ZixCorp Delivers 20 Percent Annual Growth in New First Year Orders Year-over-Year
Company meets high-end of full-year adjusted earnings guidance
Zix Corporation (NASDAQ: ZIXI), a leader in email data protection, today announced financial results for the
fourth quarter and full year ended Dec. 31, 2015.
Fourth Quarter 2015 Financial Highlights
- Fourth quarter new first year orders of $2.9 million, an increase of 14.8% year-over-year
- Fourth quarter revenue of $14.3 million, an increase of 11.4% year-over-year
- Fourth quarter GAAP fully diluted earnings per share of $0.01, a decrease of 11.0%
year-over-year
- Fourth quarter Non-GAAP fully diluted earnings per share of $0.07, an increase of 105.2%
year-over-year (2)
- The Company generated approximately $3.5 million in cash flow from operations, an increase of $727
thousand year-over-year
Full-Year 2015 Financial Highlights
- Ending backlog of $74.2 million, an increase of 7.0% from the prior year end
- Full-year new first year orders of $10.2 million, an increase of 19.7% year-over-year and a new
company record
- Full-year revenue of $54.7 million, an increase of 8.7% year-over-year
- Full-year GAAP fully diluted earnings per share of $0.09, an increase of 25.4% year-over-year
(2)
- Full-year Non-GAAP fully diluted earnings per share of $0.21, an increase of 43.8% year-over-year
(2)
- The Company generated approximately $15.6 million in cash flow from operations for the full year
ended Dec. 31, 2015, an increase of 17.3% year-over-year
- Cash and cash equivalents at year-end was $28.7 million, despite $15.0 million spent on share
repurchases during 2015. This $28.7 million is an increase of $7.0 million compared to the ending cash balance for 2014
“Zix experienced a healthy 2015 punctuated by a record year in New First Year Orders. All of our sales teams contributed to our
growth, demonstrating the meaningful results we can achieve in combining the strengths of our direct team, VAR and MSP channels,
and strategic partnerships, including an exciting relationship with Cisco,” said David Wagner, ZixCorp’s Chief Executive Officer. “While a record in New First Year Orders is a positive
milestone for our company, it is also significant for our customers who are united in a trusted community and benefit from greater
ease of use and security as our community expands. We look forward to continued focus on growth in 2016, which strengthens our
company’s position, our customers’ protection and our shareholders’ value.”
Fourth Quarter and Full-Year 2015 Corporate Financial Summary and Other Operational Metrics
$ in Millions, except per share data |
|
|
Q4 2015 |
|
|
Q4 2014 |
|
|
% or $
Change (1)
|
|
|
FY 2015 |
|
|
FY 2014 |
|
|
% or $
Change (1)
|
Revenue |
|
|
$14.3 |
|
|
$12.9 |
|
|
11.4% |
|
|
$54.7 |
|
|
$50.3 |
|
|
8.7% |
GAAP Gross Profit |
|
|
$11.8 |
|
|
$10.7 |
|
|
10.7% |
|
|
$45.1 |
|
|
$42.0 |
|
|
7.4% |
GAAP Net Income |
|
|
$0.8 |
|
|
$0.9 |
|
|
(11.7) % |
|
|
$5.0 |
|
|
$4.1 |
|
|
22.3% |
GAAP Net Income Per Share – Diluted |
|
|
$0.01 |
|
|
$0.02 |
|
|
(11.0)% |
|
|
$0.09 |
|
|
$0.07 |
|
|
25.4% |
Non-GAAP Adjusted Gross Profit (2) |
|
|
$11.9 |
|
|
$10.7 |
|
|
10.8% |
|
|
$45.3 |
|
|
$42.2 |
|
|
7.3% |
Non-GAAP Adjusted Net Income (2) |
|
|
$4.0 |
|
|
$2.0 |
|
|
103.4% |
|
|
$12.3 |
|
|
$8.8 |
|
|
40.1% |
Non-GAAP Adjusted Net Income Per Share – Diluted (2) |
|
|
$0.07 |
|
|
$0.03 |
|
|
105.2% |
|
|
$0.21 |
|
|
$0.15 |
|
|
43.8% |
Adjusted EBITDA (2) (3) |
|
|
$4.5 |
|
|
$2.5 |
|
|
83.0% |
|
|
$14.9 |
|
|
$10.8 |
|
|
37.1% |
Adjusted EBITDA Margin (3) (4) |
|
|
31.4% |
|
|
19.1% |
|
|
12.3pts |
|
|
27.2% |
|
|
21.5% |
|
|
5.6pts |
New First Year Orders |
|
|
$2.9 |
|
|
