[December 08, 2016] |
|
Xactly Reports Third Quarter Fiscal 2017 Financial Results
Xactly
(NYSE:XTLY),
a leading provider of cloud-based incentive solutions, today announced
its financial results for the third quarter of fiscal year 2017 ended
October 31, 2016.
"We are pleased to report another successful quarter," said Christopher
W. Cabrera, founder and CEO of Xactly Corporation. "Companies choose our
solutions because we enable them to drive employee behavior. In
particular, Xactly Insights™ gives customers the actionable data they
need to drive higher business performance."
"The third quarter marked another quarter of solid revenue growth and
significant improvement on the bottom line," said Joseph Consul, CFO of
Xactly Corporation. "The operating leverage we are demonstrating gives
us confidence to achieve our target of positive cash flow from
operations in the fourth quarter of this fiscal year."
Third Quarter Fiscal 2017 Financial Highlights
-
Total revenue was $23.9 million, an increase of 25% from the third
quarter of fiscal year 2016 total revenue of $19.1 million.
Subscription revenue was $18.5 million, an increase of 22% from the
third quarter of fiscal year 2016 subscription revenue of $15.2
million.
-
GAAP net loss for the third quarter of fiscal 2017 was $(4.2) million
compared to $(10.4) million in the third quarter of fiscal 2016.
-
Non-GAAP net loss for the third quarter of fiscal 2017 was $(2.0)
million compared to a non-GAAP net loss of $(5.1) million for the
third quarter of fiscal year 2016.
-
Adjusted EBITDA for the third quarter of fiscal 2017 was a loss of
$(0.8) million, or 3% of revenue, compared to a loss of $(3.5)
million, or 19% of revenue, for the third quarter of fiscal year 2016.
Recent Business Highlights
-
Added key enterprise wins in the Manufacturing, Telecom, Consumer
Goods, Healthcare, Software, and Construction vertical markets.
-
Ended the quarter with 287,000 subscribers, a 22% increase over last
year.
-
Partnered with Miller Heiman Group, one of the largest sales and
service performance companies in the world, to deliver sales-altering
insights to customers. With Xactly Insights™, the industry's first and
only empirical sales compensation big data set, Miller Heiman Group
can empower their customers with the data needed to design and execute
more effective, impactful sales compensation programs.
-
Unveiled the Xactly Connect™ Open Platform. By offering public APIs to
some of its most popular data and features, Xactly is empowering
independent software vendors (ISVs) to build richer enterprise
applications, and deliver better experiences and value to their
customers. Xactly also announced pre-built integrations with
Salesforce, enabling a seamless flow of data and extending
functionality between Salesforce and Xactly.
-
Recognized as one of the best workplaces in the U.S. by Great Place to
Work® and Fortune Magazine for the third-straight year. The company
was noted for its exceptional workforce satisfaction and commitment to
fostering a culture that enables employees to feel inspired by the
work they do for the company, its customers, and the community.
Business Outlook
For the fourth quarter of fiscal 2017, Xactly expects to report:
-
Revenue in the range of $23.6 to $24.4 million
-
GAAP net loss in the range of $(6.5) to $(5.7) million, or $(0.21) to
$(0.18) per share
-
Non-GAAP net loss in the range of $(4.0) to $(3.2) million, or $(0.13)
to $(0.10) per share
For the full year of fiscal 2017, Xactly expects to report:
-
Revenue in the range of $94.8 to $95.6 million
-
GAAP net loss in the range of $(19.4) to $(18.6) million, or $(0.63)
to $(0.60) per share
-
Non-GAAP net loss in the range of $(11.1) to $(10.3) million, or
$(0.36) to $(0.33) per share
Conference Call Details:
Xactly will discuss its quarterly results today via teleconference at
1:30 p.m. PT (4:30 p.m. ET). Investors may listen to the live conference
call (ID 3775206) by dialing 888-203-7667 or 719-325-2480 at 1:30 p.m.
Pacific Time on December 8, 2016. An audio replay of the call will be
available at 4:30 p.m. Pacific Time on December 8, 2016 through 4:30
p.m. Pacific Time on December 22, 2016. The replay dial information will
be provided when registered here.
A webcast of the presentation will be available on the company's
investor relations website at http://investors.xactlycorp.com/investors/overview/default.aspx.
