Model N Announces Third Quarter Fiscal Year 2023 Financial Results
Total Revenue Grew 13% Year-over-Year
SaaS ARR Grew 28% 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 third quarter of fiscal year 2023 ended June 30, 2023.
“Our third quarter results beat expectations across the board – we exceeded guidance for total revenue, subscription revenue, and professional services revenue. Overall, Q3 was another strong quarter and underscores our commitment to driving profitable growth,” said Jason Blessing, president and chief executive officer of Model N. “A key highlight during the quarter was our 19th annual customer conference, Rainmaker. Our customers, team members, and partners alike came out of Rainmaker very energized and excited for the future. We’re seeing strong product pipeline, compelling customer engagement, and healthy customer satisfaction. I came away feeling good about how both our value proposition and customer-centric approach are resonating well across our customer base.”
Recent Company Highlights
- Model N hosted Rainmaker23, the Company’s annual customer conference in Nashville.
- In June, Fortune Media and Great Place to Work® honored Model N as one of this year’s Best Workplaces in the Bay Area.
- In July, Fortune and Great Place to Work® honored Model N as one of this year’s Best Workplaces for Millennials.
- Model N released its Spring 2023 product release for life sciences and high-tech customers. This latest semi-annual release delivers new products and platform enhancements to help pharmaceutical, medical technology, and high-tech manufacturers further optimize revenue operations and strengthen compliance across the enterprise.
Third Quarter 2023 Financial Highlights
- Revenues: Total revenues were $63.7 million, an increase of 13% from the third quarter of fiscal year 2022. Subscription revenues were $45.8 million, an increase of 13% from the third quarter of fiscal year 2022.
- Gross Profit: Gross profit was $36.5 million, an increase of 16% from the third quarter of fiscal year 2022. Gross margin was 57% for the third quarter of fiscal year 2023 compared to 56% for the third quarter of 2022. Non-GAAP gross profit was $39.2 million, an increase of 13% from the third quarter of fiscal year 2022. Non-GAAP gross margin was 61% for the third quarter of fiscal year 2023 compared to 62% for the third quarter of fiscal year 2022. Subscription gross margin was 65% compared to 63% for the third quarter of fiscal year 2022. Non-GAAP subscription gross margin was 69% compared to 68% for the third quarter of fiscal year 2022.
- GAAP Income and Non-GAAP Income from Operations: GAAP income from operations was $2.9 million compared to loss from operations of $2.1 million for the third quarter of fiscal year 2022. Non-GAAP income from operations was $13.3 million, an increase of 35% from the third quarter of fiscal year 2022.
- GAAP Net Income: GAAP net income was $2.8 million compared to a net loss of $6.2 million for the third quarter of fiscal year 2022. GAAP diluted net income per share attributable to common stockholders was $0.07 based upon diluted weighted average shares outstanding of 38.6 million compared to net loss per share of $0.17 for the third quarter of fiscal year 2022 based upon weighted average shares outstanding of 36.9 million.
- Non-GAAP Net Income: Non-GAAP net income, was $13.6 million, an increase of 60% from the third quarter of fiscal year 2022. Non-GAAP net income per diluted share was $0.35 based upon diluted weighted average shares outstanding of 38.6 million compared to non-GAAP net income per diluted share of $0.23 for the third quarter of fiscal year 2022 based upon diluted weighted average shares outstanding of 37.1 million.
- Adjusted EBITDA: Adjusted EBITDA was $13.5 million, an increase of 35% from the third quarter of fiscal year 2022. Adjusted EBITDA margin was 21% compared to 18% for the third quarter of fiscal year 2022.
- SaaS ARR and SaaS Net Dollar Retention: SaaS ARR hit $129.2 million, representing growth of 28% year-over-year. Trailing 12-month SaaS net dollar retention increased to 126% from 123% year-over-year.
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 8, 2023, we are providing guidance for the fourth quarter and the full fiscal year ending September 30, 2023.
|
(in $ millions, except per share) |
Fourth Quarter Fiscal 2023 |
Full Year Fiscal 2023 |
|
Total revenues |
61.6 – 62.6 |
247.1 – 248.1 |
|
Subscription revenues |
45.6 – 46.1 |
180.5 – 181.0 |
|
Non-GAAP income from operations |
10.8 – 11.8 |
41.8 – 42.8 |
|
Non-GAAP net income per share |
0.28 – 0.31 |
1.08 – 1.10 |
|
Adjusted EBITDA |
11.0 – 12.0 |
42.9 – 43.9 |
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 fiscal year 2023 ended June 30, 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 August 22, 2023, 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 13735136.