$2.5 |
|
|
14.8% |
|
|
$10.2 |
|
|
$8.5 |
|
|
19.7% |
Total Orders |
|
|
$14.7 |
|
|
$13.8 |
|
|
6.0% |
|
|
$61.0 |
|
|
$55.4 |
|
|
10.2% |
Backlog (4) |
|
|
$74.2 |
|
|
$69.3 |
|
|
7.0% |
|
|
|
|
|
|
|
|
|
(1)
|
|
Changes are based on actuals versus numbers shown in the columns which may reflect rounding
|
(2)
|
|
A reconciliation of GAAP to Non-GAAP adjusted results is attached to this press release and
available on our investor relations Web page at
http://investor.zixcorp.com
|
(3)
|
|
Adjusted earnings before interest, taxes, depreciation and amortization
|
(4)
|
|
Service contract commitments that represent future revenue to be recognized as the services are
provided
|
|
|
|
Outlook
For the first quarter 2016, the Company forecasts revenue to be between $14.2 million and $14.4 million and fully diluted
adjusted earnings per share of $0.05. Full-year 2016 revenues are projected to be between $59.5 million and $61.0 million. Fully
diluted Non-GAAP adjusted earnings per share are projected to be $0.23.
Conference Call Information
The Company will discuss its financial results and outlook on a conference call on Tuesday, Feb. 16, 2016, at 5 p.m. ET. A live
webcast of the conference call will be available on its investor relations Web site at http://investor.zixcorp.com. Alternatively, participants can access the conference call by dialing
1-855-853-6940 (U.S. toll-free) or 1-720-634-2906 (international) at least 15 minutes before the call and entering access code
34282096.
An audio replay of the conference will be available until Feb. 24, 2016, by dialing 1-855-859-2056 (U.S. toll-free) or
1-404-537-3406 (international) and entering the access code 34282096. An archive of the webcast will also be available on the
ZixCorp investor relations Web site.
About Zix Corporation
ZixCorp is a leader in email data protection. ZixCorp offers industry-leading email encryption, a unique email DLP solution and
an innovative email BYOD solution to meet your company’s data protection and compliance needs. ZixCorp is trusted by the nation’s
most influential institutions in healthcare, finance and government for easy to use secure email solutions. ZixCorp is publicly
traded on the Nasdaq Global Market under the symbol ZIXI, and its headquarters are in Dallas, Texas. For more information, visit
www.zixcorp.com.
Statements in this release that are not purely historical facts or that necessarily depend upon future events, including
statements about forecasts of revenue or earnings, or other statements about anticipations, beliefs, expectations, hopes,
intentions or strategies for the future, may be forward-looking statements within the meaning of Section 21E of the Securities
Exchange Act of 1934, as amended. Readers are cautioned not to place undue reliance on forward-looking statements. All
forward-looking statements are based upon information available to ZixCorp on the date this release was issued. ZixCorp undertakes
no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or
otherwise. Any forward-looking statements involve risks and uncertainties that could cause actual events or results to differ
materially from the events or results described in the forward-looking statements, including risks or uncertainties related to
market acceptance of new ZixCorp solutions and how privacy and data security laws may affect demand for ZixCorp email data
protection solutions. ZixCorp may not succeed in addressing these and other risks. Further information regarding factors that could
affect ZixCorp financial and other results can be found in the risk factors section of ZixCorp’s most recent filing on Form 10-K
with the Securities and Exchange Commission.
