[August 06, 2015] |
|
Tangoe, Inc. Announces Second Quarter 2015 Financial Results
Tangoe,
Inc. (NASDAQ: TNGO), a leading global provider of Connection
Lifecycle Management (CLM) software and related services, today
announced financial results for its second quarter ended June 30, 2015.
"Our second quarter results and full year outlook were impacted by sales
execution challenges," stated Al Subbloie, president and CEO of Tangoe.
"While our results were lower than expected, we believe we are taking
the steps in order to increase our recurring revenue growth over time.
We remain confident in Tangoe's future especially given our large target
market opportunity, as well as the roll out of our new and enhanced
Matrix platform."
Second Quarter 2015 Financial Highlights
-
Revenue: Total revenue for the second quarter was $54.5 million
compared to $52.7 million for the second quarter of 2014. Recurring
technology and services revenue was $49.9 million compared to $47.1
million for the second quarter of 2014. Strategic consulting, software
licenses and other services revenue contributed the remaining $4.5
million of total revenue for the second quarter of 2015.
-
Operating Income (Loss): GAAP operating loss for the second
quarter was $2.0 million, compared to operating income of $0.2
million for the second quarter of 2014. Non-GAAP operating income for
the second quarter was $4.6 million, compared to $7.8 million
for the second quarter of 2014.
-
Net Income (Loss): GAAP net loss for the second quarter was
$2.5 million compared to a net loss of $0.4 million for the same
period last year. GAAP diluted net loss per share for the second
quarter was $0.06, based on 39.1 million weighted-average diluted
shares outstanding, compared to a net loss of $0.01 per share, based
on 38.7 million weighted-average diluted shares outstanding, for the
same period last year.
Non-GAAP net income for the second
quarter was $4.0 million compared to $7.2 million for the second
quarter of 2014. Non-GAAP diluted net income per share for the second
quarter was $0.10 based on 41.4 million weighted-average diluted
shares outstanding compared to $0.18 per share based on 41.1 million
weighted-average diluted shares outstanding for the same period last
year.
-
Adjusted EBITDA: Adjusted EBITDA for the second quarter
was $5.4 million, compared to $8.4 million for the second quarter of
2014. Adjusted EBITDA margin was 9.8% for the second quarter of 2015,
compared to a 15.9% margin for the same period last year.
-
Cash and Cash Flow: As of June 30, 2015, Tangoe had cash and
cash equivalents of $36.4 million, a decrease of $16.1 million from
the end of the prior quarter, primarily due to the completion of the
acquisition of IBM's Rivermine TEM Division and partially offset by
the cash generated during the quarter.
The company
generated $6.7 million in net cash from operations for the second
quarter of 2015, compared to $2.8 million during the second quarter of
2014. The company generated $5.8 million in unlevered free cash flow
for the quarter, compared to $2.0 million during the second quarter of
2014.
A reconciliation of GAAP to non-GAAP financial measures has been
provided in the financial statement tables included in this press
release. An explanation of these measures is also included below under
the heading "Non-GAAP Financial Measures."
Financial Outlook
As of August 6, 2015, Tangoe is providing guidance for its third quarter
and full year 2015.
-
Third Quarter 2015 Guidance: Total revenue is expected to be in
the range of $58.0 million to $59.5 million. Adjusted EBITDA is
expected to be in the range of $5.6 million to $6.1 million. Non-GAAP
net income per share is expected to be in the range of $0.10 to $0.11
based on approximately 41.8 million weighted-average diluted shares
outstanding.
-
Full Year 2015 Guidance: Total revenue is expected to be in the
range of $227.0 million to $231.0 million. Adjusted EBITDA is expected
to be in the range of $27.5 million to $29.5 million. Non-GAAP net
income per share is expected to be in the range of $0.53 to $0.58
based on approximately 41.8 million weighted-average diluted shares
outstanding.
Quarterly Conference Call
Tangoe will host a conference call today at 5:00 p.m. EDT to review the
company's financial results for the second quarter 2015 as well as its
business outlook. To access this call, dial 888.282.4054 (United
States), or 913.312.1450 (international), with conference ID #3019781. A
live webcast of the conference call will be accessible from the investor
relations page of Tangoe's website at http://investor.tangoe.com,
and a recording will be archived and accessible at http://investor.tangoe.com/events.cfm.
