Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Five9 Reports Second Quarter Revenue Growth of 18% to a Record $222.9 Million

FIVN

28% Growth in LTM Enterprise Subscription Revenue

Q2 Record GAAP Operating Cash Flow of $21.9 Million

Five9, Inc. (NASDAQ:FIVN), the intelligent CX Platform provider, today reported results for the second quarter ended June 30, 2023.

Second Quarter 2023 Financial Results

  • Revenue for the second quarter of 2023 increased 18% to a record $222.9 million, compared to $189.4 million for the second quarter of 2022.
  • GAAP gross margin was 53.2% for the second quarter of 2023, compared to 53.4% for the second quarter of 2022.
  • Adjusted gross margin was 61.8% for the second quarter of 2023, compared to 60.7% for the second quarter of 2022.
  • GAAP net loss for the second quarter of 2023 was $(21.7) million, or $(0.30) per basic share, and (9.8)% of revenue, compared to GAAP net loss of $(23.7) million, or $(0.34) per basic share, and (12.5)% of revenue, for the second quarter of 2022.
  • Non-GAAP net income for the second quarter of 2023 was $37.4 million, or $0.52 per diluted share, and 16.8% of revenue, compared to non-GAAP net income of $24.3 million, or $0.34 per diluted share, and 12.8% of revenue, for the second quarter of 2022.
  • Adjusted EBITDA for the second quarter of 2023 was $41.5 million, or 18.6% of revenue, compared to $33.1 million, or 17.5% of revenue, for the second quarter of 2022.
  • GAAP operating cash flow for the second quarter of 2023 was $21.9 million, compared to GAAP operating cash flow of $(3.1) million for the second quarter of 2022.

“We are pleased to report strong second quarter results with revenue growing 18% year-over-year to a record $222.9 million. This growth continues to be driven by our Enterprise business where LTM subscription revenue grew 28% year-over-year. In the second quarter, we achieved another record for GAAP operating cash flow, as adjusted EBITDA margin reached 19%. We experienced a particularly strong quarter for new logo bookings, demonstrating our strong go-to-market execution. We have been a leader in AI and Automation and will continue to push this industry forward, as AI serves as a tailwind for our business and leads to TAM expansion. We remain strategically focused on enabling enterprises to reimagine their customer experience by providing our Intelligent CX Platform combined with our passionate experts.”

- Mike Burkland, Chairman and CEO, Five9

Business Outlook

Five9 provides guidance based on current market conditions and expectations. Five9 emphasizes that the guidance is subject to various important cautionary factors referenced in the section entitled "Forward-Looking Statements" below, including risks and uncertainties associated with the ongoing macroeconomic conditions.

  • For the full year 2023, Five9 expects to report:
    • Revenue in the range of $908.0 to $910.0 million.
    • GAAP net loss per share in the range of $(1.48) to $(1.37), assuming basic shares outstanding of approximately 72.2 million.
    • Non-GAAP net income per share in the range of $1.79 to $1.83, assuming diluted shares outstanding of approximately 73.3 million.
  • For the third quarter of 2023, Five9 expects to report:
    • Revenue in the range of $223.5 to $224.5 million.
    • GAAP net loss per share in the range of $(0.40) to $(0.35), assuming basic shares outstanding of approximately 72.4 million.
    • Non-GAAP net income per share in the range of $0.42 to $0.44, assuming diluted shares outstanding of approximately 73.7 million.

With respect to Five9’s guidance as provided above, please refer to the “Reconciliation of GAAP Net Loss to Non-GAAP net income - Guidance” table for more details, including important assumptions upon which such guidance is based.

Conference Call Details

Five9 will discuss its second quarter 2023 results today, August 7, 2023, via Zoom webinar at 4:30 p.m. Eastern Time. To access the webinar, please register by clicking here. A copy of this press release will be furnished to the Securities and Exchange Commission on a Current Report on Form 8-K and will be posted to our website, prior to the conference call.

A live webcast and a replay will be available on the Investor Relations section of the Company’s web-site at http://investors.five9.com/.

