- Q4 Recurring and Other Revenue of $87.6 million, an increase of 21% year-over-year
- Q4 Total Revenue of $88.0 million, an increase of 20% year-over-year
- Q4 Total Bookings of $31.2 million, an increase of 79% year-over-year
- FY21 Recurring and Other Revenue of $351.0 million, an increase of 10% year-over-year
- FY21 Total Revenue of $352.8 million, an increase of 8% year-over-year
- FY21 Total Bookings of $115.1 million, an increase of 43% year-over-year
CINCINNATI, Aug. 31, 2021 (GLOBE NEWSWIRE) -- Paycor HCM, Inc. (NASDAQ: PYCR) (“Paycor HCM,” “Paycor” or the “Company”) today announced its financial results for its fourth quarter and fiscal year 2021, which ended June 30, 2021.
“Paycor finished fiscal year 2021 with terrific momentum across our business, highlighted by 21% growth in recurring and other revenue in the fourth quarter of fiscal 2021, and bolstered by record bookings performance for the year,” said Raul Villar, Chief Executive Officer of Paycor HCM. “Our focus on empowering business leaders to produce actionable, real-time insights that help to optimize talent management and employee engagement is resonating with customers and driving strong adoption of our platform.”
Villar continued, “The success of our recent IPO was an important milestone for Paycor. We are well positioned to continue investing in our suite of HCM solutions and expanding our sales coverage. We are in the early stages of a multi-billion dollar market opportunity and are confident in Paycor’s ability to deliver high levels of profitable growth for the foreseeable future.”
Fourth Quarter Fiscal Year 2021 Financial Highlights
- Total revenue was $88.0 million for the fourth quarter of fiscal 2021, compared to $73.4 million for the fourth quarter of fiscal 2020.
- Operating loss was $32.3 million for the fourth quarter of fiscal 2021, compared to $29.9 million for the fourth quarter of fiscal 2020.
- Adjusted operating income* was $0.2 million for the fourth quarter of fiscal 2021, compared to $11.4 million for the fourth quarter of fiscal 2020.
- Net loss attributable to Paycor HCM was $32.8 million for the fourth quarter of fiscal 2021, compared to $25.3 million for the fourth quarter of fiscal 2020.
- Adjusted net income attributable to PaycorHCM* was $0.1 million for the fourth quarter of fiscal 2021, compared to $11.2 million for the fourth quarter of fiscal 2020.
Fiscal Year 2021 Financial Highlights
- Total revenue was $352.8 million for fiscal year 2021, compared to $327.9 million for fiscal year 2020.
- Operating loss was $89.3 million for fiscal year 2021, compared to $94.7 million for fiscal year 2020.
- Adjusted operating income* was $48.0 million for fiscal year 2021, compared to $46.3 million for fiscal year 2020.
- Net loss attributable to Paycor HCM was $96.9 million for fiscal year 2021, compared to $90.2 million for fiscal year 2020.
- Adjusted net income attributable to PaycorHCM* was $33.5 million for fiscal year 2021, compared to $35.1 million for fiscal year 2020.
*Adjusted operating income and adjusted net income attributable to Paycor HCM are non-GAAP financial measures. Please see the discussion below under the heading "Non-GAAP Financial Measures" and the reconciliations at the end of this press release for information concerning these and other non-GAAP financial measures.
Fourth Quarter and Recent Business Highlights
- In July 2021, the Company completed its initial public offering. Paycor sold 21.3 million shares of its common stock, inclusive of the underwriters’ exercise of 2.8 million shares of its overallotment option, at a price of $23.00 per share, for total net proceeds of $458.7 million. The Company used a portion of the net proceeds to redeem the Series A Redeemable Preferred Stock noncontrolling interest for approximately $260.0 million as well as repay all outstanding borrowings under our revolving credit facility. Additional proceeds will be used to fuel the Company’s mission of empowering leaders to build winning teams.
- As of June 30, 2021, Paycor had over 28,000 total customers and more than 2.0 million customer employees.
- For fiscal year 2021, we partnered with more than 1,300 brokers across the country, growing our total broker bookings by more than 100% compared to fiscal year 2020 and representing 40% of our total bookings.
- In April 2021, Paycor launched the Recognition feature as part of the HR product offering, allowing leaders and peers to recognize the efforts of their teams directly through the platform. This feature provides leaders with another method of motivating and engaging their teams.
Business Outlook
Based on information as of today, August 31, 2021, the Company is issuing the following financial guidance:
Quarter Ending September 30, 2021:
- Total revenue in the range of $89.0 million to $90.0 million.
- Adjusted operating income* in the range of $1.0 million to $1.5 million.