A recording of this conference call will also be available through
August 20, 2015, by dialing 877.870.5176 (United States), or
858.384.5517 (international). The recording access code is #3019781.
About Tangoe
Tangoe (NASDAQ:TNGO) is a leading global provider of Connection
Lifecycle Management software and services to a wide range of global
enterprises and service providers. The company's Connection Lifecycle
Management platform, Matrix, is an on-demand suite of software and
services designed to turn on, track, manage, secure, and support various
connections in an enterprise's connection lifecycle, including mobile,
fixed, machine-to-machine, cloud software and services, enterprise
social, and IT connections. Additional information about Tangoe can be
found at www.tangoe.com.
Tangoe is a registered trademark of Tangoe, Inc.
Non-GAAP Financial Measures
Adjusted EBITDA discussed in this press release is defined as net income
(loss) plus interest expense, income tax provision, depreciation and
amortization, amortization of marketing agreement intangible assets,
stock-based compensation expense and other expense; less amortization of
leasehold interest, interest income and, for 2015 only, other income.
Non-GAAP operating income 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 other expense (income). Unlevered
free cash flow is defined as net cash provided by operating activities
plus net interest payments, less capital expenditures. Management
presents these non-GAAP financial measures because it considers them to
be important supplemental measures of performance. Management uses the
non-GAAP financial measures for planning purposes, including analysis of
the company's performance against prior periods, the preparation of
operating budgets and determination of appropriate levels of operating
and capital investments. Management also believes that the non-GAAP
financial measures provide additional insight for analysts and investors
in evaluating the company's financial and operational performance.
However, these non-GAAP financial measures have limitations as an
analytical tool and are not intended to be an alternative to financial
measures prepared in accordance with GAAP. We intend to provide these
non-GAAP financial measures as part of our future earnings discussions
and, therefore, the inclusion of these non-GAAP financial measures will
provide consistency in our financial reporting. A reconciliation of
these non-GAAP measures to GAAP is provided in the accompanying tables.
Forward-Looking Statements
This press release contains forward-looking statements that involve
substantial risks and uncertainties. All statements, other than
statements of historical facts, included in this press release regarding
our strategy, future operations, future financial position, future
revenue, projected costs, prospects, plans and objectives of management
are forward-looking statements. The words "anticipate," "believe,"
"estimate," "expect," "intend," "may," "pending," "plan," "target,"
"would" and similar expressions are intended to identify forward-looking
statements, although not all forward-looking statements contain these
identifying words. These forward-looking statements include, among other
things, estimates regarding future revenue and financial performance. We
may not actually achieve the expectations disclosed in our
forward-looking statements, and you should not place undue reliance on
our forward-looking statements. Actual results or events could differ
materially from the expectations disclosed in the forward-looking
statements we make. More information about potential factors that could
affect our business and financial results is contained in our Annual
Report on Form 10-K as filed with the Securities and Exchange Commission
on March 16, 2015. Additional information will also be set forth in our
future quarterly reports on Form 10-Q, annual reports on Form 10-K and
other filings that we make with the Securities and Exchange Commission.
We do not intend, and undertake no duty, to release publicly any updates
or revisions to any forward-looking statements contained herein.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TANGOE, INC.
