Model N Announces First Quarter Fiscal Year 2024 Financial Results
Subscription Revenue Grew 8% Year-over-Year
SaaS ARR Grew 16% 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 first quarter of fiscal year 2024 ended December 31, 2023.
“Our first quarter results beat expectations. We exceeded guidance for total revenue, subscription revenue, professional services revenue and adjusted EBITDA.” said Jason Blessing, president and chief executive officer of Model N. “Our strong performance in Q1 was driven by a healthy contribution from all areas of the business. We signed new logos, closed one of our few remaining SaaS transition, saw numerous customer base expansions, and we also enjoyed solid renewals. As we look ahead, we continue to remain focused on driving profitable growth and I’m optimistic about the year ahead.”
Recent Company Highlights
- Released the results of its sixth annual State of Revenue Report which identifies the top challenges and opportunities for pharmaceutical, med tech and high-tech manufacturers.
- Launched Price Management, a new solution that enables semiconductor, electronic component, and high-tech manufacturers to manage price execution across direct and channel sales teams globally.
First Quarter 2024 Financial Highlights
- Revenues: Total revenues were $63.5 million, an increase of 7% from the first quarter of fiscal year 2023. Subscription revenues were $47.7 million, an increase of 8% from the first quarter of fiscal year 2023.
- Gross Profit: Gross profit was $35.6 million, an increase of 8% from the first quarter of fiscal year 2023. Gross margin was 56% for the first quarter of fiscal year 2024 and 2023. Non-GAAP gross profit was $38.3 million, an increase of 6% from the first quarter of fiscal year 2023. Non-GAAP gross margin was 60% for the first quarter of fiscal year 2024 compared to 61% for the first quarter of fiscal year 2023. Subscription gross margin was 65% for the first quarter of fiscal year 2024 and 2023. Non-GAAP subscription gross margin was 68% compared to 69% for the first quarter of fiscal year 2023.
- GAAP Loss and Non-GAAP Income from Operations: GAAP loss from operations was $2.7 million compared to loss from operations of $3.5 million for the first quarter of fiscal year 2023. Non-GAAP income from operations was $9.6 million, an increase of 9% from the first quarter of fiscal year 2023.
- GAAP Net Loss: GAAP net loss was $1.8 million compared to a net loss of $4.1 million for the first quarter of fiscal year 2023. GAAP diluted net loss per share attributable to common stockholders was $0.05 based upon weighted average shares outstanding of 38.9 million compared to net loss per share of $0.11 for the first quarter of fiscal year 2023 based upon weighted average shares outstanding of 37.5 million.
- Non-GAAP Net Income: Non-GAAP net income, was $10.9 million, an increase of 26% from the first quarter of fiscal year 2023. Non-GAAP net income per diluted share was $0.28 based upon diluted weighted average shares outstanding of 39.1 million compared to non-GAAP net income per diluted share of $0.22 for the first quarter of fiscal year 2023 based upon diluted weighted average shares outstanding of 38.7 million.
- Adjusted EBITDA: Adjusted EBITDA was $9.9 million, an increase of 8% from the first quarter of fiscal year 2023. Adjusted EBITDA margin was 16% compared to 15% for the first quarter of fiscal year 2023.
- SaaS ARR and SaaS Net Dollar Retention: SaaS ARR hit $134.8 million, representing growth of 16% year-over-year. Trailing 12-month SaaS net dollar retention was 115%.
A reconciliation of GAAP to non-GAAP financial measures has been provided in the financial tables included in this press release.
Guidance
As of February 6, 2024, we are providing guidance for the second quarter of the fiscal year 2024 ending March 31, 2024 and the full fiscal year ending September 30, 2024.
|
(in $ millions, except per share) |
Second Quarter Fiscal 2024 |
Full Year Fiscal 2024 |
|
Total revenues |
63.5 – 64.5 |
260.5 – 263.5 |
|
Subscription revenues |
48.5 – 49.0 |
193.5 – 195.5 |
|
Non-GAAP income from operations |
9.2 – 10.2 |
46.9 – 49.9 |
|
Non-GAAP net income per share |
0.24 – 0.27 |
1.25 – 1.32 |
|
Adjusted EBITDA |
9.0 – 10.0 |
48.0 – 51.0 |
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 first quarter fiscal year 2024 ended December 31, 2023. The conference call can be accessed by dialing 877-407-4018 from the United States or +1-201-689-8471 internationally. 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 February 20, 2024, 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 13743584.