Fiscal Year Ending June 30, 2022:
- Total revenue in the range of $396.0 million to $400.0 million.
- Adjusted operating income* in the range of $30.0 million to $32.0 million.
*We are unable to reconcile forward-looking adjusted operating income to forward-looking loss from operations, the most closely comparable GAAP financial measure because the information needed to provide a complete reconciliation is unavailable at this time without unreasonable effort.
Conference Call Information
Paycor will host a conference call today, August 31, 2021, at 5:00 p.m. (Eastern Time) to discuss the Company’s financial results and financial guidance. To access this call, dial 877-407-4018 (domestic) or 201-689-8471 (international). The conference ID number is 13722470. A live webcast of this conference call will be available on the “Investor Relations” page (https://investors.paycor.com/) and a replay will be archived on the website as well.
About Paycor HCM, Inc.
Paycor creates Human Capital Management (HCM) software for leaders who want to make a difference. Our HCM platform modernizes every aspect of people management, from the way you recruit, onboard and develop people, to the way you pay and retain them. But what really sets us apart is our focus on business leaders. For 30 years, we’ve been listening to and partnering with leaders, so we know what they need: HR technology that saves time, powerful analytics that provide actionable insights and dedicated support from HR experts. That’s why more than 28,000 customers representing over 40,000 medium & small businesses trust Paycor to help them solve problems and achieve their goals.
Forward Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements other than statements of historical fact, including statements regarding our future results of operations and financial position, our business outlook, our business strategy and plans, our objectives for future operations, and any statements of a general economic or industry specific nature, are forward-looking statements. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. Words such as “anticipate,” “estimate,” “expect,” “project,” “plan,” “intend,” “believe,” “may,” “will,” “should,” “can have,” “likely,” “outlook,” “potential,” “targets,” “contemplates,” or the negative or plural of these words and similar expressions are intended to identify forward-looking statements.
These forward-looking statements are subject to a number of risks, uncertainties and assumptions, including those described in our prospectus, dated July 20, 2021, filed in connection with our initial public offering, as well as in our other filings with the Securities and Exchange Commission. We believe that these risks include, but are not limited to: our ability to manage our growth effectively; the expansion and retention of our direct sales force with qualified and productive persons and the related effects on the growth of our business; the impact on customer expansion and retention if implementation, user experience, customer service, or performance relating to our solutions is not satisfactory; our ability to innovate and deliver high-quality, technologically advanced products and services; our relationships with third parties; the proper operation of our software; future acquisitions of other companies’ businesses, technologies, or customer portfolios; the impact of COVID-19 on our business; and those risks described in our prospectus, dated July 20, 2021, filed in connection with our initial public offering, as well as in our our other filings with the Securities and Exchange Commission. You should not rely upon forward-looking statements as predictions of future events. The events and circumstances reflected in the forward-looking statements may not be achieved or occur. Although we believe that the expectations and assumptions reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance, or achievements. We undertake no obligation to publicly update any forward-looking statement after the date of this report, whether as a result of new information, future developments or otherwise, or to conform these statements to actual results or revised expectations, except as may be required by law.
Non-GAAP Financial Measures
To supplement our financial information presented in accordance with generally accepted accounting principles in the United States (“GAAP”), we present the following non-GAAP financial measures in this press release and on the related teleconference call: adjusted gross profit, adjusted gross profit margin, adjusted operating income, adjusted operating income margin, adjusted sales and marketing expense, adjusted general and administrative expense, adjusted research and development expense and adjusted net income attributable to Paycor HCM, Inc. Management believes these non-GAAP measures are useful in evaluating our core operating performance and trends to prepare and approve our annual budget, and to develop short-term and long-term operating plans. Management believes that non-GAAP financial information, when taken collectively, may be helpful to investors because it provides consistency and comparability with past financial performance and assists in comparisons with other companies, some of which use similar non-GAAP financial information to supplement their GAAP results. We define (i) adjusted gross profit as gross profit before amortization of intangible assets, stock-based compensation expenses, and certain corporate expenses, in each case that are included in costs of recurring revenues, (ii) adjusted gross profit margin as adjusted gross profit divided by total revenues, (iii) adjusted operating income as loss from operations before amortization of acquired intangible assets, stock-based award and liability incentive award compensation expenses, and other certain corporate expenses, such as costs related to acquisitions, including the Apax acquisition, (iv) adjusted operating income margin as adjusted operating income divided by total revenues, (v) adjusted sales and marketing expense as sales and marketing expenses before stock-based award and liability incentive award compensation expenses and other certain corporate expenses, (vi) adjusted general and administrative expense as general and administrative expenses before amortization of acquired intangible assets, stock-based award and liability incentive award compensation expenses, and other certain corporate expenses, (vii) adjusted research and development expense as research and development expenses before stock-based award and liability incentive award compensation expenses and other certain corporate expenses and (viii) adjusted net income attributable to Paycor HCM, Inc. as net loss attributable to Paycor HCM, Inc. before the accretion of redeemable noncontrolling interests, amortization of acquired intangible assets, stock-based award and liability incentive award compensation expenses, gain or loss on the extinguishment of debt, and other certain corporate expenses, such as costs related to acquisitions, including the Apax acquisition.