|
Consolidated Statements of Operations (unaudited)
|
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|
June 30,
|
|
|
|
|
June 30,
|
|
|
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
|
|
|
2014
|
|
|
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring technology and services
|
|
|
|
$
|
47,069
|
|
|
|
$
|
49,937
|
|
|
|
|
|
$
|
93,068
|
|
|
|
|
$
|
98,853
|
|
|
Strategic consulting, software licenses and other
|
|
|
|
|
5,605
|
|
|
|
|
4,541
|
|
|
|
|
|
|
10,000
|
|
|
|
|
|
9,094
|
|
|
Total revenue
|
|
|
|
|
52,674
|
|
|
|
|
54,478
|
|
|
|
|
|
|
103,068
|
|
|
|
|
|
107,947
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring technology and services
|
|
|
|
|
22,200
|
|
|
|
|
23,585
|
|
|
|
|
|
|
43,598
|
|
|
|
|
|
45,215
|
|
|
Strategic consulting, software licenses and other
|
|
|
|
|
2,007
|
|
|
|
|
2,071
|
|
|
|
|
|
|
4,341
|
|
|
|
|
|
4,316
|
|
|
Total cost of revenue
|
|
|
|
|
24,207
|
|
|
|
|
25,656
|
|
|
|
|
|
|
47,939
|
|
|
|
|
|
49,531
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
28,467
|
|
|
|
|
28,822
|
|
|
|
|
|
|
55,129
|
|
|
|
|
|
58,416
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
|
10,182
|
|
|
|
|
10,835
|
|
|
|
|
|
|
20,127
|
|
|
|
|
|
21,209
|
|
|
General and administrative
|
|
|
|
|
9,844
|
|
|
|
|
10,710
|
|
|
|
|
|
|
18,632
|
|
|
|
|
|
20,813
|
|
|
Research and development
|
|
|
|
|
5,794
|
|
|
|
|
6,813
|
|
|
|
|
|
|
10,923
|
|
|
|
|
|
12,940
|
|
|
Depreciation and amortization
|
|
|
|
|
2,472
|
|
|
|
|
2,441
|
|
|
|
|
|
|
5,079
|
|
|
|
|
|
4,493
|
|
|
Income (loss) from operations
|
|
|
|
|
175
|
|
|
|
|
(1,977
|
)
|
|
|
|
|
|
368
|
|
|
|
|
|
(1,039
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense), net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
(11
|
)
|
|
|
|
(33
|
)
|
|
|
|
|
|
(48
|
)
|
|
|
|
|
(97
|
)
|
|
Interest income
|
|
|
|
|
9
|
|
|
|
|
7
|
|
|
|
|
|
|
18
|
|
|
|
|
|
16
|
|
|
Other (expense) income
|
|
|
|
|
(28
|
)
|
|
|
|
1
|
|
|
|
|
|
|
(15
|
)
|
|
|
|
|
(1
|
)
|
|
Income (loss) before income tax provision
|
|
|
|
|
145
|
|
|
|
|
(2,002
|
)
|
|
|
|
|
|
323
|
|
|
|
|
|
(1,121
|
)
|
|
Income tax provision
|
|
|
|
|
548
|
|
|
|
|
534
|
|
|
|
|
|
|
993
|
|
|
|
|
|
1,163
|
|
|
Net loss
|
|
|
|
$
|
(403
|
)
|
|
|
$
|
(2,536
|
)
|
|
|
|
|
$
|
(670
|
)
|
|
|
|
$
|
(2,284
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
(0.01
|
)
|
|
|
$
|
(0.06
|
)
|
|
|
|
|
$
|
(0.02
|
)
|
|
|
|
$
|
(0.06
|
)
|
|
Diluted
|
|
|
|
$
|
(0.01
|
)
|
|
|
$
|
(0.06
|
)
|
|
|
|
|
$
|
(0.02
|
)
|
|
|
|
$
|
(0.06
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
38,658
|
|
|
|
|
39,080
|
|
|
|
|
|
|
38,512
|
|
|
|
|
|
38,904
|
|
|
Diluted
|
|
|
|
|
38,658
|
|
|
|
|
39,080
|
|
|
|
|
|
|
38,512
|
|
|
|
|
|
38,904
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TANGOE, INC.