About Model N
Model N is the leader in revenue optimization and compliance for pharmaceutical, medtech, and high-tech innovators. Our intelligent platform powers your digital transformation with integrated technology, data, analytics, and expert services that deliver deep insight and control.
Our 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 second quarter and full year fiscal 2024 financial results, Model N’s profitability, future planned enhancements to our products and benefits from our products. 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; and (xiii) adverse impacts on our business and financial condition due to macroeconomic and geopolitical factors, such as inflation, rising interests, pandemics, banking system instability and geopolitical conflicts. 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, 2023, 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 from operations, non-GAAP net income, non-GAAP net income per share, adjusted EBITDA and free cash flow. Non-GAAP gross profit and subscription gross profit excludes stock-based compensation expenses and amortization of intangible assets as they are often excluded by other companies to help investors understand the operational performance of their business. Non-GAAP income from operations excludes stock-based compensation expense and amortization of intangible assets. Non-GAAP net income excludes stock-based compensation expense, amortization of intangible assets, and amortization of debt issuance costs. 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, interest expenses, interest income, other income (expenses), net, and provision for income taxes. Reconciliation tables are provided in this press release.
SaaS ARR is defined as the annualized value of our SaaS revenue, which is derived by dividing the SaaS portion of our recurring subscription revenue for the quarter by the number of days in the quarter, and multiplying it by 365 to get an annualized number. SaaS Net Dollar Retention uses the same SaaS ARR calculations to measure the percentage change in SaaS ARR from customers that are in both the current period and the year-ago period. SaaS ARR that has been added from new customers that were not in the year-ago calculation is excluded from the SaaS Net Dollar Retention calculation. SaaS ARR and SaaS Net Dollar Retention should be viewed independently of revenue, deferred revenue, and remaining performance obligations, and are not intended to be a substitute for, or combined with, any of these items.
Free cash flow is defined as net cash provided by operating activities less cash used for purchase of property plant and equipment.
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 December 31, 2023 |
|
As of September 30, 2023 |
||||
|
Assets |
|
|
|
||||
|
Current assets |
|
|
|
||||
|
Cash and cash equivalents |
$ |
303,375 |
|
|
$ |
301,355 |
|
|
Funds held for customers |
|
84 |
|
|
|
91 |
|
|
Accounts receivable, net |
|
83,077 |
|
|
|
61,761 |
|
|
Prepaid expenses |
|
5,115 |
|
|
|
5,922 |
|
|
Other current assets |
|
9,893 |
|
|
|
14,777 |
|
|
Total current assets |
|