The non-GAAP financial measures presented in this press release and discussed on the related teleconference call are not measures of financial performance under GAAP and should not be considered a substitute for gross profit, gross margin, operating income, operating income margin, sales and marketing expense, general and administrative expense, research and development expense and net income attributable to Paycor HCM, Inc. Non-GAAP financial measures have limitations as analytical tools, and when assessing our operating performance, you should not consider them in isolation, or as a substitute for analysis of our results as reported under GAAP. The non-GAAP financial measures that we present may not be comparable to similarly titled measures used by other companies. A reconciliation is provided below under “Reconciliations of Non-GAAP Measures to GAAP Measures,” for each non-GAAP financial measure to the most directly comparable financial measure stated in accordance with GAAP.
Investor Contact:
Brian Denyeau
ICR, LLC
646-277-1251
IR@paycor.com
Media Contact:
Katy Bunn
513-338-2398
PR@paycor.com
|
|
Paycor HCM, Inc. and Subsidiaries
Consolidated Balance Sheets (Unaudited)
(in thousands, except share amounts) |
|
|
|
|
|
June 30,
2021 |
|
June 30,
2020 |
| Assets |
|
|
|
| Current assets: |
|
|
|
| Cash and cash equivalents |
$ |
2,634 |
|
|
$ |
828 |
|
| Restricted cash and short-term investments |
— |
|
|
12,017 |
|
| Accounts receivable, net |
16,472 |
|
|
10,019 |
|
| Deferred contract costs |
24,503 |
|
|
14,015 |
|
| Prepaid expenses |
6,586 |
|
|
4,928 |
|
| Other current assets |
1,516 |
|
|
3,819 |
|
| Current assets before funds held for clients |
51,711 |
|
|
45,626 |
|
| Funds held for clients |
670,315 |
|
|
614,115 |
|
| Total current assets |
722,026 |
|
|
659,741 |
|
| Property and equipment, net |
41,080 |
|
|
44,011 |
|
| Goodwill |
750,802 |
|
|
733,801 |
|
| Intangible assets, net |
355,323 |
|
|
462,527 |
|
| Capitalized software, net |
31,310 |
|
|
23,106 |
|
| Long-term deferred contract costs |
90,880 |
|
|
57,907 |
|
| Other long-term assets |
19,532 |
|
|
26,690 |
|
| Total assets |
$ |
2,010,953 |
|
|
$ |
2,007,783 |
|
| Liabilities, Redeemable Noncontrolling Interest and Stockholder’s Equity |
|
|
|
|
|
|
|
| Current liabilities: |
|
|
|
|
|
|
|
| Accounts payable |
$ |
11,978 |
|
|
$ |
12,029 |
|
| Accrued expenses and other current liabilities |
15,782 |
|
|
10,296 |
|
| Accrued payroll and payroll related expenses |
32,305 |
|
|
16,215 |
|
| Liability incentive awards |
— |
|
|
11,842 |
|
| Deferred revenue |
11,948 |
|
|
10,223 |
|
| Revolving line-of-credit |
— |
|
|
5,001 |
|
| Current portion of long-term debt |
— |
|
|
849 |
|
| Current liabilities before client fund obligations |
72,013 |
|
|
66,455 |
|
| Client fund obligations |
669,960 |
|
|
613,151 |
|
| Total current liabilities |
741,973 |
|
|
679,606 |
|
| Deferred income taxes |
76,138 |
|
|
104,770 |
|
| Other long-term liabilities |
16,680 |
|
|
18,162 |
|
| Long-term debt, net |
49,100 |
|
|
18,585 |
|
| Total liabilities |
883,891 |
|
|
821,123 |
|
| Commitments and contingencies |
|
|
|
| Redeemable noncontrolling interest |
248,423 |
|
|
233,335 |
|
| Stockholder’s equity: |
|
|
|
| Common stock $0.001 par value per share, 500,000,000 shares authorized, 141,097,740 shares outstanding |
|
|
|
|
|
| at June 30, 2021 and 151,718,000 outstanding at June 30, 2020, respectively |