|
Consolidated Balance Sheets
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
2014
|
|
|
|
|
|
2015
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
$
|
51,279
|
|
|
|
|
$
|
36,421
|
|
|
Accounts receivable, net
|
|
|
|
|
|
56,948
|
|
|
|
|
|
57,838
|
|
|
Prepaid expenses and other current assets
|
|
|
|
|
|
5,901
|
|
|
|
|
|
11,598
|
|
|
Total current assets
|
|
|
|
|
|
114,128
|
|
|
|
|
|
105,857
|
|
|
COMPUTERS, FURNITURE AND EQUIPMENT-NET
|
|
|
|
|
|
5,217
|
|
|
|
|
|
5,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS:
|
|
|
|
|
|
|
|
|
|
|
Intangible assets-net
|
|
|
|
|
|
28,753
|
|
|
|
|
|
36,428
|
|
|
Goodwill
|
|
|
|
|
|
65,348
|
|
|
|
|
|
76,008
|
|
|
Security deposits and other non-current assets
|
|
|
|
|
|
1,566
|
|
|
|
|
|
1,540
|
|
|
TOTAL ASSETS
|
|
|
|
|
$
|
215,012
|
|
|
|
|
$
|
225,507
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
|
$
|
10,733
|
|
|
|
|
$
|
9,528
|
|
|
Accrued expenses
|
|
|
|
|
|
8,283
|
|
|
|
|
|
9,921
|
|
|
Deferred revenue-current portion
|
|
|
|
|
|
10,858
|
|
|
|
|
|
12,168
|
|
|
Notes payable-current portion
|
|
|
|
|
|
1,400
|
|
|
|
|
|
2,289
|
|
|
Total current liabilities
|
|
|
|
|
|
31,274
|
|
|
|
|
|
33,906
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
Deferred taxes and other non-current liabilities
|
|
|
|
|
|
4,372
|
|
|
|
|
|
4,748
|
|
|
Deferred revenue-less current portion
|
|
|
|
|
|
1,030
|
|
|
|
|
|
424
|
|
|
Notes payable-less current portion
|
|
|
|
|
|
166
|
|
|
|
|
|
2,550
|
|
|
Total liabilities
|
|
|
|
|
|
36,842
|
|
|
|
|
|
41,628
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMMITMENT AND CONTINGENCIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
|
|
|
|
4
|
|
|
|
|
|
4
|
|
|
Additional paid-in capital
|
|
|
|
|
|
215,491
|
|
|
|
|
|
224,036
|
|
|
Warrants for common stock
|
|
|
|
|
|
10,610
|
|
|
|
|
|
10,610
|
|
|
Accumulated deficit
|
|
|
|
|
|
(45,859
|
)
|
|
|
|
|
(48,143
|
)
|
|
Accumulated other comprehensive loss
|
|
|
|
|
|
(2,076
|
)
|
|
|
|
|
(2,628
|
)
|
|
Total stockholders' equity
|
|
|
|
|
|
178,170
|
|
|
|
|
|
183,879
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
$
|
215,012
|
|
|
|
|
$
|
225,507
|
|
|
|
|
|
|
|
|
|
|
|
TANGOE, INC.
|
Condensed Consolidated Statements of Cash Flows (unaudited)
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended
|
|
|
|
|
June 30,
|
|
|
|
|
2014
|
|
|
|
2015
|
Operating activities:
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
$
|
(670
|
)
|
|
|
|
$
|
(2,284
|
)
|
Adjustments to reconcile net loss to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
Amortization of debt discount
|
|
|
|
|
36
|
|
|
|
|
|
12
|
|
Amortization of leasehold interest
|
|
|
|
|
(49
|
)
|
|
|
|
|
(49
|
)
|
Depreciation and amortization
|
|
|
|
|
5,079
|
|
|
|
|
|
4,493
|
|
(Decrease) increase in deferred rent liability
|
|
|
|
|
(35
|
)
|
|
|
|
|
30
|
|
Amortization of marketing agreement intangible assets
|
|
|
|
|
219
|
|
|
|
|
|
310
|
|
Allowance for doubtful accounts
|
|
|
|
|
60
|
|
|
|
|
|
180
|
|
Deferred income taxes
|
|
|
|
|
551
|
|
|
|
|
|
356
|
|
Foreign exchange adjustment
|
|