401,544 |
|
|
|
383,906 |
|
|
Property and equipment, net |
|
1,049 |
|
|
|
1,242 |
|
|
Operating lease right-of-use assets |
|
8,779 |
|
|
|
9,885 |
|
|
Goodwill |
|
65,665 |
|
|
|
65,665 |
|
|
Intangible assets, net |
|
28,450 |
|
|
|
30,176 |
|
|
Other assets |
|
9,687 |
|
|
|
9,221 |
|
|
Total assets |
$ |
515,174 |
|
|
$ |
500,095 |
|
|
Liabilities and Stockholders’ Equity |
|
|
|
||||
|
Current liabilities |
|
|
|
||||
|
Accounts payable |
$ |
3,423 |
|
|
$ |
3,888 |
|
|
Customer funds payable |
|
84 |
|
|
|
91 |
|
|
Accrued employee compensation |
|
12,064 |
|
|
|
14,645 |
|
|
Accrued liabilities |
|
6,060 |
|
|
|
8,700 |
|
|
Operating lease liabilities, current portion |
|
4,254 |
|
|
|
4,408 |
|
|
Deferred revenue, current portion |
|
74,393 |
|
|
|
61,745 |
|
|
Total current liabilities |
|
100,278 |
|
|
|
93,477 |
|
|
Long-term liabilities |
|
|
|
||||
|
Long term debt |
|
280,779 |
|
|
|
280,358 |
|
|
Operating lease liabilities, less current portion |
|
5,740 |
|
|
|
6,755 |
|
|
Other long-term liabilities |
|
4,034 |
|
|
|
4,042 |
|
|
Total long-term liabilities |
|
290,553 |
|
|
|
291,155 |
|
|
Total liabilities |
|
390,831 |
|
|
|
384,632 |
|
|
Stockholders’ equity |
|
|
|
||||
|
Common stock |
|
6 |
|
|
|
6 |
|
|
Additional paid-in capital |
|
425,127 |
|
|
|
414,562 |
|
|
Accumulated other comprehensive loss |
|
(2,132 |
) |
|
|
(2,245 |
) |
|
Accumulated deficit |
|
(298,658 |
) |
|
|
(296,860 |
) |
|
Total stockholders’ equity |
|
124,343 |
|
|
|
115,463 |
|
|
Total liabilities and stockholders’ equity |
$ |
515,174 |
|
|
$ |
500,095 |
|
|
|
|
|
|
||||
|
Model N, Inc. |
|||||||
|
Condensed Consolidated Statements of Operations |
|||||||
|
(in thousands, except per share amounts) |
|||||||
|
|
Three Months Ended December 31, |
||||||
|
|
|
2023 |
|
|
|
2022 |
|
|
Revenues |
|
|
|
||||
|
Subscription |
$ |
47,655 |
|
|
$ |
44,214 |
|
|
Professional services |
|
15,836 |
|
|
|
14,940 |
|
|
Total revenues |
|
63,491 |
|
|
|
59,154 |
|
|
Cost of revenues |
|
|
|
||||
|
Subscription |
|
16,711 |
|
|
|
15,606 |
|
|
Professional services |
|
11,158 |
|
|
|
10,665 |
|
|
Total cost of revenues |
|
27,869 |
|
|
|
26,271 |
|
|
Gross profit |
|
35,622 |
|
|
|
32,883 |
|
|
Operating expenses |
|
|
|
||||
|
Research and development |
|
12,680 |
|
|
|
12,764 |
|
|
Sales and marketing |
|
13,960 |
|
|
|
12,977 |
|
|
General and administrative |
|
11,649 |
|
|
|
10,691 |
|
|
Total operating expenses |
|
38,289 |
|
|
|
36,432 |
|
|
Loss from operations |
|
(2,667 |
) |
|
|
(3,549 |
) |
|
Interest expense |
|
1,834 |
|
|
|
1,434 |
|
|
Interest income |
|
(3,540 |
) |
|
|
(1,300 |
) |
|
Other expenses (income), net |
|
117 |
|
|
|
(65 |
) |
|
Loss before income taxes |
|
(1,078 |
) |
|
|
(3,618 |
) |
|
Provision for income taxes |
|
720 |
|
|
|
432 |
|
|
Net loss |
$ |
(1,798 |
) |
|
$ |
(4,050 |
) |
|
Net loss per share: |
|
|
|
||||
|
Basic and diluted |
$ |
(0.05 |
) |
|
$ |
(0.11 |
) |
|
Weighted average number of shares used in computing net loss per share: |
|
|
|
||||
|
Basic and diluted |
|
38,901 |
|
|
|
37,527 |
|
|
|
|
|
|
||||
|
Model N, Inc. |
|||||||
|