141 |
|
|
152 |
|
| Treasury stock, at cost, 10,620,260 and 0 shares at June 30, 2021 and June 30, 2020, respectively |
(245,074 |
) |
|
— |
|
| Preferred stock, $0.001 par value, 10,000 shares authorized, 7,715 and 0 shares outstanding at June 30, |
|
|
|
|
|
| 2021 and June 30, 2020, respectively |
262,772 |
|
|
— |
|
| Additional paid in capital |
1,133,399 |
|
|
1,129,216 |
|
| Accumulated deficit |
(275,751 |
) |
|
(178,813 |
) |
| Accumulated other comprehensive income |
3,152 |
|
|
2,770 |
|
| Total stockholder’s equity |
878,639 |
|
|
953,325 |
|
| Total liabilities, redeemable noncontrolling interest and stockholder’s equity |
$ |
2,010,953 |
|
|
$ |
2,007,783 |
|
|
|
|
|
Paycor HCM, Inc. and Subsidiaries
Consolidated Statements of Operations (Unaudited)
(in thousands, except share amounts) |
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
June 30, 2021 |
|
June 30, 2020 |
|
June 30, 2021 |
|
June 30, 2020 |
| Revenues: |
|
|
|
|
|
|
|
| Recurring and other revenue |
$ |
87,584 |
|
|
$ |
72,263 |
|
|
$ |
350,956 |
|
|
$ |
317,620 |
|
| Interest income on funds held for clients |
429 |
|
|
1,097 |
|
|
1,821 |
|
|
10,289 |
|
| Total revenues |
88,013 |
|
|
73,360 |
|
|
352,777 |
|
|
327,909 |
|
| Cost of revenues |
41,981 |
|
|
34,182 |
|
|
154,487 |
|
|
139,683 |
|
| Gross profit |
46,032 |
|
|
39,178 |
|
|
198,290 |
|
|
188,226 |
|
| Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sales and marketing |
30,259 |
|
|
25,028 |
|
|
106,123 |
|
|
99,998 |
|
| General and administrative |
38,566 |
|
|
34,107 |
|
|
145,480 |
|
|
137,071 |
|
| Research and development |
9,513 |
|
|
9,948 |
|
|
36,020 |
|
|
45,866 |
|
| Total operating expenses |
78,338 |
|
|
69,083 |
|
|
287,623 |
|
|
282,935 |
|
| Loss from operations |
(32,306 |
) |
|
(29,905 |
) |
|
(89,333 |
) |
|
(94,709 |
) |
| Other (expense) income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense |
(694 |
) |
|
(377 |
) |
|
(2,541 |
) |
|
(1,780 |
) |
| Other |
(1,740 |
) |
|
2,566 |
|
|
(1,420 |
) |
|
9,004 |
|
| Loss before benefit for income taxes |
(34,740 |
) |
|
(27,716 |
) |
|
(93,294 |
) |
|
(87,485 |
) |
| Income tax benefit |
(8,468 |
) |
|
(7,563 |
) |
|
(20,812 |
) |
|
(20,182 |
) |
| Net loss |
(26,272 |
) |
|
(20,153 |
) |
|
(72,482 |
) |
|
(67,303 |
) |
| Less: Accretion of redeemable noncontrolling interests |
6,538 |
|
|
5,109 |
|
|
24,438 |
|
|
22,890 |
|
| Net loss attributable to Paycor HCM, Inc. |
$ |
(32,810 |
) |
|
$ |
(25,262 |
) |
|
$ |
(96,920 |
) |
|
$ |
(90,193 |
) |
| Basic and diluted net loss attributable to Paycor HCM, Inc. per share |
$ |
(0.23 |
) |
|
$ |
(0.17 |
) |
|
$ |
(0.66 |
) |
|
$ |
(0.59 |
) |
| Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
| Basic and diluted |
141,097,740 |
|
|
151,718,000 |
|
|
146,364,225 |
|
|
151,718,000 |
|
|
|
|
|
|
|
|
|
Paycor HCM, Inc. and Subsidiaries
Consolidated Statements of Cash Flows (Unaudited)
(in thousands) |
|
|
Year Ended |
|
June 30, 2021 |
|
June 30, 2020 |
| Cash flows from operating activities: |
|
|
|
| Net loss |
$ |
(72,482 |
) |
|
$ |
(67,303 |
) |
| Adjustments to reconcile net loss to net cash provided / (used) by operating activities: |
|
|
|
| Depreciation |
6,947 |
|
|
5,462 |
|
| Amortization of intangible assets and software |
139,354 |
|
|
127,755 |
|
| Amortization of deferred contract costs |
19,501 |
|
|
10,206 |
|
| Stock-based compensation expense |
4,172 |
|
|
4,906 |
|
| Amortization of debt acquisition costs |