|
|
|
32
|
|
|
|
|
|
-
|
|
Loss on disposal of fixed assets
|
|
|
|
|
-
|
|
|
|
|
|
26
|
|
Stock based compensation expense
|
|
|
|
|
9,855
|
|
|
|
|
|
9,798
|
|
|
|
|
|
|
|
|
|
|
Changes in assets and liabilities, net of acquisitions:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
(8,444
|
)
|
|
|
|
|
(1,215
|
)
|
Prepaid expenses and other current assets
|
|
|
|
|
(135
|
)
|
|
|
|
|
(1,164
|
)
|
Other assets
|
|
|
|
|
(581
|
)
|
|
|
|
|
104
|
|
Accounts payable
|
|
|
|
|
(249
|
)
|
|
|
|
|
(1,194
|
)
|
Accrued expenses and other current liabilities
|
|
|
|
|
(333
|
)
|
|
|
|
|
1,772
|
|
Deferred revenue
|
|
|
|
|
588
|
|
|
|
|
|
(447
|
)
|
Net cash provided by operating activities
|
|
|
|
|
5,924
|
|
|
|
|
|
10,728
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
Purchases of computers, furniture and equipment
|
|
|
|
|
(2,051
|
)
|
|
|
|
|
(1,800
|
)
|
Cash paid in connection with acquisitions, net of cash received
|
|
|
|
|
(531
|
)
|
|
|
|
|
(22,000
|
)
|
Net cash used in investing activities
|
|
|
|
|
(2,582
|
)
|
|
|
|
|
(23,800
|
)
|
Financing activities:
|
|
|
|
|
|
|
|
|
Borrowings of debt
|
|
|
|
|
177
|
|
|
|
|
|
583
|
|
Repayment of debt
|
|
|
|
|
(502
|
)
|
|
|
|
|
(937
|
)
|
Repurchase of common stock
|
|
|
|
|
(2,000
|
)
|
|
|
|
|
(2,000
|
)
|
Proceeds from exercise of stock options and stock warrants
|
|
|
|
|
1,505
|
|
|
|
|
|
747
|
|
Net cash used in financing activities
|
|
|
|
|
(820
|
)
|
|
|
|
|
(1,607
|
)
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate on cash
|
|
|
|
|
(10
|
)
|
|
|
|
|
(179
|
)
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
|
|
2,512
|
|
|
|
|
|
(14,858
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
|
|
43,182
|
|
|
|
|
|
51,279
|
|
Cash and cash equivalents, end of period
|
|
|
|
$
|
45,694
|
|
|
|
|
$
|
36,421
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TANGOE, INC.
|
|
Calculation of Non-GAAP Operating Income (Unaudited)
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Six Months Ended
|
|
|
|
|
|
June 30,
|
|
|
|
June 30,
|
|
|
|
|
|
2014
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
2015
|
|
|
|
|
|
|
|
% of
|
|
|
|
|
|
|
|
% of
|
|
|
|
|
|
|
|
% of
|
|
|
|
|
|
|
|
% of
|
|
|
|
|
|
Amount
|
|
|
Revenue
|
|
|
|
Amount
|
|
|
|
Revenue
|
|
|
|
Amount
|
|
|
|
Revenue
|
|
|
|
Amount
|
|
|
|
Revenue
|
|
Income (loss) from operations
|
|
|
|
$
|
175
|
|
|
0.3
|
%
|
|
|
|
$
|
(1,977
|
)
|
|
|
|
-3.6
|
%
|
|
|
|
$
|
368
|
|
|
|
0.4
|
%
|
|
|
|
$
|
(1,039
|
)
|
|
|
|
-1.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation expense
|
|
|
|
|
5,658
|
|
|
10.7
|
%
|
|
|
|
|
4,774
|
|
|
|
|
8.8
|
%
|
|
|
|
|
9,855
|
|
|
|
9.6
|
%
|
|
|
|
|
9,798
|
|
|
|
|
9.1
|
%
|
|
Amortization of intangibles
|
|
|
|
|
1,920
|
|
|
3.6
|
%
|
|
|
|
|
1,750
|
|
|
|
|
3.2
|
%
|
|
|
|
|
3,956
|
|
|
|
3.8
|
%
|
|
|
|
|
3,239
|
|
|
|
|
3.0
|
%
|
|
Non-GAAP income from operations
|
|
|
|
$
|
7,753
|
|
|
14.7
|
%
|
|
|
|
$
|
4,547
|
|
|
|
|
8.3
|
%
|
|
|
|
$
|
14,179
|
|
|
|
13.8
|
%
|
|
|
|
$
|
11,998
|
|
|
|
|
11.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TANGOE, INC.