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 fourth quarter and full year fiscal 2023 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, 2022, 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, amortization of debt discount and issuance costs, and loss on extinguishment of debt. 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 income (loss), adjusted for depreciation and amortization, stock-based compensation expense, interest income (expense), net, other income (expenses), net, provision for income taxes, and loss on extinguishment of debt. 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 June 30, 2023 |
|
As of September 30, 2022 |
||||
|
Assets |
|
|
|
||||
|
Current assets |
|
|
|
||||
|
Cash and cash equivalents |
$ |
299,581 |
|
|
$ |
193,524 |
|
|
Funds held for customers |
|
117 |
|
|
|
603 |
|
|
Accounts receivable, net |
|
51,866 |
|
|
|
49,121 |
|
|
Prepaid expenses |
|
4,181 |
|
|
|
5,772 |
|
|
Other current assets |
|
8,574 |
|
|
|
12,516 |
|
|
Total current assets |
|
364,319 |
|
|
|
261,536 |
|
|
Property and equipment, net |
|
1,260 |
|
|
|
1,838 |
|
|
Operating lease right-of-use assets |
|
11,030 |
|
|
|
15,392 |
|
|
Goodwill |
|
65,665 |
|
|
|
65,665 |
|
|
Intangible assets, net |
|
31,902 |
|
|
|
37,362 |
|
|
Other assets |
|
9,134 |
|
|
|
10,454 |
|
|
Total assets |
$ |
483,310 |
|
|
$ |
392,247 |
|
|
Liabilities and Stockholders’ Equity |
|
|
|
||||
|
Current liabilities |
|
|
|
||||
|
Accounts payable |
$ |
4,615 |
|
|
$ |
5,820 |
|
|
Customer funds payable |
|
117 |
|
|
|
603 |
|
|
Accrued employee compensation |
|
13,205 |
|
|
|
26,712 |
|
|
Accrued liabilities |
|
5,966 |
|
|
|
6,860 |
|
|
Operating lease liabilities, current portion |
|
4,577 |
|
|
|
4,651 |
|
|
Deferred revenue, current portion |
|
59,825 |
|
|
|
62,282 |
|
|
Total current liabilities |
|
88,305 |
|
|
|
106,928 |
|
|
Long-term liabilities |
|
|
|
||||
|
Long term debt |
|
279,895 |
|
|
|
135,417 |
|
|
Operating lease liabilities, less current portion |
|
7,786 |
|
|
|
12,142 |
|
|
Other long-term liabilities |
|
3,693 |
|
|
|
3,139 |
|
|
Total long-term liabilities |
|
291,374 |
|
|
|
150,698 |
|
|
Total liabilities |
|
379,679 |
|
|
|
257,626 |
|
|
Stockholders’ equity |
|
|
|
||||
|
Common stock |
|
6 |
|
|
|
6 |
|
|
Additional paid-in capital |
|
403,218 |
|
|
|
421,473 |
|
|
Accumulated other comprehensive loss |
|
(2,104 |
) |
|
|
(2,413 |
) |
|
Accumulated deficit |
|
(297,489 |
) |
|
|
(284,445 |
) |
|
Total stockholders’ equity |
|
103,631 |
|
|
|
134,621 |
|
|
Total liabilities and stockholders’ equity |
$ |
483,310 |
|
|
$ |
392,247 |
|
|
|
|
|
|
||||
|
Model N, Inc. Condensed Consolidated Statements of Operations (in thousands, except per share amounts) |
|||||||||||||||
|
|
|
|
|
||||||||||||
|
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
||||||||||||
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
Revenues |
|
|
|
|
|
|
|
||||||||
|
Subscription |
$ |
45,789 |
|
|
$ |
40,554 |
|
|
$ |
134,928 |
|
|
$ |
116,885 |
|
|
Professional services |
|
17,947 |
|
|
|
15,618 |
|
|
|
50,566 |
|
|
|
44,109 |
|
|
Total revenues |
|
63,736 |
|