Condensed Consolidated Statements of Cash Flows |
|||||||
|
(in thousands) |
|||||||
|
|
Three Months Ended December 31, |
||||||
|
|
|
2023 |
|
|
|
2022 |
|
|
Cash Flows from Operating Activities: |
|
|
|
||||
|
Net loss |
$ |
(1,798 |
) |
|
$ |
(4,050 |
) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
||||
|
Depreciation and amortization |
|
1,960 |
|
|
|
2,273 |
|
|
Stock-based compensation |
|
10,565 |
|
|
|
10,404 |
|
|
Amortization of debt issuance costs |
|
421 |
|
|
|
302 |
|
|
Deferred income taxes |
|
72 |
|
|
|
157 |
|
|
Amortization of capitalized contract acquisition costs |
|
1,278 |
|
|
|
1,196 |
|
|
Other non-cash charges |
|
143 |
|
|
|
56 |
|
|
Changes in assets and liabilities, net of acquisition: |
|
|
|
||||
|
Accounts receivable |
|
(21,330 |
) |
|
|
(17,080 |
) |
|
Prepaid expenses and other assets |
|
5,136 |
|
|
|
43 |
|
|
Accounts payable |
|
(437 |
) |
|
|
(775 |
) |
|
Accrued employee compensation |
|
(2,608 |
) |
|
|
(10,630 |
) |
|
Other current and long-term liabilities |
|
(3,604 |
) |
|
|
(4,961 |
) |
|
Deferred revenue |
|
12,307 |
|
|
|
4,773 |
|
|
Net cash provided by (used in) operating activities |
|
2,105 |
|
|
|
(18,292 |
) |
|
Cash Flows from Investing Activities: |
|
|
|
||||
|
Purchases of property and equipment |
|
(99 |
) |
|
|
(26 |
) |
|
Net cash used in investing activities |
|
(99 |
) |
|
|
(26 |
) |
|
Cash Flows from Financing Activities: |
|
|
|
||||
|
Proceeds from exercise of stock options and issuance of common stock under employee stock purchase plan |
|
— |
|
|
|
27 |
|
|
Net changes in customer funds payable |
|
(7 |
) |
|
|
(469 |
) |
|
Net cash used in financing activities |
|
(7 |
) |
|
|
(442 |
) |
|
Effect of exchange rate changes on cash and cash equivalents |
|
14 |
|
|
|
(39 |
) |
|
Net increase (decrease) in cash and cash equivalents |
|
2,013 |
|
|
|
(18,799 |
) |
|
Cash and cash equivalents |
|
|
|
||||
|
Beginning of period |
|
301,446 |
|
|
|
194,127 |
|
|
End of period |
$ |
303,459 |
|
|
$ |
175,328 |
|
|
|
|
|
|
||||
|
Model N, Inc. |
||||||||
|
Reconciliation of GAAP to Non-GAAP Operating Results |
||||||||
|
(in thousands, except per share amounts) |
||||||||
|
|
||||||||
|
|
|
Three Months Ended December 31, |
||||||
|
|
|
|
2023 |
|
|
|
2022 |
|
|
Reconciliation from GAAP net loss to adjusted EBITDA |
|
|
|
|
||||
|
GAAP net loss |
|
$ |
(1,798 |
) |
|
$ |
(4,050 |
) |
|
Reversal of non-GAAP items |
|
|
|
|
||||
|
Stock-based compensation expense |
|
|
10,565 |
|
|
|
10,404 |
|
|
Depreciation and amortization |
|
|
1,960 |
|
|
|
2,273 |
|
|
Interest expense |
|
|
1,834 |
|
|
|
1,434 |
|
|
Interest income |
|
|
(3,540 |
) |
|
|
(1,300 |
) |
|
Other (income) expense, net |
|
|
117 |
|
|
|
(65 |
) |
|
Provision for income taxes |
|
|
720 |
|
|
|
432 |
|
|
Adjusted EBITDA |
|
$ |
9,858 |
|
|
$ |
9,128 |
|
|
|
|
|
|
|
||||
|
|
|
Three Months Ended December 31, |
||||||
|
|
|
|
2023 |
|
|
|
2022 |
|
|
Reconciliation from GAAP gross profit to non-GAAP gross profit |
|
|
|
|
||||
|
GAAP gross profit |
|
$ |
35,622 |
|
|
$ |
32,883 |
|
|
Reversal of non-GAAP expenses |
|
|
|
|
||||
|
Stock-based compensation (a) |