Non-GAAP Financial Measures

In addition to disclosing financial measures prepared in accordance with U.S. generally accepted accounting principles (GAAP), this press release and the accompanying tables contain certain non-GAAP financial measures. We calculate adjusted gross profit and adjusted gross margin by adding back the following items to gross profit: depreciation, intangibles amortization, stock-based compensation, exit costs related to the closure and relocation of our Russian operations, acquisition-related transaction and one-time integration costs, and refund for prior year overpayment of USF fees. We calculate adjusted EBITDA by adding back or removing the following items to or from GAAP net loss: depreciation and amortization, stock-based compensation, interest expense, interest (income) and other, exit costs related to closure and relocation of our Russian operations, acquisition-related transaction costs and one-time integration costs, contingent consideration expense, refund for prior year overpayment of USF fees and provision for income taxes. We calculate non-GAAP operating income by adding back or removing the following items to or from GAAP loss from operations: stock-based compensation, intangibles amortization, exit costs related to the closure and relocation of our Russian operations, acquisition-related transaction and one-time integration costs, contingent consideration expense and refund for prior year overpayment of USF fees. We calculate non-GAAP net income by adding back or removing the following items to or from GAAP net loss: stock-based compensation, intangibles amortization, amortization of discount and issuance costs on convertible senior notes, exit costs related to the closure and relocation of our Russian operations, acquisition-related transaction costs and one-time integration costs, contingent consideration expense, refund for prior year overpayment of USF fees and tax provision associated with acquired companies. For the periods presented, these adjustments from GAAP net loss to non-GAAP net income do not include any presentation of the net tax effect of such adjustments given our significant net operating loss carryforwards. Non-GAAP financial measures do not have any standardized meaning and are therefore unlikely to be comparable to similarly titled measures presented by other companies. The Company considers these non-GAAP financial measures to be important because they provide useful measures of the operating performance of the Company, exclusive of factors that do not directly affect what we consider to be our core operating performance, as well as unusual events. The Company’s management uses these measures to (i) illustrate underlying trends in the Company’s business that could otherwise be masked by the effect of income or expenses that are excluded from non-GAAP measures, and (ii) establish budgets and operational goals for managing the Company’s business and evaluating its performance. In addition, investors often use similar measures to evaluate the operating performance of a company. Non-GAAP financial measures are presented only as supplemental information for purposes of understanding the Company’s operating results. The non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP. Please see the reconciliation of non-GAAP financial measures set forth in this release.