|
|
56,172 |
|
|
|
185,494 |
|
|
|
160,994 |
|
|
Cost of revenues |
|
|
|
|
|
|
|
||||||||
|
Subscription |
|
15,841 |
|
|
|
14,869 |
|
|
|
47,568 |
|
|
|
43,249 |
|
|
Professional services |
|
11,424 |
|
|
|
9,938 |
|
|
|
33,588 |
|
|
|
28,260 |
|
|
Total cost of revenues |
|
27,265 |
|
|
|
24,807 |
|
|
|
81,156 |
|
|
|
71,509 |
|
|
Gross profit |
|
36,471 |
|
|
|
31,365 |
|
|
|
104,338 |
|
|
|
89,485 |
|
|
Operating expenses |
|
|
|
|
|
|
|
||||||||
|
Research and development |
|
11,361 |
|
|
|
11,797 |
|
|
|
36,528 |
|
|
|
35,035 |
|
|
Sales and marketing |
|
13,332 |
|
|
|
11,795 |
|
|
|
40,531 |
|
|
|
34,873 |
|
|
General and administrative |
|
8,849 |
|
|
|
9,857 |
|
|
|
31,021 |
|
|
|
27,618 |
|
|
Total operating expenses |
|
33,542 |
|
|
|
33,449 |
|
|
|
108,080 |
|
|
|
97,526 |
|
|
Income (loss) from operations |
|
2,929 |
|
|
|
(2,084 |
) |
|
|
(3,742 |
) |
|
|
(8,041 |
) |
|
Interest expense (income), net |
|
(731 |
) |
|
|
3,794 |
|
|
|
(878 |
) |
|
|
11,420 |
|
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
29,493 |
|
|
|
— |
|
|
Other expenses (income), net |
|
102 |
|
|
|
(271 |
) |
|
|
120 |
|
|
|
(283 |
) |
|
Income (loss) before income taxes |
|
3,558 |
|
|
|
(5,607 |
) |
|
|
(32,477 |
) |
|
|
(19,178 |
) |
|
Provision for income taxes |
|
740 |
|
|
|
611 |
|
|
|
2,074 |
|
|
|
1,345 |
|
|
Net income (loss) |
$ |
2,818 |
|
|
$ |
(6,218 |
) |
|
$ |
(34,551 |
) |
|
$ |
(20,523 |
) |
|
Net income (loss) per share: |
|
|
|
|
|
|
|
||||||||
|
Basic |
$ |
0.07 |
|
|
$ |
(0.17 |
) |
|
$ |
(0.91 |
) |
|
$ |
(0.56 |
) |
|
Diluted |
$ |
0.07 |
|
|
$ |
(0.17 |
) |
|
$ |
(0.91 |
) |
|
$ |
(0.56 |
) |
|
Weighted average number of shares used in computing net income (loss) per share: |
|
|
|
|
|
|
|
||||||||
|
Basic |
|
38,278 |
|
|
|
36,935 |
|
|
|
37,906 |
|
|
|
36,591 |
|
|
Diluted |
|
38,610 |
|
|
|
36,935 |
|
|
|
37,906 |
|
|
|
36,591 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Model N, Inc. Condensed Consolidated Statements of Cash Flows (in thousands) |
|||||||
|
|
|
||||||
|
|
Nine Months Ended June 30, |
||||||
|
|
|
2023 |
|
|
|
2022 |
|
|
Cash Flows from Operating Activities: |
|
|
|
||||
|
Net loss |
$ |
(34,551 |
) |
|
$ |
(20,523 |
) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
||||
|
Depreciation and amortization |
|
6,254 |
|
|
|
6,725 |
|
|
Stock-based compensation |
|
29,362 |
|
|
|
25,186 |
|
|
Amortization of debt discount and issuance costs |
|
1,047 |
|
|
|
8,211 |
|
|
Loss on extinguishment of debt |
|
29,493 |
|
|
|
— |
|
|
Deferred income taxes |
|
20 |
|
|
|
414 |
|
|
Amortization of capitalized contract acquisition costs |
|
3,663 |
|
|
|
3,152 |
|
|
Other non-cash charges |
|
1,251 |
|
|
|
(515 |
) |
|
Changes in assets and liabilities, net of acquisition: |
|
|
|
||||
|
Accounts receivable |
|
(3,960 |
) |
|
|
4,908 |
|
|
Prepaid expenses and other assets |
|
7,500 |
|
|
|
(1,611 |
) |
|
Accounts payable |
|
(1,211 |
) |
|
|
(1,516 |
) |
|
Accrued employee compensation |
|
(8,461 |
) |
|
|
(794 |
) |
|
Other current and long-term liabilities |
|
(4,192 |
) |
|
|
(3,020 |
) |
|
Deferred revenue |
|
(2,751 |
) |
|
|
(3,284 |