Non-GAAP Financial Measures
To supplement its financial statements, Xactly also provides investors
with certain non-GAAP financial measures. We believe that these non-GAAP
measures are useful as a supplement in evaluating our ongoing
operational performance and enhancing an overall understanding of our
past financial performance. The non-GAAP financial measures included in
this press release should not be considered in isolation from, or as a
substitute for, financial information prepared in accordance with U.S.
GAAP, and the non-GAAP financial measures that we use may differ from
those of other companies in our industry. A reconciliation between each
non-GAAP financial measure and its nearest GAAP equivalent and related
explanations are included below. We believe that supplementing GAAP
disclosure with non-GAAP disclosure that excludes items that are not
directly related to performance in any particular period provides
management and investors with a more complete view of Xactly's
operational performance. Various items are excluded from such non-GAAP
financial measures in part because the decisions which gave rise to the
excluded items were not made to increase revenue in a particular period,
but were made for Xactly's long-term benefit over multiple periods.
Non-GAAP net loss and non-GAAP net loss per share
We believe non-GAAP net loss and non-GAAP net loss per share may prove
useful to investors who wish to consider the impact of certain non-cash
or non-recurring items, such as certain one-time charges, on Xactly's
operating performance. We compensate for the inherent limitations
associated with using non-GAAP net loss and non-GAAP net loss per share
through disclosure of these limitations, presentation of our financial
statements in accordance with U.S. GAAP and reconciliation of these
non-GAAP financial measures to the most directly comparable U.S. GAAP
measures, net loss and net loss per share. We calculate non-GAAP net
loss (and non-GAAP net loss per share) as net loss (and net loss per
share) before (i) stock-based compensation, (ii) increase or decrease in
expenses related to the change in fair value of convertible preferred
stock warrant liabilities, (iii) amortization of intangible assets, and
(iv) any applicable, non-recurring or unusual charges as we may
determine from time to time.
Adjusted EBITDA We believe that Adjusted
EBITDA helps illustrate underlying trends in our business that could
otherwise be masked by the effect of the income or expenses that we
exclude from Adjusted EBITDA. Furthermore, we use this measure to
establish budgets and operational goals for managing our business and
evaluating our performance. We also believe that Adjusted EBITDA
provides an additional tool for investors to use in comparing our
recurring core business operating results over multiple periods with
other companies in our industry. We compensate for the inherent
limitations associated with using Adjusted EBITDA through disclosure of
these limitations, presentation of our financial statements in
accordance with U.S. GAAP and reconciliation of Adjusted EBITDA to the
most directly comparable U.S. GAAP measure, net loss. We calculate
Adjusted EBITDA as net loss before (i) other income (expense), net,
which includes interest expense, the change in fair value of convertible
preferred stock warrant liabilities and other income and expense, (ii)
income tax expense, (iii) depreciation and amortization of property and
equipment, (iv) amortization of intangible assets, (v) amortization of
debt issuance costs, (vi) stock-based compensation and (vii) any
applicable, non-recurring or unusual charges as we may determine from
time to time.
Forward-Looking Statements
All statements in this press release that are not historical are
forward-looking statements, including, among other things, projected
GAAP and non-GAAP financial operating results for the fourth quarter and
full year of fiscal 2017, such as revenue, net loss, net loss per share,
non-GAAP net loss and non-GAAP net loss per share, and our expectation
regarding our ability to achieve positive cash flow from operations in
the future, and other information about future events and trends that we
believe may affect our business, financial condition, operating results
and growth prospects, within the safe harbor provisions under The
Private Securities Litigation Reform Act of 1995. You should not place
undue reliance on forward-looking statements because they involve known
and unknown risks, uncertainties, changes in circumstances and other
factors that are, in some cases, beyond Xactly's control and could cause
actual results to differ materially from the information expressed or
implied by forward-looking statements made in this press release.
Factors that could materially affect actual results can be found in
Xactly's most recent filings with the Securities and Exchange
Commission, including Xactly's most recent reports on Forms 8-K, 10-Q
and 10-K, and include those listed under the caption "Risk Factors."
Xactly undertakes no obligation to revise or update information in this
press release to reflect events or circumstances in the future, even if
new information becomes available.