637 |
|
|
620 |
|
| Deferred tax benefit |
(21,022 |
) |
|
(20,181 |
) |
| Bad debt expense |
1,791 |
|
|
1,812 |
|
| Gain on sale of investments |
(127 |
) |
|
(2,513 |
) |
| Gain on foreign currency exchange |
(755 |
) |
|
— |
|
| Loss (gain) on extinguishment of debt |
1,806 |
|
|
(6,240 |
) |
| Changes in assets and liabilities, net of effects from acquisitions: |
|
|
|
| Accounts receivable |
(7,731 |
) |
|
(2,584 |
) |
| Prepaid expenses and other current assets |
962 |
|
|
1,238 |
|
| Other long-term assets |
(1,726 |
) |
|
(240 |
) |
| Accounts payable |
(244 |
) |
|
(1,407 |
) |
| Accrued liabilities |
5,430 |
|
|
(13,973 |
) |
| Deferred revenue |
(1,350 |
) |
|
5,500 |
|
| Other long-term liabilities |
(1,428 |
) |
|
8,808 |
|
| Deferred contract costs |
(62,962 |
) |
|
(51,778 |
) |
| Net cash provided by operating activities |
10,773 |
|
|
88 |
|
| Cash flows from investing activities: |
|
|
|
| Purchases of client funds available-for-sale securities |
(237,054 |
) |
|
(571,385 |
) |
| Proceeds from sale and maturities of client funds available-for-sale securities |
235,768 |
|
|
722,588 |
|
| Purchase of property and equipment |
(3,335 |
) |
|
(7,833 |
) |
| Acquisition of intangible assets |
(9,252 |
) |
|
(2,995 |
) |
| Acquisition of Paltech Solutions, Inc., net of cash acquired |
(16,740 |
) |
|
— |
|
| Internally developed software costs |
(21,968 |
) |
|
(18,846 |
) |
| Net cash (used) / provided by investing activities |
(52,581 |
) |
|
121,529 |
|
| Cash flows from financing activities: |
|
|
|
| Net change in cash and cash equivalents held to satisfy client funds obligations |
25,983 |
|
|
(29,803 |
) |
| Capital contribution to Apax Transaction |
— |
|
|
(63 |
) |
| Payment of contingent consideration |
(3,000 |
) |
|
— |
|
| Proceeds from promissory note with related party |
64,989 |
|
|
— |
|
| Repayment of promissory note with related party |
(64,989 |
) |
|
— |
|
| Proceeds from line-of-credit |
107,020 |
|
|
114,127 |
|
| Repayments of line-of-credit |
(62,921 |
) |
|
(109,126 |
) |
| Proceeds from debt |
25,000 |
|
|
20,000 |
|
| Repayments of debt |
(44,517 |
) |
|
(15,886 |
) |
| Proceeds from issuance of preferred stock, net |
262,772 |
|
|
— |
|
| Purchase of treasury stock at cost |
(245,074 |
) |
|
— |
|
| Dividends paid to noncontrolling interests |
(9,350 |
) |
|
— |
|
| Other financing activities |
(597 |
) |
|
(129 |
) |
| Net cash provided / (used) by financing activities |
55,316 |
|
|
(20,880 |
) |
| Impact of foreign exchange on cash and cash equivalents |
44 |
|
|
— |
|
| Net change in cash, cash equivalents, restricted cash and short-term investments, and funds held for clients |
13,552 |
|
|
100,737 |
|
| Cash, cash equivalents, restricted cash and short-term investments, and funds held for clients, beginning of year |
546,448 |
|
|
445,711 |
|
| Cash, cash equivalents, restricted cash and short-term investments, and funds held for clients, end of year |
$ |
560,000 |
|
|
$ |
546,448 |
|
| Supplemental disclosure of non-cash investing, financing and other cash flow information: |
|
|
|
| Capital expenditures in accounts payable |
$ |
129 |
|
|
$ |
1,032 |
|
| Cash paid during the year for interest |
$ |
1,347 |
|
|
$ |
823 |
|
| Reconciliation of cash, cash equivalents, restricted cash and short-term investments, and funds held for clients to the Consolidated Balance Sheets |
|
|
|
| Cash and cash equivalents |
$ |