) |
|
Net cash provided by operating activities |
|
23,464 |
|
|
|
17,333 |
|
|
Cash Flows from Investing Activities: |
|
|
|
||||
|
Purchases of property and equipment |
|
(237 |
) |
|
|
(486 |
) |
|
Net cash used in investing activities |
|
(237 |
) |
|
|
(486 |
) |
|
Cash Flows from Financing Activities: |
|
|
|
||||
|
Proceeds from exercise of stock options and issuance of common stock under employee stock purchase plan |
|
2,555 |
|
|
|
2,507 |
|
|
Proceeds from issuance of 2028 Notes |
|
253,000 |
|
|
|
— |
|
|
Payment of debt issuance cost for 2028 Notes |
|
(7,525 |
) |
|
|
— |
|
|
Repayments of 2025 Notes |
|
(165,210 |
) |
|
|
— |
|
|
Net changes in customer funds payable |
|
(486 |
) |
|
|
(142 |
) |
|
Net cash provided by financing activities |
|
82,334 |
|
|
|
2,365 |
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
10 |
|
|
|
(335 |
) |
|
Net increase in cash and cash equivalents |
|
105,571 |
|
|
|
18,877 |
|
|
Cash and cash equivalents |
|
|
|
||||
|
Beginning of period |
|
194,127 |
|
|
|
165,783 |
|
|
End of period |
$ |
299,698 |
|
|
$ |
184,660 |
|
|
|
|
|
|
||||
|
Model N, Inc. |
||||||||||||||||
|
Reconciliation of GAAP to Non-GAAP Operating Results |
||||||||||||||||
|
(in thousands, except per share amounts) |
||||||||||||||||
|
|
||||||||||||||||
|
|
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
||||||||||||
|
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
Reconciliation from GAAP net income (loss) to adjusted EBITDA |
|
|
|
|
|
|
|
|
||||||||
|
GAAP net income (loss) |
|
$ |
2,818 |
|
|
$ |
(6,218 |
) |
|
$ |
(34,551 |
) |
|
$ |
(20,523 |
) |
|
Reversal of non-GAAP items |
|
|
|
|
|
|
|
|
||||||||
|
Stock-based compensation expense |
|
|
8,596 |
|
|
|
9,878 |
|
|
|
29,362 |
|
|
|
25,186 |
|
|
Depreciation and amortization |
|
|
1,992 |
|
|
|
2,246 |
|
|
|
6,254 |
|
|
|
6,725 |
|
|
Interest (income) expense, net |
|
|
(731 |
) |
|
|
3,794 |
|
|
|
(878 |
) |
|
|
11,420 |
|
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
29,493 |
|
|
|
— |
|
|
Other (income) expense, net |
|
|
102 |
|
|
|
(271 |
) |
|
|
120 |
|
|
|
(283 |
) |
|
Provision for income taxes |
|
|
740 |
|
|
|
611 |
|
|
|
2,074 |
|
|
|
1,345 |
|
|
Adjusted EBITDA |
|
$ |
13,517 |
|
|
$ |
10,040 |
|
|
$ |
31,874 |
|
|
$ |
23,870 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
||||||||||||
|
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
Reconciliation from GAAP gross profit to non-GAAP gross profit |
|
|
|
|
|
|
|
|
||||||||
|
GAAP gross profit |
|
$ |
36,471 |
|
|
$ |
31,365 |
|
|
$ |
104,338 |
|
|
$ |
89,485 |
|
|
Reversal of non-GAAP expenses |
|
|
|
|
|
|
|
|
||||||||
|
Stock-based compensation (a) |
|
|
2,285 |
|
|
|
2,574 |
|
|
|
7,132 |
|
|
|
5,989 |
|
|
Amortization of intangible assets (b) |
|
|
427 |
|
|
|
709 |
|
|
|
1,563 |
|
|
|
2,127 |
|
|
Non-GAAP gross profit |
|
$ |
39,183 |
|
|
$ |
34,648 |
|
|
$ |
113,033 |
|
|
$ |
97,601 |
|
|
Percentage of revenue |
|
|
61.5 |
% |
|
|
61.7 |
% |
|
|
60.9 |
% |
|
|
60.6 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
||||||||||||
|
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