|
|
ZIX CORPORATION |
CONDENSED CONSOLIDATED BALANCE SHEETS |
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
|
|
|
2015 |
|
|
December 31, |
|
|
|
(unaudited) |
|
|
2014 |
ASSETS |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
|
$ |
28,664,000 |
|
|
$ |
21,685,000 |
Receivables, net |
|
|
|
498,000 |
|
|
|
1,452,000 |
Prepaid and other current assets |
|
|
|
2,908,000 |
|
|
|
2,372,000 |
Deferred tax assets |
|
|
|
- |
|
|
|
1,763,000 |
Total current assets |
|
|
|
32,070,000 |
|
|
|
27,272,000 |
Property and equipment, net |
|
|
|
4,143,000 |
|
|
|
4,399,000 |
Goodwill |
|
|
|
2,161,000 |
|
|
|
2,161,000 |
Deferred tax assets |
|
|
|
48,912,000 |
|
|
|
49,892,000 |
Total assets |
|
|
$ |
87,286,000 |
|
|
$ |
83,724,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
|
$ |
5,067,000 |
|
|
$ |
3,436,000 |
Deferred revenue |
|
|
|
23,182,000 |
|
|
|
21,587,000 |
Total current liabilities |
|
|
|
28,249,000 |
|
|
|
25,023,000 |
Long-term liabilities: |
|
|
|
|
|
|
Deferred revenue |
|
|
|
839,000 |
|
|
|
898,000 |
Deferred rent |
|
|
|
1,426,000 |
|
|
|
1,533,000 |
Total long-term liabilities |
|
|
|
2,265,000 |
|
|
|
2,431,000 |
Total liabilities |
|
|
|
30,514,000 |
|
|
|
27,454,000 |
Total stockholders’ equity |
|
|
|
56,772,000 |
|
|
|
56,270,000 |
Total liabilities and stockholders’ equity |
|
|
$ |
87,286,000 |
|
|
$ |
83,724,000 |
|
|
ZIX CORPORATION |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
(Unaudited) |
|
|
|
|
Three Months Ended December 31, |
|
|
Twelve Months Ended December 31, |
|
|
|
|
2015 |
|
|
|
|
2014 |
|
|
|
|
2015 |
|
|
|
|
2014 |
|
Revenue |
|
|
$ |
14,327,000 |
|
|
|
$ |
12,865,000 |
|
|
|
$ |
54,713,000 |
|
|
|
$ |
50,347,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
|
2,522,000 |
|
|
|
|
2,205,000 |
|
|
|
|
9,593,000 |
|
|
|
|
8,324,000 |
|
Gross profit |
|
|
|
11,805,000 |
|
|
|
|
10,660,000 |
|
|
|
|
45,120,000 |
|
|
|
|
42,023,000 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
|
2,074,000 |
|
|
|
|
2,398,000 |
|
|
|
|
8,317,000 |
|
|
|
|
9,051,000 |
|
Selling, general and administrative |
|
|
|
8,506,000 |
|
|
|
|
6,611,000 |
|
|
|
|
28,887,000 |
|
|
|
|
26,222,000 |
|
Total operating expenses |
|
|
|
10,580,000 |
|
|
|
|
9,009,000 |
|
|
|
|
37,204,000 |
|
|
|
|
35,273,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
|
1,225,000 |
|
|
|
|
1,651,000 |
|
|
|
|
7,916,000 |
|
|
|
|
6,750,000 |
|
Operating margin |
|
|
|
9 |
% |
|
|
|
13 |
% |
|
|
|
14 |
% |
|
|
|
13 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net |
|
|
|
82,000 |
|
|
|
|
43,000 |
|
|
|
|
244,000 |
|
|
|
|
183,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
|
1,307,000 |
|
|
|
|
1,694,000 |
|
|
|
|
8,160,000 |
|
|
|
|
6,933,000 |
|
Income tax expense |
|
|
|
(509,000 |
) |
|
|
|
(790,000 |
) |
|
|
|
(3,144,000 |
) |
|
|
|
(2,830,000 |
) |
Net income |
|
|
$ |
798,000 |
|
|
|
$ |
904,000 |
|
|
|
$ |
5,016,000 |
|
|
|
$ |
4,103,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income per common share: |
|
|
$ |
0.01 |
|
|
|
$ |
0.02 |
|
|
|
$ |
0.09 |
|
|
|
$ |
0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income per common share: |
|
|
$ |
0.01 |
|
|
|
$ |
0.02 |
|