2,634 |
|
|
$ |
828 |
|
| Restricted cash and short-term investments |
— |
|
|
12,017 |
|
| Funds held for clients |
557,366 |
|
|
533,603 |
|
| Total cash, cash equivalents, restricted cash and short-term investments, and funds held for clients |
$ |
560,000 |
|
|
$ |
546,448 |
|
|
|
|
|
Reconciliations of Non-GAAP Measures to GAAP Measures
Adjusted Gross Profit and Adjusted Gross Profit Margin (Unaudited)
|
Three Months Ended |
|
Year Ended |
| (in thousands) |
June 30, 2021 |
|
June 30, 2020 |
|
June 30, 2021 |
|
June 30, 2020 |
| Gross Profit* |
$ |
46,032 |
|
|
$ |
39,178 |
|
|
$ |
198,290 |
|
|
$ |
188,226 |
|
| Gross Profit Margin |
52.3 |
% |
|
53.4 |
% |
|
56.2 |
% |
|
57.4 |
% |
| Amortization expense** |
11,567 |
|
|
11,336 |
|
|
46,636 |
|
|
43,493 |
|
| Corporate adjustments*** |
— |
|
|
774 |
|
|
— |
|
|
1,658 |
|
| Adjusted Gross Profit* |
$ |
57,599 |
|
|
$ |
51,288 |
|
|
$ |
244,926 |
|
|
$ |
233,377 |
|
| Adjusted Gross Profit Margin |
65.4 |
% |
|
69.9 |
% |
|
69.4 |
% |
|
71.2 |
% |
*Gross Profit and Adjusted Gross Profit are burdened by depreciation expense of $0.7 million and $0.7 million for the three months ended June 30, 2021 and 2020, respectively, and $2.6 million and $2.5 million for the fiscal years ended June 30, 2021 and 2020, respectively. Gross Profit and Adjusted Gross Profit are burdened by amortization of capitalized software of $4.2 million and $2.3 million for the three months ended June 30, 2021 and 2020, respectively, and $13.8 million and $6.9 million for the fiscal years ended June 30, 2021 and 2020, respectively. Gross Profit and Adjusted Gross Profit are burdened by amortization of deferred contract costs of $3.2 million and $1.9 million for the three months ended June 30, 2021 and 2020, respectively, and $10.6 million and $5.7 million for the fiscal years ended June 30, 2021 and 2020, respectively.
**Amortization expense includes amortization of stock-based compensation expense and intangible assets.
***Corporate adjustments for the three months ended June 30, 2020 relate primarily to costs associated with implementing certain expense saving initiatives as a result of the COVID-19 pandemic. Corporate adjustments for the fiscal year ended June 30, 2020 primarily related to certain costs related to the transition of the new executive leadership team and closure of a standalone facility of $0.7 million and $0.9 million of costs related to implementing certain expense saving initiatives as a result of the COVID-19 pandemic.
Adjusted Operating Income (Unaudited)
|
Three Months Ended |
|
Year Ended |
| (in thousands) |
June 30, 2021 |
|
June 30, 2020 |
|
June 30, 2021 |
|
June 30, 2020 |
| Loss from Operations |
$ |
(32,306 |
) |
|
|
$ |
(29,905 |
) |
|
|
$ |
(89,333 |
) |
|
|
$ |
(94,709 |
) |
|
| Operating Margin |
(36.7 |
) |
% |
|
(40.8 |
) |
% |
|
(25.3 |
) |
% |
|
(28.9 |
) |
% |
| Amortization expense* |
30,899 |
|
|
|
35,197 |
|
|
|
129,762 |
|
|
|
125,768 |
|
|
| Liability incentive award compensation expense |
(257 |
) |
|
|
266 |
|
|
|
(189 |
) |
|
|
3,055 |
|
|
| Corporate adjustments** |
1,883 |
|
|
|
5,805 |
|
|
|
7,747 |
|
|
|
12,149 |
|
|
| Adjusted Operating Income |
$ |
219 |
|
|
|
$ |
11,363 |
|
|
|
$ |
47,987 |
|
|
|
$ |
46,263 |
|
|
| Adjusted Operating Income Margin |
0.2 |
|
% |
|
15.5 |
|
% |
|
13.6 |
|
% |
|
14.1 |
|
% |
*Amortization expense includes amortization of stock-based compensation and intangible assets.