|
Reconciliation of Net Loss to Adjusted EBITDA (Unaudited)
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
June 30,
|
|
|
|
June 30,
|
|
|
|
|
|
|
2014
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
% of
|
|
|
|
|
|
|
|
% of
|
|
|
|
|
|
|
|
% of
|
|
|
|
|
|
|
|
% of
|
|
|
|
|
|
|
Amount
|
|
|
Revenue
|
|
|
|
Amount
|
|
|
|
Revenue
|
|
|
|
Amount
|
|
|
|
Revenue
|
|
|
|
Amount
|
|
|
|
Revenue
|
|
Net loss
|
|
|
|
|
$
|
(403
|
)
|
|
|
-0.8
|
%
|
|
|
|
$
|
(2,536
|
)
|
|
|
|
-4.7
|
%
|
|
|
|
$
|
(670
|
)
|
|
|
|
-0.7
|
%
|
|
|
|
$
|
(2,284
|
)
|
|
|
|
-2.1
|
%
|
|
Interest expense
|
|
|
|
|
|
11
|
|
|
|
0.0
|
%
|
|
|
|
|
33
|
|
|
|
|
0.1
|
%
|
|
|
|
|
48
|
|
|
|
|
0.0
|
%
|
|
|
|
|
97
|
|
|
|
|
0.1
|
%
|
|
Other expense (income)
|
|
|
|
|
|
28
|
|
|
|
0.1
|
%
|
|
|
|
|
(1
|
)
|
|
|
|
0.0
|
%
|
|
|
|
|
15
|
|
|
|
|
0.0
|
%
|
|
|
|
|
1
|
|
|
|
|
0.0
|
%
|
|
Interest income
|
|
|
|
|
|
(9
|
)
|
|
|
0.0
|
%
|
|
|
|
|
(7
|
)
|
|
|
|
0.0
|
%
|
|
|
|
|
(18
|
)
|
|
|
|
0.0
|
%
|
|
|
|
|
(16
|
)
|
|
|
|
0.0
|
%
|
|
Income tax provision
|
|
|
|
|
|
548
|
|
|
|
1.0
|
%
|
|
|
|
|
534
|
|
|
|
|
1.0
|
%
|
|
|
|
|
993
|
|
|
|
|
1.0
|
%
|
|
|
|
|
1,163
|
|
|
|
|
1.1
|
%
|
|
Depreciation and amortization
|
|
|
|
|
|
2,472
|
|
|
|
4.7
|
%
|
|
|
|
|
2,441
|
|
|
|
|
4.5
|
%
|
|
|
|
|
5,079
|
|
|
|
|
4.9
|
%
|
|
|
|
|
4,493
|
|
|
|
|
4.2
|
%
|
|
Amortization of marketing agreement intangible assets
|
|
|
|
|
|
111
|
|
|
|
0.2
|
%
|
|
|
|
|
149
|
|
|
|
|
0.3
|
%
|
|
|
|
|
219
|
|
|
|
|
0.2
|
%
|
|
|
|
|
310
|
|
|
|
|
0.3
|
%
|
|
Amortization of leasehold interest
|
|
|
|
|
|
(25
|
)
|
|
|
0.0
|
%
|
|
|
|
|
(25
|
)
|
|
|
|
0.0
|
%
|
|
|
|
|
(49
|
)
|
|
|
|
0.0
|
%
|
|
|
|
|
(49
|
)
|
|
|
|
0.0
|
%
|
|
Stock based compensation expense
|
|
|
|
|
|
5,658
|
|
|
|
10.7
|
%
|
|
|
|
|
4,774
|
|
|
|
|
8.8
|
%
|
|
|
|
|
9,855
|
|
|
|
|
9.6
|
%
|
|
|
|
|
9,798
|
|
|
|
|
9.1
|
%
|
|
Adjusted EBITDA
|
|
|
|
|
$
|
8,391
|
|
|
|
15.9
|
%
|
|
|
|
$
|
5,362
|
|
|
|
|
9.8
|
%
|
|
|
|
$
|
15,472
|
|
|
|
|
15.0
|
%
|
|
|
|
$
|
13,513
|
|
|
|
|
12.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TANGOE, INC.