About Xactly
Xactly is a leading provider of enterprise-class, cloud-based, incentive
compensation solutions for employee and sales performance management. We
address a critical business need: To incentivize employees and align
their behaviors with company goals. Our products allow organizations to
make more strategic decisions, increase employee performance, improve
margins, and mitigate risk. Our core values are key to our success, and
each day we're committed to upholding them by delivering the best we can
to our customers.
©2016 Xactly Corporation. All rights reserved. Xactly, the Xactly logo,
Xactly Insights, and "Inspire Performance" are registered trademarks or
trademarks of Xactly Corporation in the United States and/or other
countries. All other trademarks are the property of their respective
owners.
|
|
|
|
|
|
Xactly Corporation
|
Condensed Consolidated Balance Sheets
|
(in thousands, except par value and share amounts)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
October 31, 2016
|
|
January 31, 2016
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
16,236
|
|
|
$
|
48,027
|
|
Short-term marketable securities
|
|
|
25,026
|
|
|
|
-
|
|
Restricted cash, short term
|
|
|
102
|
|
|
|
286
|
|
Accounts receivable, net
|
|
|
22,877
|
|
|
|
20,278
|
|
Prepaid expenses and other current assets
|
|
|
4,228
|
|
|
|
3,219
|
|
Total current assets
|
|
|
68,469
|
|
|
|
71,810
|
|
Property and equipment, net
|
|
|
9,485
|
|
|
|
8,410
|
|
Goodwill
|
|
|
6,384
|
|
|
|
6,384
|
|
Other long-term assets
|
|
|
282
|
|
|
|
280
|
|
Total assets
|
|
$
|
84,620
|
|
|
$
|
86,884
|
|
|
|
|
|
|
Liabilities and shareholders' equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
|
$
|
1,560
|
|
|
$
|
2,362
|
|
Accrued expenses
|
|
|
8,491
|
|
|
|
9,512
|
|
Debt, current portion
|
|
|
8,981
|
|
|
|
8,981
|
|
Deferred revenue, current portion
|
|
|
46,608
|
|
|
|
41,183
|
|
Total current liabilities
|
|
|
65,640
|
|
|
|
62,038
|
|
Debt, less current portion
|
|
|
4,966
|
|
|
|
6,826
|
|
Other long-term liabilities
|
|
|
3,585
|
|
|
|
4,257
|
|
Deferred revenue, less current portion
|
|
|
3,600
|
|
|
|
3,327
|
|
Total liabilities
|
|
|
77,791
|
|
|
|
76,448
|
|
Commitments and contingencies
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
Preferred stock, $0.001 par value; 20,000,000 shares authorized as
of October 31, 2016 and January 31, 2016, no shares issued or
outstanding as of October 31, 2016 and January 31, 2016
|
|
|
-
|
|
|
|
-
|
|
Common stock, $0.001 par value; 1,000,000,000 shares authorized as
of October 31, 2016 and January 31, 2016; 31,272,236 and 29,542,537
shares issued and outstanding as of October 31, 2016 and January 31,
2016, respectively
|
|
|
31
|
|
|
|
30
|
|
Additional paid-in capital
|
|
|
160,352
|
|
|
|
151,064
|
|
Accumulated other comprehensive loss
|
|
|
(217
|
)
|
|
|
(180
|
)
|
Accumulated deficit
|
|
|
(153,337
|
)
|
|
|
(140,478
|
)
|
Total shareholders' equity
|
|
|
6,829
|
|
|
|
10,436
|
|
Total liabilities and shareholders' equity
|
|
$
|
84,620
|
|
|
$
|
86,884
|
|
|
|
|
|
|
|
|
|
|
Xactly Corporation
|
Condensed Consolidated Statements of Operations
|
(in thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
October 31,
|
|
October 31,
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Revenue:
|
|
|
|
|
|
|
|
|
Subscription services
|
|
$
|
18,455
|
|
|
$
|
15,157
|
|
|
$
|
53,943
|
|
|
$
|
42,905
|
|
Professional services
|
|
|
5,490
|
|
|
|
3,940
|
|
|
|
17,220
|
|
|
|
12,367
|
|
Total revenue
|
|
|
23,945
|
|
|
|
19,097
|
|
|
|
71,163
|
|
|
|
55,272
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
Subscription services
|
|
|
4,242
|
|
|
|
3,973
|
|
|
|
12,517
|
|
|
|
11,691
|
|
Professional services
|
|
|
4,958
|
|
|
|
3,877
|
|
|
|
15,659
|
|
|
|
11,301
|
|
Total cost of revenue
|
|
|
9,200
|
|
|
|
7,850
|
|
|
|
28,176
|
|
|
|
22,992
|
|
Gross profit
|
|
|
14,745
|
|
|
|
11,247
|
|
|
|
42,987
|
|
|
|
32,280
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
4,622
|
|
|
|
4,130
|
|
|
|
13,505
|
|
|
|
11,491
|
|
Sales and marketing
|
|
|
10,440
|
|
|
|
9,319
|
|
|
|
30,356
|
|
|
|
25,086
|
|
General and administrative
|
|
|
3,725
|
|
|
|
3,330
|
|
|
|
11,413
|
|
|
|
10,453
|
|
Total operating expenses
|
|
|
18,787
|
|
|
|
16,779
|
|
|
|
55,274
|
|
|
|
47,030
|
|
Operating loss
|
|
|
(4,042
|
)
|
|
|
(5,532
|
)
|
|
|
(12,287
|
)
|
|
|
(14,750
|
)
|
Other income (expense):
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(124
|
)
|
|
|
(3,227
|
)
|
|
|
(377
|
)
|
|
|
(5,868
|
)
|
Loss on extinguishment of debt
|
|
|
-
|
|
|
|
(1,524
|
)
|
|
|
-
|
|
|
|
(1,524
|
)
|
Decrease in fair value of preferred stock warrant liabilities
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3,542
|
|
Other income (expense), net
|
|
|
20
|
|
|
|
(12
|
)
|
|
|
28
|
|
|
|
(45
|
)
|
Total other income (expense)
|
|
|
(104
|
)
|
|
|
(4,763
|
)
|
|
|
(349
|
)
|
|
|
(3,895
|
)
|
Loss before income taxes
|
|
|
(4,146
|
)
|
|
|
(10,295
|
)
|
|
|
(12,636
|
)
|
|
|
(18,645
|
)
|
Income tax expense
|
|
|
74
|
|
|
|
62
|
|
|
|
223
|
|
|
|
181
|
|
Net loss
|
|
$
|
(4,220
|
)
|
|
$
|
(10,357
|
)
|
|
$
|
(12,859
|
)
|
|
$
|
(18,826
|
)
|
|
|
|
|
|
|
|
|
|
Net loss per share attributable to common stockholders:
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$
|
(0.14
|
)
|
|
$
|
(0.36
|
)
|
|
$
|
(0.42
|
)
|
|
$
|
(1.26
|
)
|
|
|
|
|
|
|
|
|
|
Weighted-average number of shares used in computing
net loss per share attributable to common stockholders:
|
|
|
|
|
Basic and diluted
|
|
|
30,948
|
|
|
|
29,157
|
|
|
|
30,322
|
|
|
|
14,917
|
|
|
|
|
|
|
Xactly Corporation
|
Condensed Consolidated Statement of Cash Flows
|
(in thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
Nine months ended October 31,
|
|
|
2016
|
|
2015
|
Cash flows from operating activities:
|
|
|
|
|
Net loss
|
|
$
|
(12,859
|
)
|
|
$
|
(18,826
|
)
|
Adjustments to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
Depreciation and amortization
|
|
|
2,739
|
|
|
|
2,278
|
|
Loss on extinguishment of debt
|
|
|
-
|
|
|
|
1,524
|
|
Amortization of debt issuance costs
|
|
|
18
|
|
|
|
3,501
|
|
Stock-based compensation
|
|
|
5,815
|
|
|
|
2,447
|
|
Donation of common stock to XactlyOne Foundation
|
|
|
-
|
|
|
|
498
|
|
(Income) from change in fair value of warrant liabilities
|
|
|
-
|
|
|
|
(3,542
|
)
|
Loss from disposal on fixed assets
|
|
|
31
|
|
|
|
245
|
|
Amortization of premium on marketable securities
|
|
|
1
|
|
|
|
-
|
|
Facility exit costs
|
|
|
-
|
|
|
|
693
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