|
|
$ |
0.09 |
|
|
|
$ |
0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in per share calculation - basic |
|
|
|
55,537,228 |
|
|
|
|
56,282,492 |
|
|
|
|
56,421,833 |
|
|
|
|
57,948,864 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in per share calculation - diluted |
|
|
|
56,554,355 |
|
|
|
|
57,043,838 |
|
|
|
|
57,476,006 |
|
|
|
|
58,966,625 |
|
|
|
ZIX CORPORATION |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
(Unaudited) |
|
|
|
|
Twelve Months Ended December 31, |
|
|
|
|
2015 |
|
|
|
|
2014 |
|
Operating activities: |
|
|
|
|
|
|
Net income |
|
|
$ |
5,016,000 |
|
|
|
$ |
4,103,000 |
|
Non-cash items in net income |
|
|
|
7,068,000 |
|
|
|
|
5,702,000 |
|
Changes in operating assets and liabilities |
|
|
|
3,533,000 |
|
|
|
|
3,512,000 |
|
Net cash provided by operating activities |
|
|
|
15,617,000 |
|
|
|
|
13,317,000 |
|
|
|
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
Purchases of property and equipment |
|
|
|
(1,951,000 |
) |
|
|
|
(3,402,000 |
) |
Net cash used in investing activities |
|
|
|
(1,951,000 |
) |
|
|
|
(3,402,000 |
) |
|
|
|
|
|
|
|
Financing activities: |
|
|
|
|
|
|
Proceeds from exercise of stock options |
|
|
|
8,674,000 |
|
|
|
|
748,000 |
|
Purchase of Treasury Stock |
|
|
|
(15,361,000 |
) |
|
|
|
(16,496,000 |
) |
Net cash used in financing activities |
|
|
|
(6,687,000 |
) |
|
|
|
(15,748,000 |
) |
|
|
|
|
|
|
|
Increase (Decrease) in cash and cash equivalents |
|
|
|
6,979,000 |
|
|
|
|
(5,833,000 |
) |
Cash and cash equivalents, beginning of period |
|
|
|
21,685,000 |
|
|
|
|
27,518,000 |
|
Cash and cash equivalents, end of period |
|
|
$ |
28,664,000 |
|
|
|
$ |
21,685,000 |
|
|
|
ZIX CORPORATION |
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
(Unaudited) |
|
|
|
|
|
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
|
|
|
|
|
December 31, |
|
|
December 31, |
|
|
|
|
|
|
|
2015 |
|
|
|
|
2014 |
|
|
|
|
2015 |
|
|
|
|
2014 |
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP revenue |
|
|
|
|
|
$ |
14,327,000 |
|
|
|
$ |
12,865,000 |
|
|
|
$ |
54,713,000 |
|
|
|
$ |
50,347,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP cost of revenue |
|
|
|
|
|
$ |
2,522,000 |
|
|
|
$ |
2,205,000 |
|
|
|
$ |
9,593,000 |
|
|
|
$ |
8,324,000 |
|
Stock-based compensation charges (1) |
|
|
(A) |
|
|
|
(45,000 |
) |
|
|
|
(34,000 |
) |
|
|
|
(181,000 |
) |
|
|
|
(180,000 |
) |
Non-GAAP adjusted cost of revenue |
|
|
|
|
|
$ |
2,477,000 |
|
|
|
$ |
2,171,000 |
|
|
|
$ |
9,412,000 |
|
|
|
$ |
8,144,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit |
|
|
|
|
|
$ |
11,805,000 |
|
|
|
$ |
10,660,000 |
|
|
|
$ |
45,120,000 |
|
|
|
$ |
42,023,000 |
|
Stock-based compensation charges (1) |
|
|
(A) |
|
|
|
45,000 |
|
|
|
|
34,000 |
|
|
|
|
181,000 |
|
|
|
|
180,000 |
|
Non-GAAP adjusted gross profit |
|
|
|
|
|
$ |
11,850,000 |
|
|
|
$ |
10,694,000 |
|
|
|
$ |
45,301,000 |
|
|
|
$ |
42,203,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP research and development expense |
|
|
|
|
|
$ |
2,074,000 |
|
|
|
$ |
2,398,000 |
|
|
|
$ |
8,317,000 |
|
|
|
$ |
9,051,000 |
|
Stock-based compensation charges (1) |
|
|
(A) |
|
|
|
(59,000 |
) |
|
|
|
(51,000 |