**Corporate adjustments for the three months ended June 30, 2021 relate to certain costs associated with our efforts to become a public company, including the implementation of a new enterprise-resource planning system and professional, consulting, and other costs of $1.2 million, costs related to implementing certain saving and other initiatives as a result of the COVID-19 pandemic totaling $0.5 million, and transaction expenses and costs associated with the 7Geese acquisition and other acquisitions totaling $0.2 million. Corporate adjustments for the three months ended June 30, 2020 relate to certain costs related to the transition of the new executive leadership team and closure of a standalone facility of $1.7 million, costs associated with our efforts to become a public company, including the implementation of a new enterprise-resource planning system and professional, consulting, and other costs of $0.5 million, transaction expenses and costs associated with acquisitions totaling $0.2 million, and costs related to implementing certain saving initiatives as a result of the COVID-19 pandemic totaling $3.4 million. Corporate adjustments for the fiscal years ended June 30, 2021 and 2020 relate to certain costs related to the transition of the new executive leadership team and closure of a standalone facility of $1.0 million and $6.0 million, respectively, as well as costs associated with our efforts to become a public company, including the implementation of a new enterprise-resource planning system and professional, consulting, and other costs of $5.5 million and $2.2 million, respectively, transaction expenses and costs associated with the 7Geese acquisition and other acquisitions totaling $0.7 million and $0.5 million, respectively, and costs related to implementing certain expense saving and other initiatives related to the COVID-19 pandemic totaling $0.5 million and $3.4 million, respectively.
Adjusted Operating Expenses (Unaudited)
|
Three Months Ended |
|
Year Ended |
| (in thousands) |
June 30, 2021 |
|
June 30, 2020 |
|
June 30, 2021 |
|
June 30, 2020 |
| Sales and Marketing expense |
$ |
30,259 |
|
|
$ |
25,028 |
|
|
$ |
106,123 |
|
|
$ |
99,998 |
|
| Amortization expense* |
378 |
|
|
(1,666 |
) |
|
(1,359 |
) |
|
(1,666 |
) |
| Liability incentive award compensation expense |
90 |
|
|
— |
|
|
90 |
|
|
— |
|
| Corporate adjustments** |
(522 |
) |
|
(1,247 |
) |
|
(1,120 |
) |
|
(2,528 |
) |
| Adjusted Sales and Marketing expense |
$ |
30,205 |
|
|
$ |
22,115 |
|
|
$ |
103,734 |
|
|
$ |
95,804 |
|
| General and Administrative expense |
$ |
38,566 |
|
|
$ |
34,107 |
|
|
$ |
145,480 |
|
|
$ |
137,071 |
|
| Amortization expense* |
(19,718 |
) |
|
(21,426 |
) |
|
(81,661 |
) |
|
(79,840 |
) |
| Liability incentive award compensation expense |
112 |
|
|
(266 |
) |
|
44 |
|
|
(3,055 |
) |
| Corporate adjustments*** |
(1,311 |
) |
|
(2,628 |
) |
|
(6,515 |
) |
|
(6,499 |
) |
| Adjusted General and Administrative expense |
$ |
17,649 |
|
|
$ |
9,787 |
|
|
$ |
57,348 |
|
|
$ |
47,677 |
|
| Research and Development expense |
$ |
9,513 |
|
|
$ |
9,948 |
|
|
$ |
36,020 |
|
|
$ |
45,866 |
|
| Amortization expense* |
24 |
|
|
(769 |
) |
|
(90 |
) |
|
(769 |
) |
| Liability incentive award compensation expense |
39 |
|
|
— |
|
|
39 |
|
|
— |
|
| Corporate adjustments**** |
(50 |
) |
|
(1,156 |
) |
|
(112 |
) |
|
(1,464 |
) |
| Adjusted Research and Development expense |
$ |
9,526 |
|
|
$ |
8,023 |
|
|
$ |
35,857 |
|
|
$ |
43,633 |
|
*Amortization expense includes amortization of stock-based compensation and intangible assets.
**Corporate adjustments for the three months ended June 30, 2021 and 2020 primarily relate to costs associated with implementing certain expense saving and other initiatives related to the COVID-19 pandemic totaling $0.5 million and $0.7 million. Corporate adjustments for the three months ended June 30, 2020 also include costs related to the transition of the new executive leadership team and closure of a standalone facility of $0.5 million. Corporate adjustments for the fiscal year ended June 30, 2021 and 2020 relate to certain costs related to the transition of the new executive leadership team and closure of a standalone facility of $0.6 million and $1.8 million, respectively, as well as costs related to implementing certain expense saving and other initiatives as a result of the COVID-19 pandemic totaling $0.5 million and $0.7 million, respectively.
***Corporate adjustments for the three months ended June 30, 2021 and 2020 relate to certain costs associated with our efforts to become a public company, including the implementation of a new enterprise-resource planning system and professional, consulting, and other costs, of $1.2 million and $0.4 million, respectively. Corporate adjustments for the three months ended June 30, 2021 also include costs associated with the 7Geese acquisition totaling $0.1 million. Corporate adjustments for the three months ended June 30, 2020 also include costs related to the transition of the new executive leadership team and closure of a standalone facility of $1.3 million and costs related to implementing certain expense saving initiatives as a result of the COVID-19 pandemic totaling $0.9 million. Corporate adjustments for the fiscal years ended June 30, 2021 and 2020 relate to certain costs related to the transition of the new executive leadership team and closure of a standalone facility of $0.4 million and $3.3 million, respectively, as well as costs associated with our efforts to become a public company, including the implementation of a new enterprise-resource planning system and professional, consulting, and other costs, of $5.5 million and $2.0 million, respectively, and transaction expenses and costs associated with the 7Geese acquisition and other acquisitions totaling $0.6 million and $0.3 million, respectively. Corporate adjustments for the fiscal year ended June 30, 2020 also include costs related to implementing certain expense saving initiatives as a result of the COVID-19 pandemic totaling $0.9 million.