|
Calculation of Non-GAAP Net Income and Non-GAAP Net Income per
Share (Unaudited)
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Six Months Ended
|
|
|
|
|
June 30,
|
|
|
|
June 30,
|
|
|
|
|
|
2014
|
|
|
|
|
|
2015
|
|
|
|
|
|
2014
|
|
|
|
|
|
2015
|
|
Net loss
|
|
|
|
$
|
(403
|
)
|
|
|
|
$
|
(2,536
|
)
|
|
|
|
$
|
(670
|
)
|
|
|
|
$
|
(2,284
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation expense
|
|
|
|
|
5,658
|
|
|
|
|
|
4,774
|
|
|
|
|
|
9,855
|
|
|
|
|
|
9,798
|
|
Amortization of intangibles
|
|
|
|
|
1,920
|
|
|
|
|
|
1,750
|
|
|
|
|
|
3,956
|
|
|
|
|
|
3,239
|
|
Amortization of debt discount
|
|
|
|
|
11
|
|
|
|
|
|
5
|
|
|
|
|
|
36
|
|
|
|
|
|
12
|
|
Other expense (income)
|
|
|
|
|
28
|
|
|
|
|
|
(1
|
)
|
|
|
|
|
15
|
|
|
|
|
|
1
|
|
Non-GAAP net income
|
|
|
|
$
|
7,214
|
|
|
|
|
$
|
3,992
|
|
|
|
|
$
|
13,192
|
|
|
|
|
$
|
10,766
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per share: diluted
|
|
|
|
$
|
0.18
|
|
|
|
|
$
|
0.10
|
|
|
|
|
$
|
0.32
|
|
|
|
|
$
|
0.26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fully diluted weighted average shares outstanding
|
|
|
|
|
41,113
|
|
|
|
|
|
41,447
|
|
|
|
|
|
41,018
|
|
|
|
|
|
41,049
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TANGOE, INC.
|
|
Stock Based Compensation Expense (Unaudited)
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
|
June 30,
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
2015
|
|
Cost of revenue
|
|
|
|
|
|
$
|
1,209
|
|
|
|
$
|
554
|
|
|
|
$
|
2,697
|
|
|
|
$
|
1,464
|
|
Sales and marketing
|
|
|
|
|
|
|
1,482
|
|
|
|
|
1,301
|
|
|
|
|
2,738
|
|
|
|
|
2,668
|
|
General and administrative
|
|
|
|
|
|
|
2,100
|
|
|
|
|
2,223
|
|
|
|
|
3,135
|
|
|
|
|
4,289
|
|
Research and development
|
|
|
|
|
|
|
867
|
|
|
|
|
696
|
|
|
|
|
1,285
|
|
|
|
|
1,377
|
|
Total
|
|
|
|
|
|
$
|
5,658
|
|
|
|
$
|
4,774
|
|
|
|
$
|
9,855
|
|
|
|
$
|
9,798
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TANGOE, INC.
|
|
Calculation of Unlevered Free Cash Flow (Unaudited)
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
June 30,
|
|
|
|
June 30,
|
|
|
|
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
2015
|
|
Net cash provided by operating activities
|
|
|
|
|
$
|
2,847
|
|
|
|
$
|
6,727
|
|
|
|
$
|
5,924
|
|
|
|
$
|
10,728
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest payments, net
|
|
|
|
|
|
2
|
|
|
|
|
57
|
|
|
|
|
11
|
|
|
|
|
72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtract:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditures
|
|
|
|
|
|
833
|
|
|
|
|
1,006
|
|
|
|
|
2,051
|
|
|
|
|
1,800
|
|
Unlevered Free Cash Flow
|
|
|
|
|
$
|
2,016
|
|
|
|
$
|
5,778
|
|
|
|
$
|
3,884
|
|
|
|
$
|
9,000
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20150806006525/en/
[ Back To TMCnet.com's Homepage ]
|