|
|
2,214 |
|
|
|
2,477 |
|
|
Amortization of intangible assets (b) |
|
|
427 |
|
|
|
709 |
|
|
Non-GAAP gross profit |
|
$ |
38,263 |
|
|
$ |
36,069 |
|
|
Percentage of revenue |
|
|
60.3 |
% |
|
|
61.0 |
% |
|
|
|
|
|
|
||||
|
|
|
Three Months Ended December 31, |
||||||
|
|
|
|
2023 |
|
|
|
2022 |
|
|
Reconciliation from GAAP subscription gross profit to non-GAAP subscription gross profit |
|
|
|
|
||||
|
GAAP subscription gross profit |
|
$ |
30,944 |
|
|
$ |
28,608 |
|
|
Reversal of non-GAAP expenses |
|
|
|
|
||||
|
Stock-based compensation (a) |
|
|
1,229 |
|
|
|
1,337 |
|
|
Amortization of intangible assets (b) |
|
|
427 |
|
|
|
709 |
|
|
Non-GAAP subscription gross profit |
|
$ |
32,600 |
|
|
$ |
30,654 |
|
|
Percentage of subscription revenue |
|
|
68.4 |
% |
|
|
69.3 |
% |
|
|
|
Three Months Ended December 31, |
||||||
|
|
|
|
2023 |
|
|
|
2022 |
|
|
Reconciliation from GAAP professional services gross profit to non-GAAP professional services gross profit |
|
|
|
|
||||
|
GAAP professional services gross profit |
|
$ |
4,678 |
|
|
$ |
4,275 |
|
|
Reversal of non-GAAP expenses |
|
|
|
|
||||
|
Stock-based compensation (a) |
|
|
985 |
|
|
|
1,140 |
|
|
Non-GAAP professional services gross profit |
|
$ |
5,663 |
|
|
$ |
5,415 |
|
|
Percentage of professional services revenue |
|
|
35.8 |
% |
|
|
36.2 |
% |
|
|
|
Three Months Ended December 31, |
||||||
|
|
|
|
2023 |
|
|
|
2022 |
|
|
Reconciliation from GAAP operating loss to non-GAAP operating income |
|
|
|
|
||||
|
GAAP operating loss |
|
$ |
(2,667 |
) |
|
$ |
(3,549 |
) |
|
Reversal of non-GAAP expenses |
|
|
|
|
||||
|
Stock-based compensation (a) |
|
|
10,565 |
|
|
|
10,404 |
|
|
Amortization of intangible assets (b) |
|
|
1,726 |
|
|
|
2,008 |
|
|
Non-GAAP operating income |
|
$ |
9,624 |
|
|
$ |
8,863 |
|
|
|
|
|
|
|
||||
|
Numerator |
|
|
|
|
||||
|
Reconciliation between GAAP net loss and non-GAAP net income |
|
|
|
|
||||
|
GAAP net loss |
|
$ |
(1,798 |
) |
|
$ |
(4,050 |
) |
|
Reversal of non-GAAP expenses |
|
|
|
|
||||
|
Stock-based compensation (a) |
|
|
10,565 |
|
|
|
10,404 |
|
|
Amortization of intangible assets (b) |
|
|
1,726 |
|
|
|
2,008 |
|
|
Amortization of debt issuance costs (c) |
|
|
421 |
|
|
|
302 |
|
|
Non-GAAP net income |
|
$ |
10,914 |
|
|
$ |
8,664 |
|
|
|
|
|
|
|
||||
|
Denominator |
|
|
|
|
||||
|
Reconciliation between GAAP net loss and non-GAAP net income per share |
|
|
|
|
||||
|
Shares used in computing GAAP net loss per share: |
|
|
|
|
||||
|
Basic and diluted |
|
|
38,901 |
|
|
|
37,527 |
|
|
Shares used in computing non-GAAP net income per share |
|
|
|
|
||||
|
Basic |
|
|
38,901 |
|
|
|
37,527 |
|
|
Add: effect of shares for stock plan activity |
|
|
236 |
|
|
|
622 |
|
|
Add: effect of shares related to convertible senior notes |
|
|
— |
|
|
|
594 |
|
|
Diluted |
|
|
39,137 |
|
|
|
38,743 |
|
|
GAAP net loss per share |
|
|
|
|
||||
|
Basic and diluted |
|
$ |
(0.05 |
) |
|
$ |
(0.11 |
) |
|
Non-GAAP net income per share |
|
|
|
|
||||
|
Basic |
|
$ |
0.28 |
|
|
$ |
0.23 |
|
|
Diluted |
|
$ |
0.28 |
|
|
$ |
0.22 |
|
|
|
|
Three Months Ended December 31, |