****Corporate adjustments for the three months ended June 30, 2021 and 2020 relate to costs associated with the 7Geese acquisition and other acquisitions of $0.1 million and $0.2 million, respectfully. Corporate adjustments for the three months ended June 30, 2020 also include costs related to implementing certain expense saving initiatives as a result of the COVID-19 pandemic totaling $1.0 million. Corporate adjustments for the fiscal years ended June 30, 2021 and 2020 relate to costs associated with the 7Geese acquisition and other acquisitions of $0.1 million and $0.2 million, respectively. Corporate adjustments for the fiscal year ended June 30, 2020 also relate to certain costs related to the transition of the new executive leadership team and closure of a standalone facility of $0.3 million and costs related to implementing certain expense saving initiatives as a result of the COVID-19 pandemic totaling $1.0 million.
Adjusted Net Income Attributable to Paycor HCM, Inc. (Unaudited)
|
Three Months Ended |
|
Year Ended |
| (in thousands) |
June 30, 2021 |
|
June 30, 2020 |
|
June 30, 2021 |
|
June 30, 2020 |
| Net loss attributable to Paycor HCM, Inc. |
$ |
(32,810 |
) |
|
$ |
(25,262 |
) |
|
$ |
(96,920 |
) |
|
$ |
(90,193 |
) |
| Accretion of redeemable noncontrolling interests |
6,538 |
|
|
5,109 |
|
|
24,438 |
|
|
22,890 |
|
| Loss (gain) on extinguishment of debt |
2,195 |
|
|
— |
|
|
2,195 |
|
|
(6,240 |
) |
| Amortization expense* |
30,899 |
|
|
35,197 |
|
|
129,762 |
|
|
125,768 |
|
| Liability incentive award compensation expense |
(257 |
) |
|
266 |
|
|
(189 |
) |
|
3,055 |
|
| Corporate adjustments** |
1,883 |
|
|
5,805 |
|
|
7,747 |
|
|
12,149 |
|
| Income tax effect on adjustments*** |
(8,333 |
) |
|
(9,905 |
) |
|
(33,484 |
) |
|
(32,336 |
) |
| Adjusted Net Income Attributable to Paycor HCM, Inc. |
$ |
115 |
|
|
$ |
11,210 |
|
|
$ |
33,549 |
|
|
$ |
35,093 |
|
*Amortization expense includes amortization of stock-based compensation and intangible assets.
**Corporate adjustments for the three months ended June 30, 2021 relate to certain costs associated with our efforts to become a public company, including the implementation of a new enterprise-resource planning system and professional, consulting, and other costs of $1.2 million, costs related to implementing certain saving and other initiatives as a result of the COVID-19 pandemic totaling $0.5 million, and transaction expenses and costs associated with the 7Geese acquisition and other acquisitions totaling $0.2 million. Corporate adjustments for the three months ended June 30, 2020 relate to certain costs related to the transition of the new executive leadership team and closure of a standalone facility of $1.7 million, costs associated with our efforts to become a public company, including the implementation of a new enterprise-resource planning system and professional, consulting, and other costs of $0.5 million, transaction expenses and costs associated with acquisitions totaling $0.2 million, and costs related to implementing certain saving initiatives as a result of the COVID-19 pandemic totaling $3.4 million. Corporate adjustments for the fiscal years ended June 30, 2021 and 2020 relate to certain costs related to the transition of the new executive leadership team and closure of a standalone facility of $1.0 million and $6.0 million, respectively, as well as costs associated with our efforts to become a public company, including the implementation of a new enterprise-resource planning system and professional, consulting, and other costs of $5.5 million and $2.2 million, respectively, transaction expenses and costs associated with the 7Geese acquisition and other acquisitions totaling $0.7 million and $0.5 million, respectively, and costs related to implementing certain expense saving and other initiatives related to the COVID-19 pandemic totaling $0.5 million and $3.4 million, respectively.
***All of the adjustments, except for the accretion of redeemable noncontrolling interests, are adjusted for the effect of income taxes using a 24% statutory tax rate for the periods presented.