Accounts receivable
|
|
|
(2,599
|
)
|
|
|
1,938
|
|
Prepaid expenses and other current assets
|
|
|
(939
|
)
|
|
|
(2,936
|
)
|
Other long-term assets
|
|
|
-
|
|
|
|
7
|
|
Accounts payable
|
|
|
(753
|
)
|
|
|
959
|
|
Accrued expenses
|
|
|
(970
|
)
|
|
|
895
|
|
Deferred revenue
|
|
|
5,698
|
|
|
|
5,638
|
|
Other long-term liabilities
|
|
|
(723
|
)
|
|
|
46
|
|
Net cash used in operating activities
|
|
|
(4,541
|
)
|
|
|
(4,635
|
)
|
Cash flows from investing activities:
|
|
|
|
|
Purchases of property and equipment
|
|
|
(3,901
|
)
|
|
|
(3,888
|
)
|
Purchases of marketable securities
|
|
|
(25,112
|
)
|
|
|
-
|
|
Restricted cash
|
|
|
184
|
|
|
|
-
|
|
Net cash used in investing activities
|
|
|
(28,829
|
)
|
|
|
(3,888
|
)
|
Cash flows from financing activities:
|
|
|
|
|
Proceeds from principal on term debt, net of issuance costs
|
|
|
-
|
|
|
|
9,937
|
|
Payments of principal on term debt
|
|
|
(1,875
|
)
|
|
|
(25,408
|
)
|
Principal payments under capital lease obligations
|
|
|
(2
|
)
|
|
|
(2
|
)
|
Proceeds from exercise of warrants to acquire convertible preferred
stock, net of issuance costs
|
|
|
-
|
|
|
|
37
|
|
Proceeds from exercise of warrants to acquire common stock
|
|
|
581
|
|
|
|
-
|
|
Proceeds from exercise of stock options
|
|
|
2,263
|
|
|
|
582
|
|
Proceeds from issuance of common stock for ESPP
|
|
|
1,768
|
|
|
|
-
|
|
Taxes paid on exercise of options
|
|
|
(1,136
|
)
|
|
|
-
|
|
Payment of deferred initial public offering costs
|
|
|
-
|
|
|
|
(2,712
|
)
|
Proceeds from initial public offering, net of offering costs
|
|
|
-
|
|
|
|
58,844
|
|
Net cash provided by financing activities
|
|
|
1,599
|
|
|
|
41,278
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
(20
|
)
|
|
|
(33
|
)
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(31,791
|
)
|
|
|
32,722
|
|
Cash and cash equivalents at beginning of period
|
|
|
48,027
|
|
|
|
19,325
|
|
Cash and cash equivalents at end of period
|
|
$
|
16,236
|
|
|
$
|
52,047
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Net Loss to Adjusted EBITDA
|
(in thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
October 31,
|
|
October 31,
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(4,220
|
)
|
|
$
|
(10,357
|
)
|
|
$
|
(12,859
|
)
|
|
$
|
(18,826
|
)
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
124
|
|
|
|
3,227
|
|
|
|
377
|
|
|
|
5,868
|
|
Income tax expense
|
|
|
74
|
|
|
|
62
|
|
|
|
223
|
|
|
|
181
|
|
Depreciation and amortization
|
|
|
976
|
|
|
|
831
|
|
|
|
2,739
|
|
|
|
2,278
|
|
Stock-based compensation
|
|
|
2,251
|
|
|
|
1,165
|
|
|
|
5,815
|
|
|
|
2,447
|
|
Loss on extinguishment of debt
|
|
|
-
|
|
|
|
1,524
|
|
|
|
-
|
|
|
|
1,524
|
|
Decrease in fair value of preferred stock warrant liabilities
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(3,542
|
)
|
Other income (expense), net
|
|
|
(50
|
)
|
|
|
12
|
|
|
|
(59
|
)
|
|
|
45
|
|
Loss on disposal of fixed assets
|
|
|
30
|
|
|
|
-
|
|
|
|
31
|
|
|
|
245
|
|
Donation of common stock to XactlyOne Foundation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
498
|
|
Adjusted EBITDA
|
|
$
|
(815
|
)
|
|
$
|
(3,536
|
)
|
|
$
|
(3,733
|
)
|
|
$
|
(9,282
|
)
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