Forward-Looking Statements

This news release contains certain forward-looking statements, including the statements in the quotes from our Chairman and Chief Executive Officer, including statements regarding Five9’s business strategies, market opportunity, and ability to capitalize on that opportunity, Five9's AI and automation initiatives, and the potential impact of these initiatives on Five9's business and total addressable market, and the third quarter and full year 2023 financial projections set forth under the caption “Business Outlook,” that are based on our current expectations and involve numerous risks and uncertainties that may cause these forward-looking statements to be inaccurate. Risks that may cause these forward-looking statements to be inaccurate include, among others: (i) the impact of adverse economic conditions, including the impact of macroeconomic deterioration, including increased inflation, increased interest rates, supply chain disruptions, decreased economic output and fluctuations in currency rates, the impact of the Russia-Ukraine conflict, and other factors, that may continue to harm our business; (ii) if we are unable to attract new clients or sell additional services and functionality to our existing clients, our revenue and revenue growth will be harmed; (iii) if our existing clients terminate their subscriptions, reduce their subscriptions and related usage, or fail to grow subscriptions at the rate they have in the past or that we might expect, our revenues and gross margins will be harmed and we will be required to spend more money to grow our client base; (iv) because a significant percentage of our revenue is derived from existing clients, downturns or upturns in new sales will not be immediately reflected in our operating results and may be difficult to discern; (v) we have established, and are continuing to increase, our network of technology solution brokers and resellers to sell our solution; our failure to effectively develop, manage, and maintain this network could materially harm our revenues; (vi) our quarterly and annual results may fluctuate significantly, including as a result of the timing and success of new product and feature introductions by us, and may not fully reflect the underlying performance of our business and may result in decreases in the price of our common stock; (vii) our recent rapid growth may not be indicative of our future growth, and even if we continue to grow rapidly, we may fail to manage our growth effectively; (viii) our recent Chief Executive Officer transition could disrupt our operations, result in additional executive and personnel transitions and make it more difficult for us to hire and retain employees; (ix) failure to adequately retain and expand our sales force will impede our growth; (x) if we fail to manage our technical operations infrastructure, our existing clients may experience service outages, our new clients may experience delays in the deployment of our solution and we could be subject to, among other things, claims for credits or damages; (xi) further development of our AI solutions may not be successful and may result in reputational harm and our future operating results could be materially harmed; (xii) the AI technology and features incorporated into our solution include new and evolving technologies that may present both legal and business risks; (xiii) the use of AI by our workforce may present risks to our business; (xiv) our growth depends in part on the success of our strategic relationships with third parties and our failure to successfully maintain, grow and manage these relationships could harm our business; (xv) the markets in which we participate involve a high number of competitors that are continuing to increase, and if we do not compete effectively, our operating results could be harmed; (xvi) we continue to expand our international operations, which exposes us to significant macroeconomic and other risks; (xvii) security breaches and improper access to or disclosure of our data or our clients’ data, or other cyber attacks on our systems, could result in litigation and regulatory risk, harm our reputation and our business; (xviii) we may acquire other companies or technologies, or be the target of strategic transactions, or be impacted by transactions by other companies, which could divert our management’s attention, result in additional dilution to our stockholders or use a significant amount of our cash resources and otherwise disrupt our operations and harm our operating results; (xix) we sell our solution to larger organizations that require longer sales and implementation cycles and often demand more configuration and integration services or customized features and functions that we may not offer, any of which could delay or prevent these sales and harm our growth rates, business and operating results; (xx) we rely on third-party telecommunications and internet service providers to provide our clients and their customers with telecommunication services and connectivity to our cloud contact center software and any failure by these service providers to provide reliable services could cause us to lose clients and subject us to claims for credits or damages, among other things; (xxi) we have a history of losses and we may be unable to achieve or sustain profitability; (xxii) the contact center software solutions market is subject to rapid technological change, and we must develop and sell incremental and new cloud contact center solutions, which we refer to as our solution, in order to maintain and grow our business; (xxiii) our stock price has been volatile, may continue to be volatile and may decline, including due to factors beyond our control; (xxiv) we may not be able to secure additional financing on favorable terms, or at all, to meet our future capital needs; (xxv) failure to comply with laws and regulations could harm our business and our reputation; (xxvi) we may not have sufficient cash to service our convertible senior notes and repay such notes, if required, and other risks attendant to our convertible senior notes and increased debt levels; and (xxvii) the other risks detailed from time-to-time under the caption “Risk Factors” and elsewhere in our Securities and Exchange Commission filings and reports, including, but not limited to, our most recent annual report on Form 10-K and quarterly reports on Form 10-Q. Such forward-looking statements speak only as of the date hereof and readers should not unduly rely on such statements. We undertake no obligation to update the information contained in this press release, including in any forward-looking statements.

About Five9

The Five9 Intelligent CX Platform provides a comprehensive suite of solutions for orchestrating fluid customer experiences. Our cloud-native, multi-tenant, scalable, reliable, and secure platform includes contact center; omni-channel engagement; Workforce Engagement Management; extensibility through more than 1,000 partners; and innovative, practical AI, automation and journey analytics that are embedded as part of the platform. Five9 brings the power of people, technology, and partners to more than 2,500 organizations worldwide. For more information, visit www.five9.com.

FIVE9, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

June 30, 2023

December 31, 2022

ASSETS

Current assets:

Cash and cash equivalents

$

195,592

$

180,520

Marketable investments

464,244

433,743

Accounts receivable, net

88,461

87,494

Prepaid expenses and other current assets

38,476

29,711

Deferred contract acquisition costs, net

54,462

47,242

Total current assets

841,235

778,710

Property and equipment, net

98,879

101,221

Operating lease right-of-use assets

43,748

44,120

Finance lease right-of-use assets

2,167

Intangible assets, net

22,501

28,192

Goodwill

165,420

165,420

Marketable investments

85,110

885

Other assets

17,329

11,057

Deferred contract acquisition costs, net — less current portion

126,555

114,880

Total assets

$

1,402,944

$

1,244,485

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:

Accounts payable

$

23,286

$

23,629

Accrued and other current liabilities

58,860

53,092

Operating lease liabilities

11,931

10,626

Finance lease liabilities

704

Accrued federal fees

3,384

2,471

Sales tax liabilities

2,547

2,973

Deferred revenue

57,539

57,816

Convertible senior notes

169

Total current liabilities

158,251

150,776

Convertible senior notes - less current portion

740,215

738,376

Sales tax liabilities — less current portion

912

899

Operating lease liabilities — less current portion

39,973

41,389

Finance lease liabilities — less current portion

1,463

Other long-term liabilities

3,331

3,080

Total liabilities

944,145

934,520

Stockholders’ equity:

Common stock

72

71

Additional paid-in capital

832,197

635,668

Accumulated other comprehensive loss

(1,397

)

(2,688

)

Accumulated deficit

(372,073

)

(323,086

)

Total stockholders’ equity

458,799

309,965

Total liabilities and stockholders’ equity

$

1,402,944

$

1,244,485

FIVE9, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

Three Months Ended

Six Months Ended

June 30, 2023

June 30, 2022

June 30, 2023

June 30, 2022

Revenue

$

222,882

$

189,382

$

441,321

$

372,159

Cost of revenue

104,361

88,229

209,117

177,096

Gross profit

118,521

101,153

232,204

195,063

Operating expenses:

Research and development

39,210

34,992

77,318

70,816

Sales and marketing

74,077

64,098

150,391

128,709

General and administrative

30,477

23,824

58,735

48,138

Total operating expenses

143,764

122,914

286,444

247,663

Loss from operations

(25,243

)

(21,761

)

(54,240

)

(52,600

)

Other (expense) income, net:

Interest expense

(1,866

)

(1,857

)

(3,711

)

(3,727

)

Interest income and other

6,123

280

10,244

1,125

Total other income (expense), net

4,257

(1,577

)

6,533

(2,602

)

Loss before income taxes

(20,986

)

(23,338

)

(47,707

)

(55,202

)

Provision for income taxes

753

332

1,280

2,588

Net loss

$

(21,739

)

$

(23,670

)

$

(48,987

)

$

(57,790

)

Net loss per share:

Basic and diluted

$

(0.30

)

$

(0.34

)

$

(0.69

)

$

(0.83

)

Shares used in computing net loss per share:

Basic and diluted

71,627

69,748

71,444

69,363

FIVE9, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

Six Months Ended

June 30, 2023

June 30, 2022

Cash flows from operating activities:

Net loss

$

(48,987

)

$

(57,790

)

Adjustments to reconcile net loss to net cash provided by operating activities:

Depreciation and amortization

23,071

22,435

Amortization of operating lease right-of-use assets

5,838

4,942

Amortization of deferred contract acquisition costs

25,710

18,653

(Accretion of discount) amortization of premium on marketable investments

(4,315

)

1,114

Provision for credit losses

528

505

Stock-based compensation

104,110

84,179

Amortization of discount and issuance costs on convertible senior notes

1,839

1,852

Deferred taxes

250

2,054

Change in fair of value of contingent consideration

260

Payment of contingent consideration liability in excess of acquisition-date fair value

(5,900

)

Other

622

172

Changes in operating assets and liabilities:

Accounts receivable

(1,494

)

310

Prepaid expenses and other current assets

(8,764

)

(8,092

)

Deferred contract acquisition costs

(44,606

)

(42,854

)

Other assets

(5,344

)

(92

)

Accounts payable

2,316

4,487

Accrued and other current liabilities

3,966

(4,107

)

Accrued federal fees and sales tax liability

500

(2,677

)

Deferred revenue

(680

)

7,571

Other liabilities

704

(1,423

)

Net cash provided by operating activities

55,264

25,599

Cash flows from investing activities:

Purchases of marketable investments

(337,595

)

(151,712

)

Proceeds from sales of marketable investments

245

600

Proceeds from maturities of marketable investments

227,836

214,585

Purchases of property and equipment

(16,642

)

(34,474

)

Capitalization of software development costs

(3,565

)

(1,392

)

Cash paid for an equity investment in a privately-held company

(2,000

)

Net cash (used in) provided by investing activities

(129,721

)

25,607

Cash flows from financing activities:

Repayment of outstanding 2023 convertible senior notes at maturity

(169

)

Cash received from the settlement at maturity of the outstanding capped calls associated with the 2023 convertible senior notes

74,453

Repurchase of a portion of 2023 convertible senior notes, net of costs

(34,034

)

Proceeds from exercise of common stock options

6,981

3,005

Proceeds from sale of common stock under ESPP

9,444

8,338

Payment of contingent consideration liability up to acquisition-date fair value

(18,100

)

Net cash provided by (used in) financing activities

90,709

(40,791

)

Net (decrease) increase in cash and cash equivalents

16,252

10,415

Cash, cash equivalents and restricted cash:

Beginning of period

180,987

91,391

End of period

$

197,239

$

101,806

FIVE9, INC.

