

 

Cash Flows from Financing Activities

 

 

 

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

2,282

 

 

 

2,242

 

 

Principal payments on debt

 

 

 

(5,000

)

 

Net cash provided by (used in) financing activities

2,282

 

 

 

(2,758

)

 

Effect of exchange rate changes on cash and cash equivalents

22

 

 

 

(76

)

 

Net increase (decrease) in cash and cash equivalents

(52,146

)

 

 

503

 

 

Cash and cash equivalents

 

 

 

Beginning of period

200,491

 

 

 

60,780

 

 

End of period

$

148,345

 

 

 

$

61,283

 

 

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,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Reconciliation from GAAP net loss to adjusted EBITDA

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(10,686

)

 

 

$

(4,629

)

 

 

$

(15,839

)

 

 

$

(7,627

)

 

Reversal of non-GAAP items

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

7,782

 

 

 

6,009

 

 

 

12,910

 

 

 

11,832

 

 

Depreciation and amortization

 

2,203

 

 

 

1,361

 

 

 

3,523

 

 

 

2,813

 

 

Acquisition-related expense

 

47

 

 

 

 

 

 

2,409

 

 

 

 

 

Interest expense, net

 

3,552

 

 

 

402

 

 

 

7,014

 

 

 

965

 

 

Other expenses (income), net

 

84

 

 

 

(243

)

 

 

214

 

 

 

(255

)

 

Provision for income taxes

 

249

 

 

 

339

 

 

 

488

 

 

 

328

 

 

Adjusted EBITDA

 

$

3,231

 

 

 

$

3,239

 

 

 

$

10,719

 

 

 

$

8,056

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

Six Months Ended March 31,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Reconciliation from GAAP gross profit to non-GAAP gross profit

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

24,815

 

 

 

$

23,469

 

 

 

$

50,433

 

 

 

$

45,505

 

 

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

1,848

 

 

 

1,055

 

 

 

3,025

 

 

 

2,174

 

 

Amortization of intangible assets (b)

 

709

 

 

 

282

 

 

 

991

 

 

 

629

 

 

Non-GAAP gross profit

 

$

27,372

 

 

 

$

24,806

 

 

 

$

54,449

 

 

 

$

48,308

 

 

Percentage of revenue

 

56.8

 

%

 

62.1

 

%

 

59.9

 

%

 

61.7

 

%

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

Six Months Ended March 31,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

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

 

 

 

 

 

 

 

 

GAAP subscription gross profit

 

$

22,207

 

 

 

$

20,193

 

 

 

$

44,650

 

 

 

$

39,665

 

 

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

846

 

 

 

495

 

 

 

1,369

 

 

 

1,017

 

 

Amortization of intangible assets (b)

 

709

 

 

 

282

 

 

 

991

 

 

 

629

 

 

Non-GAAP subscription gross profit

 

$

23,762

 

 

 

$

20,970

 

 

 

$

47,010

 

 

 

$

41,311

 

 

 

 

Three Months Ended March 31,

 

Six Months Ended March 31,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Reconciliation from GAAP operating loss to non-GAAP operating income

 

 

 

 

 

 

 

 

GAAP operating loss

 

$

(6,801

)

 

 

$

(4,131

)

 

 

$

(8,123

)

 

 

$

(6,589

)

 

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

7,782

 

 

 

6,009

 

 

 

12,910

 

 

 

11,832

 

 

Amortization of intangible assets (b)

 

2,008

 

 

 

1,171

 

 

 

3,180

 

 

 

2,408

 

 

Acquisition-related expense (c)

 

47

 

 

 

 

 

 

2,409

 

 

 

 

 

Non-GAAP operating income

 

$

3,036

 

 

 

$

3,049

 

 

 

$

10,376

 

 

 

$

7,651

 

 

 

 

 

 

 

 

 

 

 

Numerator

 

 

 

 

 

 

 

 

Reconciliation between GAAP net loss and non-GAAP net income

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(10,686

)

 

 

$

(4,629

)

 

 

$

(15,839

)

 

 

$

(7,627

)

 

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

7,782

 

 

 

6,009

 

 

 

12,910

 

 

 

11,832

 

 

Amortization of intangible assets (b)

 

2,008

 

 

 

1,171

 

 

 

3,180

 

 

 

2,408

 

 

Acquisition-related expense (c)

 

47

 

 

 

 

 

 

2,409

 

 

 

 

 

Amortization of debt discount and issuance costs (d)

 

2,427

 

 

 

31

 

 

 

4,784

 

 

 

140

 

 

Non-GAAP net income

 

$

1,578

 

 

 

$

2,582

 

 

 

$

7,444

 

 

 

$

6,753

 

 

 

 

 

 

 

 

 

 

 

Denominator

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Shares used in computing GAAP net loss per share:

 

 

 

 

 

 

 

 

Basic

 

35,305

 

 

 

33,794

 

 

 

35,119

 

 

 

33,468

 

 

Diluted

 

35,305

 

 

 

33,794

 

 

 

35,119

 

 

 

33,468

 

 

Shares used in computing non-GAAP net income per share

 

 

 

 

 

 

 

 

Basic

 

35,305

 

 

 

33,794

 

 

 

35,119

 

 

 

33,468

 

 

Diluted

 

36,881

 

 

 

35,071

 

 

 

36,443

 

 

 

34,854

 

 

GAAP net loss per share

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.30

)

 

 

$

(0.14

)

 

 

$

(0.45

)

 

 

$

(0.23

)

 

Non-GAAP net income per share

 

 

 

 

 

 

 

 

Basic

 

$

0.04

 

 

 

$

0.08

 

 

 

$

0.21

 

 

 

$

0.20

 

 

Diluted

 

$

0.04

 

 

 

$

0.07

 

 

 

$

0.20

 

 

 

$

0.19

 

 

 

 

Three Months Ended March 31,

 

Six Months Ended March 31,

 

 

2021

 

2020

 

2021

 

2020

Amortization of intangibles assets recorded in the statements of operations

 

 

 

 

 

 

 

 

Cost of revenues

 

 

 

 

 

 

 

 

Subscription

 

$

709

 

 

$

282

 

 

$

991

 

 

$

629

 

Professional services

 

 

 

 

 

 

 

 

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

 

709

 

 

282

 

 

991

 

 

629

 

Operating expenses

 

 

 

 

 

 

 

 

Research and development

 

 

 

 

 

 

 

 

Sales and marketing

 

1,299

 

 

889

 

 

2,189

 

 

1,779

 

General and administrative

 

 

 

 

 

 

 

 

Total amortization of intangibles assets in operating expense (b)

 

1,299

 

 

889

 

 

2,189

 

 

1,779

 

Total amortization of intangibles assets (b)

 

$

2,008

 

 

$

1,171

 

 

$

3,180

 

 

$

2,408

 

Contacts

Investor Relations Contact:
Gwyn Lauber

Model N, Inc.

650-610-4998

[email protected]

Media Contact:
Beth Pampaloni

Model N, Inc.

650-867-9875

[email protected]

Read full story here

error: Content is protected !!