|||||
|
|
|
|
2023 |
|
|
2022 |
|
|
Amortization of intangibles assets recorded in the statements of operations |
|
|
|
|
|||
|
Cost of revenues |
|
|
|
|
|||
|
Subscription |
|
$ |
427 |
|
$ |
709 |
|
|
Total amortization of intangibles assets in cost of revenue (b) |
|
|
427 |
|
|
709 |
|
|
Operating expenses |
|
|
|
|
|||
|
Sales and marketing |
|
|
1,299 |
|
|
1,299 |
|
|
Total amortization of intangibles assets in operating expense (b) |
|
|
1,299 |
|
|
1,299 |
|
|
Total amortization of intangibles assets (b) |
|
$ |
1,726 |
|
$ |
2,008 |
|
|
|
|
|
|
|
|||
|
|
|
Three Months Ended December 31, |
|||||
|
|
|
|
2023 |
|
|
2022 |
|
|
Stock-based compensation recorded in the statements of operations |
|
|
|
|
|||
|
Cost of revenues |
|
|
|
|
|||
|
Subscription |
|
$ |
1,229 |
|
$ |
1,337 |
|
|
Professional services |
|
|
985 |
|
|
1,140 |
|
|
Total stock-based compensation in cost of revenue (a) |
|
|
2,214 |
|
|
2,477 |
|
|
Operating expenses |
|
|
|
|
|||
|
Research and development |
|
|
1,719 |
|
|
1,821 |
|
|
Sales and marketing |
|
|
2,561 |
|
|
2,388 |
|
|
General and administrative |
|
|
4,071 |
|
|
3,718 |
|
|
Total stock-based compensation in operating expense (a) |
|
|
8,351 |
|
|
7,927 |
|
|
Total stock-based compensation (a) |
|
$ |
10,565 |
|
$ |
10,404 |
|
|
|
|
Three Months Ended December 31, |
||||||
|
|
|
|
2023 |
|
|
|
2022 |
|
|
Free cash flow |
|
|
|
|
||||
|
Net cash provided by (used in) operating activities |
|
$ |
2,105 |
|
|
$ |
(18,292 |
) |
|
Purchases of property and equipment |
|
|
(99 |
) |
|
|
(26 |
) |
|
Free cash flow |
|
$ |
2,006 |
|
|
$ |
(18,318 |
) |
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, depreciation of fixed assets, amortization of debt issuance costs, and include 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 our 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. Non-GAAP financial measures are not based on a comprehensive set of accounting rules or principles and are subject to limitations.
While a large component of our expenses incurred in certain periods, we believe investors may want to exclude the effects of these items in order to compare our financial performance with that of other companies and between time periods:
| (a) |
Stock-based compensation is a non-cash expense accounted for in accordance with FASB ASC Topic 718. We believe that the exclusion of stock-based compensation expense provides for a better comparison of our operating results to prior periods and to our peer companies. |
|
| (b) |
Amortization of intangible assets resulted principally from acquisitions. Intangible asset amortization is a non-cash item. As such, we believe exclusion of these expenses provides for a better comparison of our operating results to prior periods and to our peer companies. |
|
| (c) |
Amortization of debt issuance costs. We believe exclusion of these expenses provides for a better comparison of our operating results to prior periods and to our peer companies. |
Contacts
Investor Relations Contact:
Carolyn Bass
Market Street Partners
investorrelations@modeln.com
Media Contact:
BLASTmedia
Press@modeln.com