RECONCILIATION OF GAAP GROSS PROFIT TO ADJUSTED GROSS PROFIT

(In thousands, except percentages)

(Unaudited)

Three Months Ended

Six Months Ended

June 30, 2023

June 30, 2022

June 30, 2023

June 30, 2022

GAAP gross profit

$

118,521

$

101,153

$

232,204

$

195,063

GAAP gross margin

53.2

%

53.4

%

52.6

%

52.4

%

Non-GAAP adjustments:

Depreciation

6,424

5,812

12,485

11,365

Intangibles amortization

2,845

2,935

5,691

5,882

Stock-based compensation

9,888

8,538

19,221

16,330

Exit costs related to closure and relocation of Russian operations

51

3

75

383

Acquisition-related and one-time integration costs

80

34

128

Refund for prior year overpayment of USF fees

(3,511

)

(3,511

)

Adjusted gross profit

$

137,729

$

115,010

$

269,710

$

225,640

Adjusted gross margin

61.8

%

60.7

%

61.1

%

60.6

%

FIVE9, INC.

RECONCILIATION OF GAAP NET LOSS TO ADJUSTED EBITDA

(In thousands, except percentages)

(Unaudited)

Three Months Ended

Six Months Ended

June 30, 2023

June 30, 2022

June 30, 2023

June 30, 2022

GAAP net loss

$

(21,739

)

$

(23,670

)

$

(48,987

)

$

(57,790

)

Non-GAAP adjustments:

Depreciation and amortization

11,724

11,640

23,071

22,435

Stock-based compensation

53,367

44,786

104,110

84,179

Interest expense

1,866

1,857

3,711

3,727

Interest (income) and other

(6,123

)

(280

)

(10,244

)

(1,125

)

Exit costs related to closure and relocation of Russian operations (1)

815

214

1,411

3,441

Acquisition-related transaction and one-time integration costs

877

1,714

2,332

3,352

Contingent consideration expense

260

Refund for prior year overpayment of USF fees

(3,511

)

(3,511

)

Provision for income taxes

753

332

1,280

2,588

Adjusted EBITDA

$

41,540

$

33,082

$

76,684

$

57,556

Adjusted EBITDA as % of revenue

18.6

%

17.5

%

17.4

%

15.5

%

(1) Exit costs related to the closure and relocation of our Russian operations was $1.1 million and $1.8 million during the three and six months ended June 30, 2023. The $0.8 million and $1.4 million adjustments presented above were net of $0.3 million and $0.4 million included in “Interest (income) and other.” Exit costs related to the closure and relocation of our Russian operations was $1.1 million and $3.9 million during the three and six months ended June 30, 2022. The $0.2 million and $3.4 million adjustments presented above were net of $0.7 million and $0.8 million included in “Depreciation and amortization” and $0.2 million and $(0.3) million included in “Interest (income) and other.”

FIVE9, INC.

RECONCILIATION OF GAAP OPERATING LOSS TO NON-GAAP OPERATING INCOME

(In thousands)

(Unaudited)

Three Months Ended

Six Months Ended

June 30, 2023

June 30, 2022

June 30, 2023

June 30, 2022

Loss from operations

$

(25,243

)

$

(21,761

)

$

(54,240

)

$

(52,600

)

Non-GAAP adjustments:

Stock-based compensation

53,367

44,786

104,110

84,179

Intangibles amortization

2,845

2,935

5,691

5,882

Exit costs related to closure and relocation of Russian operations

815

883

1,411

4,215

Acquisition-related transaction and one-time integration costs

877

1,714

2,332

3,352

Contingent consideration expense

260

Refund for prior year overpayment of USF fees

(3,511

)

(3,511

)

Non-GAAP operating income

$

32,661

$

25,046

$

59,304

$

41,777

FIVE9, INC.