(in thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
October 31,
|
|
October 31,
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Stock-based compensation:
|
|
|
|
|
|
|
|
|
Cost of subscription services
|
|
|
146
|
|
|
133
|
|
|
411
|
|
|
299
|
Cost of professional services
|
|
|
276
|
|
|
154
|
|
|
691
|
|
|
263
|
Research and development
|
|
|
570
|
|
|
308
|
|
|
1,414
|
|
|
548
|
Sales and marketing
|
|
|
567
|
|
|
266
|
|
|
1,446
|
|
|
551
|
General and administrative
|
|
|
692
|
|
|
304
|
|
|
1,853
|
|
|
786
|
Total stock-based compensation
|
|
$
|
2,251
|
|
$
|
1,165
|
|
$
|
5,815
|
|
$
|
2,447
|
|
|
|
|
|
|
|
Reconciliation of GAAP Net Loss to Non-GAAP Net Loss
|
(in thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
October 31,
|
|
October 31,
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
GAAP net loss
|
|
$
|
(4,220
|
)
|
|
$
|
(10,357
|
)
|
|
$
|
(12,859
|
)
|
|
$
|
(18,826
|
)
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
2,251
|
|
|
|
1,165
|
|
|
|
5,815
|
|
|
|
2,447
|
|
Decrease in fair value of preferred stock warrant liabilities
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(3,542
|
)
|
Donation of common stock to XactlyOne Foundation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
498
|
|
Non-cash debt issuance costs
|
|
|
-
|
|
|
|
4,088
|
|
|
|
-
|
|
|
|
4,088
|
|
Non-GAAP net loss
|
|
$
|
(1,969
|
)
|
|
$
|
(5,104
|
)
|
|
$
|
(7,044
|
)
|
|
$
|
(15,335
|
)
|
|
|
|
|
|
|
|
|
|
Non-GAAP net loss per share:
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$
|
(0.06
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(0.23
|
)
|
|
$
|
(1.03
|
)
|
|
|
|
|
|
|
|
|
|
Shares used in computing non-GAAP net loss per share:
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
30,948
|
|
|
|
29,157
|
|
|
|
30,322
|
|
|
|
14,917
|
|
|
|
|
|
|
Reconciliation of GAAP Net Loss to Non-GAAP Net Loss - GUIDANCE
|
(in thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
Three months ending January 31, 2017
|
|
|
Low
|
|
High
|
|
|
|
|
|
GAAP net loss
|
|
$
|
(6,500
|
)
|
|
$
|
(5,700
|
)
|
Non-GAAP adjustments:
|
|
|
|
|
Stock-based compensation
|
|
|
2,500
|
|
|
|
2,500
|
|
Non-GAAP net loss
|
|
$
|
(4,000
|
)
|
|
$
|
(3,200
|
)
|
|
|
|
|
|
GAAP net loss per share, basic and diluted
|
|
$
|
(0.21
|
)
|
|
$
|
(0.18
|
)
|
Non-GAAP net loss per share, basic and diluted
|
|
$
|
(0.13
|
)
|
|
$
|
(0.10
|
)
|
|
|
|
|
|
Shares used in computing GAAP and non-GAAP net loss per share:
|
|
|
|
Basic and diluted
|
|
|
31,400
|
|
|
|
31,400
|
|
|
|
|
|
|
Reconciliation of GAAP Net Loss to Non-GAAP Net Loss - GUIDANCE
|
(in thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
Fiscal Year Ending January 31, 2017
|
|
|
Low
|
|
High
|
|
|
|
|
|
GAAP net loss
|
|
$ (19,400)
|
|
$ (18,600)
|
Non-GAAP adjustments:
|
|
|
|
|
Stock-based compensation
|
|
8,300
|
|
8,300
|
Non-GAAP net loss
|
|
$ (11,100)
|
|
$ (10,300)
|
|
|
|
|
|
GAAP net loss per share, basic and diluted
|
|
$ (0.63)
|
|
$ (0.60)
|
Non-GAAP net loss per share, basic and diluted
|
|
$ (0.36)
|
|
$ (0.33)
|
|
|
|
|
|
Shares used in computing GAAP and non-GAAP net loss per share:
|
|
|
|
|
Basic and diluted
|
|
30,600
|
|
30,600
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20161208006088/en/
[ Back To TMCnet.com's Homepage ]
|