Reconciliation from GAAP subscription gross profit to non-GAAP subscription gross profit |
|
|
|
|
|
|
|
|
||||||||
|
GAAP subscription gross profit |
|
$ |
29,948 |
|
|
$ |
25,685 |
|
|
$ |
87,360 |
|
|
$ |
73,636 |
|
|
Reversal of non-GAAP expenses |
|
|
|
|
|
|
|
|
||||||||
|
Stock-based compensation (a) |
|
|
1,265 |
|
|
|
1,380 |
|
|
|
3,909 |
|
|
|
3,303 |
|
|
Amortization of intangible assets (b) |
|
|
427 |
|
|
|
709 |
|
|
|
1,563 |
|
|
|
2,127 |
|
|
Non-GAAP subscription gross profit |
|
$ |
31,640 |
|
|
$ |
27,774 |
|
|
$ |
92,832 |
|
|
$ |
79,066 |
|
|
Percentage of subscription revenue |
|
|
69.1 |
% |
|
|
68.5 |
% |
|
|
68.8 |
% |
|
|
67.6 |
% |
|
|
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
||||||||||||
|
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
Reconciliation from GAAP professional services gross profit to non-GAAP professional services gross profit |
|
|
|
|
|
|
|
|
||||||||
|
GAAP professional services gross profit |
|
$ |
6,523 |
|
|
$ |
5,680 |
|
|
$ |
16,978 |
|
|
$ |
15,849 |
|
|
Reversal of non-GAAP expenses |
|
|
|
|
|
|
|
|
||||||||
|
Stock-based compensation (a) |
|
|
1,020 |
|
|
|
1,194 |
|
|
$ |
3,223 |
|
|
$ |
2,686 |
|
|
Non-GAAP professional services gross profit |
|
$ |
7,543 |
|
|
$ |
6,874 |
|
|
$ |
20,201 |
|
|
$ |
18,535 |
|
|
Percentage of professional services revenue |
|
|
42.0 |
% |
|
|
44.0 |
% |
|
|
39.9 |
% |
|
|
42.0 |
% |
|
|
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
||||||||||||
|
|
|
|
2023 |
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
Reconciliation from GAAP operating income (loss) to non-GAAP operating income |
|
|
|
|
|
|
|
|
||||||||
|
GAAP operating income (loss) |
|
$ |
2,929 |
|
$ |
(2,084 |
) |
|
$ |
(3,742 |
) |
|
$ |
(8,041 |
) |
|
|
Reversal of non-GAAP expenses |
|
|
|
|
|
|
|
|
||||||||
|
Stock-based compensation (a) |
|
|
8,596 |
|
|
9,878 |
|
|
|
29,362 |
|
|
|
25,186 |
|
|
|
Amortization of intangible assets (b) |
|
|
1,726 |
|
|
2,008 |
|
|
|
5,460 |
|
|
|
6,024 |
|
|
|
Non-GAAP operating income |
|
$ |
13,251 |
|
$ |
9,802 |
|
|
$ |
31,080 |
|
|
$ |
23,169 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Numerator |
|
|
|
|
|
|
|
|
||||||||
|
Reconciliation between GAAP net income (loss) and non-GAAP net income |
|
|
|
|
|
|
|
|
||||||||
|
GAAP net income (loss) |
|
$ |
2,818 |
|
$ |
(6,218 |
) |
|
$ |
(34,551 |
) |
|
$ |
(20,523 |
) |
|
|
Reversal of non-GAAP expenses |
|
|
|
|
|
|
|
|
||||||||
|
Stock-based compensation (a) |
|
|
8,596 |
|
|
9,878 |
|
|
|
29,362 |
|
|
|
25,186 |
|
|
|
Amortization of intangible assets (b) |
|
|
1,726 |
|
|
2,008 |
|
|
|
5,460 |
|
|
|
6,024 |
|
|
|
Loss on extinguishment of debt (c) |
|
|
— |
|
|
— |
|
|
|
29,493 |
|
|
|
— |
|
|
|
Amortization of debt discount and issuance costs (d) |
|
|
418 |
|
|
2,819 |
|
|
|
1,047 |
|
|
|
8,211 |
|
|
|
Non-GAAP net income |
|
$ |
13,558 |
|
$ |
8,487 |
|
|
$ |
30,811 |
|
|
$ |
18,898 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Denominator |
|
|
|
|
|
|
|
|
||||||||
|
Reconciliation between GAAP net income (loss) and non-GAAP net income per share |
|
|
|
|
|
|
|
|
||||||||
|