) |
|
|
|
(243,000 |
) |
|
|
|
(236,000 |
) |
Non-GAAP adjusted research and development expense |
|
|
|
|
|
$ |
2,015,000 |
|
|
|
$ |
2,347,000 |
|
|
|
$ |
8,074,000 |
|
|
|
$ |
8,815,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP selling and marketing expense |
|
|
|
|
|
$ |
4,265,000 |
|
|
|
$ |
4,811,000 |
|
|
|
$ |
18,075,000 |
|
|
|
$ |
18,284,000 |
|
Stock-based compensation charges (1) |
|
|
(A) |
|
|
|
(192,000 |
) |
|
|
|
(107,000 |
) |
|
|
|
(579,000 |
) |
|
|
|
(532,000 |
) |
Non-GAAP adjusted selling and marketing expense |
|
|
|
|
|
$ |
4,073,000 |
|
|
|
$ |
4,704,000 |
|
|
|
$ |
17,496,000 |
|
|
|
$ |
17,752,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP general and administrative expense |
|
|
|
|
|
$ |
4,241,000 |
|
|
|
$ |
1,800,000 |
|
|
|
$ |
10,812,000 |
|
|
|
$ |
7,938,000 |
|
Stock-based compensation charges (1) |
|
|
(A) |
|
|
|
(706,000 |
) |
|
|
|
(155,000 |
) |
|
|
|
(1,170,000 |
) |
|
|
|
(734,000 |
) |
Strategic consulting and litigation costs (2) |
|
|
(B) |
|
|
|
(502,000 |
) |
|
|
|
(3,000 |
) |
|
|
|
(1,218,000 |
) |
|
|
|
(599,000 |
) |
Executive separation payment (3) |
|
|
(C) |
|
|
|
(1,152,000 |
) |
|
|
|
- |
|
|
|
|
(1,152,000 |
) |
|
|
|
- |
|
Non-GAAP adjusted general and administrative expense |
|
|
|
|
|
$ |
1,881,000 |
|
|
|
$ |
1,642,000 |
|
|
|
$ |
7,272,000 |
|
|
|
$ |
6,605,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income |
|
|
|
|
|
$ |
1,225,000 |
|
|
|
$ |
1,651,000 |
|
|
|
$ |
7,916,000 |
|
|
|
$ |
6,750,000 |
|
Stock-based compensation charges (1) |
|
|
(A) |
|
|
|
1,002,000 |
|
|
|
|
347,000 |
|
|
|
|
2,173,000 |
|
|
|
|
1,682,000 |
|
Strategic consulting and litigation costs (2) |
|
|
(B) |
|
|
|
502,000 |
|
|
|
|
3,000 |
|
|
|
|
1,218,000 |
|
|
|
|
599,000 |
|
Executive separation payment (3) |
|
|
(C) |
|
|
|
1,152,000 |
|
|
|
|
- |
|
|
|
|
1,152,000 |
|
|
|
|
- |
|
Non-GAAP adjusted operating income |
|
|
|
|
|
$ |
3,881,000 |
|
|
|
$ |
2,001,000 |
|
|
|
$ |
12,459,000 |
|
|
|
$ |
9,031,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
- |
|
Adjusted Operating Margin |
|
|
|
|
|
|
27.1 |
% |
|
|
|
15.6 |
% |
|
|
|
22.8 |
% |
|
|
|
17.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income |
|
|
|
|
|
$ |
798,000 |
|
|
|
$ |
904,000 |
|
|
|
$ |
5,016,000 |
|
|
|
$ |
4,103,000 |
|
Stock-based compensation charges (1) |
|
|
(A) |
|
|
|
1,002,000 |
|
|
|
|
347,000 |
|
|
|
|
2,173,000 |
|
|
|
|
1,682,000 |
|
Strategic consulting and litigation costs (2) |
|
|
(B) |
|
|
|
502,000 |
|
|
|
|
3,000 |
|
|
|
|
1,218,000 |
|
|
|
|
599,000 |
|
Executive separation payment (3) |
|
|
(C) |
|
|
|
1,152,000 |
|
|
|
|
- |
|
|
|
|
1,152,000 |
|
|
|
|
- |
|
Income tax impact |
|
|
(D) |
|
|
|
574,000 |
|
|
|
|
726,000 |
|
|
|
|
2,744,000 |
|
|
|
|
2,396,000 |
|
Non-GAAP adjusted net income |
|
|
|
|
|
$ |
4,028,000 |
|
|
|
$ |
1,980,000 |
|
|
|
$ |
12,303,000 |
|
|
|
$ |
8,780,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income |
|
|
|
|
|
$ |
0.01 |
|
|
|
$ |
0.02 |
|
|
|
$ |
0.09 |
|
|
|
$ |
0.07 |
|
Adjustments per share |
|
|
(A-D) |
|
|
$ |
0.06 |
|
|
|
$ |
0.01 |
|
|
|
$ |
0.12 |
|
|
|
$ |
0.08 |
|
Non-GAAP adjusted net income |
|
|
|
|