RECONCILIATION OF GAAP NET LOSS TO NON-GAAP NET INCOME

(In thousands, except per share data)

(Unaudited)

Three Months Ended

Six Months Ended

June 30, 2023

June 30, 2022

June 30, 2023

June 30, 2022

GAAP net loss

$

(21,739

)

$

(23,670

)

$

(48,987

)

$

(57,790

)

Non-GAAP adjustments:

Stock-based compensation

53,367

44,786

104,110

84,179

Intangibles amortization

2,845

2,935

5,691

5,882

Amortization of discount and issuance costs on convertible senior notes

931

922

1,839

1,852

Exit costs related to closure and relocation of Russian operations

1,110

1,125

1,851

3,874

Acquisition-related transaction and one-time integration costs

877

1,714

2,332

3,352

Contingent consideration expense

260

Refund for prior year overpayment of USF fees

(3,511

)

(3,511

)

Tax provision associated with acquired companies

1,830

Income tax expense effects (1)

Non-GAAP net income

$

37,391

$

24,301

$

66,836

$

39,928

GAAP net loss per share:

Basic and diluted

$

(0.30

)

$

(0.34

)

$

(0.69

)

$

(0.83

)

Non-GAAP net income per share:

Basic

$

0.52

$

0.35

$

0.94

$

0.58

Diluted

$

0.52

$

0.34

$

0.92

$

0.56

Shares used in computing GAAP net loss per share:

Basic and diluted

71,627

69,748

71,444

69,363

Shares used in computing non-GAAP net income per share:

Basic

71,627

69,748

71,444

69,363

Diluted

72,600

71,083

72,474

70,869

(1)

Non-GAAP adjustments do not have an impact on our federal income tax provision due to past non-GAAP losses, and state taxes are immaterial.

FIVE9, INC.

SUMMARY OF STOCK-BASED COMPENSATION, DEPRECIATION AND INTANGIBLES AMORTIZATION

(In thousands)

(Unaudited)

Three Months Ended

June 30, 2023

June 30, 2022

Stock-Based
Compensation

Depreciation

Intangibles
Amortization

Stock-Based
Compensation

Depreciation

Intangibles
Amortization

Cost of revenue

$

9,888

$

6,424

$

2,845

$

8,538

$

5,812

$

2,935

Research and development

13,013

868

11,818

804

Sales and marketing

17,391

1

14,963

1

General and administrative

13,075

1,586

9,467

2,088

Total

$

53,367

$

8,879

$

2,845

$

44,786

$

8,705

$

2,935

Six Months Ended

June 30, 2023

June 30, 2022

Stock-Based
Compensation

Depreciation

Intangibles
Amortization

Stock-Based
Compensation

Depreciation

Intangibles
Amortization

Cost of revenue

$

19,221

$

12,485

$

5,691

$

16,330

$

11,365

$

5,882

Research and development

25,395

1,740

21,963

1,629

Sales and marketing

34,436

2

28,387

2

General and administrative

25,058

3,153

17,499

3,557

Total

$

104,110

$

17,380

$

5,691

$

84,179

$

16,553

$

5,882

FIVE9, INC.

RECONCILIATION OF GAAP NET LOSS TO NON-GAAP NET INCOME – GUIDANCE(1)

(In thousands, except per share data)

(Unaudited)

Three Months Ending

Year Ending

September 30, 2023

December 31, 2023

Low

High

Low

High

GAAP net loss

$

(29,086

)

$

(25,512

)

$

(107,060

)

$

(99,128

)

Non-GAAP adjustments:

Stock-based compensation(2)

55,016

53,016

210,914

206,914

Intangibles amortization

2,884

2,884

11,459

11,459

Amortization of discount and issuance costs on convertible senior notes

954

954

4,189

4,189

Exit costs related to closure and relocation of Russian operations

600

600

3,051

3,051

Acquisition-related transaction and one-time integration costs(3)

585

485

8,367

7,367

Income tax expense effects(4)

Non-GAAP net income

$

30,953

$

32,427

$

130,920

$

133,852

GAAP net loss per share, basic and diluted

$

(0.40

)

$

(0.35

)

$

(1.48

)

$

(1.37

)

Non-GAAP net income per share:

Basic

$

0.43

$

0.45

$

1.81

$

1.85

Diluted

$

0.42

$

0.44

$

1.79

$

1.83

Shares used in computing GAAP net loss per share and non-GAAP net income per share:

Basic

72,400

72,400

72,200

72,200

Diluted

73,700

73,700

73,300

73,300

(1)

Represents guidance discussed on August 7, 2023. Reader shall not construe presentation of this information after August 7, 2023 as an update or reaffirmation of such guidance.

(2)

Stock-based compensation expenses are based on a range of probable significance, assuming market price for our common stock that is approximately consistent with current levels.

(3)

Acquisition-related transaction and one-time integration costs are based on a range of probable significance for pending acquisition.

(4)

Non-GAAP adjustments do not have an impact on our federal income tax provision due to past non-GAAP losses, and state taxes are immaterial.



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today