Shares used in computing GAAP net income (loss) per share: |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
|
38,278 |
|
|
36,935 |
|
|
|
37,906 |
|
|
|
36,591 |
|
|
|
Diluted |
|
|
38,610 |
|
|
36,935 |
|
|
|
37,906 |
|
|
|
36,591 |
|
|
|
Shares used in computing non-GAAP net income per share |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
|
38,278 |
|
|
36,935 |
|
|
|
37,906 |
|
|
|
36,591 |
|
|
|
Add: effect of shares for stock plan activity |
|
|
332 |
|
|
172 |
|
|
|
503 |
|
|
|
240 |
|
|
|
Add: effect of shares related to convertible senior notes |
|
|
— |
|
|
— |
|
|
|
324 |
|
|
|
— |
|
|
|
Diluted |
|
|
38,610 |
|
|
37,107 |
|
|
|
38,733 |
|
|
|
36,831 |
|
|
|
GAAP net income (loss) per share |
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted |
|
$ |
0.07 |
|
$ |
(0.17 |
) |
|
$ |
(0.91 |
) |
|
$ |
(0.56 |
) |
|
|
Non-GAAP net income per share |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
$ |
0.35 |
|
$ |
0.23 |
|
|
$ |
0.81 |
|
|
$ |
0.52 |
|
|
|
Diluted |
|
$ |
0.35 |
|
$ |
0.23 |
|
|
$ |
0.80 |
|
|
$ |
0.51 |
|
|
|
|
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
||||||||||||
|
|
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
|||
|
Amortization of intangibles assets recorded in the statements of operations |
|
|
|
|
|
|
|
|
|
|||||||
|
Cost of revenues |
|
|
|
|
|
|
|
|
|
|||||||
|
Subscription |
|
$ |
427 |
|
$ |
709 |
|
$ |
1,563 |
|
$ |
2,127 |
|
|||
|
Total amortization of intangibles assets in cost of revenue (b) |
|
|
427 |
|
|
709 |
|
|
1,563 |
|
|
2,127 |
|
|||
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|||||||
|
Sales and marketing |
|
|
1,299 |
|
|
1,299 |
|
|
3,897 |
|
|
3,897 |
|
|||
|
Total amortization of intangibles assets in operating expense (b) |
|
|
1,299 |
|
|
1,299 |
|
|
3,897 |
|
|
3,897 |
|
|||
|
Total amortization of intangibles assets (b) |
|
$ |
1,726 |
|
$ |
2,008 |
|
$ |
5,460 |
|
$ |
6,024 |
|
|||
|
|
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
||||||||||||
|
|
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
||||
|
Stock-based compensation recorded in the statements of operations |
|
|
|
|
|
|
|
|
||||||||
|
Cost of revenues |
|
|
|
|
|
|
|
|
||||||||
|
Subscription |
|
$ |
1,265 |
|
$ |
1,380 |
|
$ |
3,909 |
|
$ |
3,303 |
||||
|
Professional services |
|
|
1,020 |
|
|
1,194 |
|
|
3,223 |
|
|
2,686 |
||||
|
Total stock-based compensation in cost of revenue (a) |
|
|
2,285 |
|
|
2,574 |
|
|
7,132 |
|
|
5,989 |
||||
|
Operating expenses |
|
|
|
|
|
|
|
|
||||||||
|
Research and development |
|
|
1,659 |
|
|
1,826 |
|
|
5,311 |
|
|
4,616 |
||||
|
Sales and marketing |
|
|
2,172 |
|
|
2,223 |
|
|
7,121 |
|
|
5,669 |
||||
|
General and administrative |
|
|
2,480 |
|
|
3,255 |
|
|
9,798 |
|
|
8,912 |
||||
|
Total stock-based compensation in operating expense (a) |
|
|
6,311 |
|
|
7,304 |
|
|
22,230 |
|
|
19,197 |
||||
|
Total stock-based compensation (a) |
|
$ |
8,596 |
|
$ |
9,878 |
|
$ |
29,362 |
|
$ |
25,186 |
||||
|
|
|
|
|
|
|
|
|
|
||||||||
Contacts
Investor Relations Contact:
Carolyn Bass
Market Street Partners
investorrelations@modeln.com
Media Contact:
BLASTmedia
Press@modeln.com