|
$ |
0.07 |
|
|
|
$ |
0.03 |
|
|
|
$ |
0.21 |
|
|
|
$ |
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to compute Non-GAAP adjusted net income per share - diluted |
|
|
|
|
|
|
56,554,355 |
|
|
|
|
57,043,838 |
|
|
|
|
57,476,006 |
|
|
|
|
58,966,625 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net income to EBITDA and Adjusted EBITDA: |
|
|
(E) |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
$ |
798,000 |
|
|
|
$ |
904,000 |
|
|
|
$ |
5,016,000 |
|
|
|
$ |
4,103,000 |
|
Income tax provision |
|
|
|
|
|
|
509,000 |
|
|
|
|
790,000 |
|
|
|
|
3,144,000 |
|
|
|
|
2,830,000 |
|
Interest expense |
|
|
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
Depreciation expense |
|
|
|
|
|
|
533,000 |
|
|
|
|
413,000 |
|
|
|
|
2,152,000 |
|
|
|
|
1,622,000 |
|
EBITDA |
|
|
|
|
|
|
1,840,000 |
|
|
|
|
2,107,000 |
|
|
|
|
10,312,000 |
|
|
|
|
8,555,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense |
|
|
(A) |
|
|
|
1,002,000 |
|
|
|
|
347,000 |
|
|
|
|
2,173,000 |
|
|
|
|
1,682,000 |
|
Strategic consulting and litigation costs (2) |
|
|
(B) |
|
|
|
502,000 |
|
|
|
|
3,000 |
|
|
|
|
1,218,000 |
|
|
|
|
599,000 |
|
Executive separation payment (3) |
|
|
(C) |
|
|
|
1,152,000 |
|
|
|
|
- |
|
|
|
|
1,152,000 |
|
|
|
|
- |
|
Adjusted EBITDA |
|
|
|
|
|
$ |
4,496,000 |
|
|
|
$ |
2,457,000 |
|
|
|
$ |
14,855,000 |
|
|
|
$ |
10,836,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin |
|
|
|
|
|
|
31.4 |
% |
|
|
|
19.1 |
% |
|
|
|
27.2 |
% |
|
|
|
21.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Stock-based compensation charges are included as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
|
|
|
$ |
45,000 |
|
|
|
$ |
34,000 |
|
|
|
$ |
181,000 |
|
|
|
$ |
180,000 |
|
Research and development |
|
|
|
|
|
|
59,000 |
|
|
|
|
51,000 |
|
|
|
|
243,000 |
|
|
|
|
236,000 |
|
Selling and marketing |
|
|
|
|
|
|
192,000 |
|
|
|
|
107,000 |
|
|
|
|
579,000 |
|
|
|
|
532,000 |
|
General and administrative |
|
|
|
|
|
|
706,000 |
|
|
|
|
155,000 |
|
|
|
|
1,170,000 |
|
|
|
|
734,000 |
|
|
|
|
|
|
|
$ |
1,002,000 |
|
|
|
$ |
347,000 |
|
|
|
$ |
2,173,000 |
|
|
|
$ |
1,682,000 |
|
(2) Strategic consulting and litigation costs are included as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative |
|
|
|
|
|
|
502,000 |
|
|
|
|
3,000 |
|
|
|
|
1,218,000 |
|
|
|
|
599,000 |
|
|
|
|
|
|
|
$ |
502,000 |
|
|
|
$ |
3,000 |
|
|
|
$ |
1,218,000 |
|
|
|
$ |
599,000 |
|
(3) Executive separation payment is included as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative |
|
|
|
|
|
|
1,152,000 |
|
|
|
|
- |
|
|
|
|
1,152,000 |
|
|
|
|
- |
|
|
|
|
|
|
|
$ |
1,152,000 |
|
|
|
$ |
- |
|
|
|
$ |
1,152,000 |
|
|
|
$ |
- |
|
This presentation includes Non-GAAP measures. Our Non-GAAP measures are not meant to be considered in isolation or as a
substitute for comparable GAAP measures and should be read only in conjunction with our consolidated financial statements prepared
in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management
uses these measures, the usefulness of these measures and the material limitations of these measures, see Notes to Reconciliation
of GAAP to Non-GAAP Financial Measures on the next page.
|
|
ZIX CORPORATION |
NOTES TO RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
|
USE OF NON-GAAP FINANCIAL INFORMATION
The Company occasionally utilizes financial measures and terms not calculated in accordance with generally accepted accounting
principles in the United States (“GAAP”) in order to provide investors with an alternative method for assessing our operating
results in a manner that enables investors to more thoroughly evaluate our current performance as compared to past performance. We
also believe these Non-GAAP measures provide investors with a more informed baseline for modeling the Company’s future financial
performance. Management uses these Non-GAAP financial measures to make operational and investment decisions, to evaluate the
Company's performance, to forecast and to determine compensation. Further, management utilizes these performance measures for
purposes of comparison with its business plan and individual operating budgets and allocation of resources. We believe that our
investors should have access to, and that we are obligated to provide, the same set of tools that we use in analyzing our results.
These Non-GAAP measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered
a substitute for or superior to GAAP results. We have provided definitions below for certain Non-GAAP financial measures, together
with an explanation of why management uses these measures and why management believes that these Non-GAAP financial measures are
useful to investors. In addition, in our earnings release we have provided tables to reconcile the Non-GAAP financial measures
utilized to GAAP financial measures.
ADJUSTED NON-GAAP MEASURES
Our Non-GAAP measures adjust GAAP Cost of revenue, Gross profit, Research and development expense, Selling and marketing
expense, General and administrative expense, Operating income, Net income, Net income per share - diluted, and EBITDA for non-cash
stock-based compensation expense, strategic consulting and litigation costs, and executive separation payment to derive Non-GAAP
adjusted Cost of revenue, adjusted Gross profit, adjusted Research and development expense, adjusted Selling and marketing expense,
adjusted General and administrative expense, adjusted Operating income, adjusted Net income, adjusted Net income per share -
diluted and adjusted EBITDA. We provide a reconciliation of these adjusted Non-GAAP measures to GAAP Gross profit, Operating
income, Net income, Net income per share - diluted and EBITDA.
We do not provide a reconciliation of forward-looking adjusted Non-GAAP earnings per share to GAAP earnings per share. Our
forward-looking adjusted Non-GAAP earnings per share information consistently excludes non-cash stock-based compensation expense.
Additionally, the adjusted Non-GAAP earnings per share will consistently exclude non-recurring items that impact our ongoing
business. See items (A) through (C) below for further information on the current quarter's reconciling items.
Items (A) through (E) on the "Reconciliation of GAAP to Non-GAAP Financial Measures" table are listed to the right of certain
categories under "Gross profit," "Operating income," "Net income," "Net income per share - diluted" and "EBITDA" and correspond to
the categories explained in further detail below under (A) through (E).
(A) Non-cash stock-based compensation charges relating to stock option grants, restricted stock, and restricted stock units
awarded to and accounted for in accordance with Share-Based Payment accounting guidance. See (1) on previous page for breakdown of
stock-based compensation. Because of varying valuation methodologies, subjective assumptions and varying award types, the Company
believes that the exclusion of stock-based compensation charges provides for more accurate comparisons to our peer companies and
for a more accurate comparison of our financial results to previous periods. Additionally, the Company believes it is useful to
investors to understand the specific impact of non-cash stock-based compensation charges on our operating results.
(B) Strategic consulting and litigation costs. See item (2) on previous page. The Company’s management excludes certain
board-directed consulting costs and litigation expenses when evaluating its ongoing performance and/or predicting its earnings
trends and therefore excludes these charges on our adjusted operating results.
(C) Executive separation payment relating to CEO employment termination benefits agreement. See item (3) on previous page. The
Company’s management excludes these costs when evaluating its ongoing performance and/or predicting its earnings trends and
therefore excludes these charges on our adjusted operating results.
(D) The Non-GAAP adjustment to the tax provision represents the non-cash tax expense included in the GAAP tax provision,
including the current period utilization of deferred tax assets created in previous periods. The remaining provision for income
taxes represents expected cash taxes to be paid.
(E) EBITDA represents earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA adds back stock-based
compensation charges and non-recurring litigation expenses.
ZixCorp
Investor Relations
Todd Kehrli or Jim Byers, 323-468-2300
zixi@mkr-group.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20160216006298/en/