Upgrade to SI Premium - Free Trial

Form 8-K Sailpoint Technologies For: May 08

May 8, 2019 4:22 PM

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): May 8, 2019

 

 

SailPoint Technologies Holdings, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

 

 

 

 

 

Delaware

 

1-38297

 

47-1628077

(State or other jurisdiction of

incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification Number)

 

 

11120 Four Points Drive, Suite 100

Austin, TX

 

78726

(Address of principal executive offices)

 

(Zip code)

(512) 346-2000

(Registrant’s telephone number, including area code)

 

 

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging Growth Company    

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  

Securities registered pursuant to Section 12(b) of the Securities Exchange Act of 1934:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common stock, $0.0001 par value per share

“SAIL”

New York Stock Exchange

  


Item 2.02 Results of Operations and Financial Condition.

On May 8, 2019, SailPoint Technologies Holdings, Inc. (the “Company”) issued a press release announcing the Company’s financial results for the quarter ended March 31, 2019. A copy of the press release is furnished as Exhibit 99.1 to this report and incorporated into this Item 2.02 by reference.

The information furnished in this Item 2.02, including the press release incorporated into this Item 2.02, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, regardless of any general incorporation language in such filing, except as shall be expressly set forth by specific reference in such filing.

Item 9.01Financial Statements and Exhibits.

(d) Exhibits.

 

 

 

 

Exhibit No.

  

Description

 

 

99.1

  

Press Release dated May 8, 2019


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

SAILPOINT TECHNOLOGIES HOLDINGS, INC.

 

 

By:

 

/s/ Cam McMartin

Name:

 

Cam McMartin

Title:

 

Chief Operating Officer

(Principal Financial Officer)

Date: May 8, 2019

 

 

Exhibit 99.1

SailPoint Announces First Quarter 2019 Financial Results

First quarter 2019 total revenue of $60.6 million up 24% year over year

 

AUSTIN, May 8, 2019 – SailPoint Technologies Holdings, Inc. (NYSE: SAIL), the leader in enterprise identity governance, today announced financial results for the first quarter ending March 31, 2019.

 

“Our Q1 results were in-line with our guidance, with total revenue increasing 24% year-over-year. We added 46 net new customers during the quarter with solid partner contribution and ongoing success with legacy replacements. As organizations of all sizes move along their digital transformation journey, identity governance is increasing in strategic importance and our leading solutions are well positioned to meet the needs of our customers,” said Mark McClain, SailPoint’s CEO and Co-founder.  

“We continue to be excited about the identity governance market and our best-in-class solutions, but we’ve seen some recent changes in our pipeline that are impacting our expectations for the second quarter and remainder of 2019.  We believe we have identified the challenges and are making changes in our go-to-market initiatives.  We are confident that we are on a path that sets us up well for the future.”

Financial Highlights for First Quarter 2019:

 

Revenue: Total revenue was $60.6 million, a 24% increase over Q1 2018. License revenue was $18.7 million, a 11% increase over Q1 2018. Subscription revenue was $31.8 million, a 41% increase over Q1 2018. Services and other revenue was $10.1 million, a 5% increase over Q1 2018.

 

Operating Loss: Loss from operations was $(6.7) million, compared to $(3.7) million in Q1 2018. Non-GAAP income from operations was $0.5 million, compared to $3.6 million in Q1 2018

 

Net Income (Loss): Net loss was $(8.4) million, compared to net loss of $(2.3) million in Q1 2018. Net loss available to common stockholders per basic and diluted share was $(0.10) compared to net loss available to common stockholders per basic and diluted share of $(0.03) in Q1 2018. Non-GAAP net loss was $(0.1) million, compared to non-GAAP net income of $2.3 million in Q1 2018. Non-GAAP net loss per basic and diluted share was $(0.00) compared to non-GAAP net income per diluted share of $0.03 in Q1 2018.

 

Adjusted EBITDA: Adjusted EBITDA was $1.1 million, compared to $3.9 million in Q1 2018.

 

The tables included in this press release present reconciliations of non-GAAP income from operations to GAAP loss from operations, non-GAAP net income (loss) to GAAP net loss, non-GAAP to GAAP weighted average shares outstanding and adjusted EBITDA to GAAP net loss for the three months ended March 31, 2019 and 2018. An explanation of these measures is also included below under the heading "Non-GAAP Financial Measures."

 

Financial Outlook:

 

For the second quarter of 2019, SailPoint expects:

 

Revenue in the range of $59.7 million to $61.2 million

 

Non-GAAP loss from operations in the range of $(3.5) million to $(3.0) million

 

Non-GAAP net loss per basic and diluted common share of $(0.05), based on estimated cash income tax payments of $0.8 million and 89.0 million basic and diluted common shares outstanding. Expectations of non-GAAP income (loss) from operations and non-GAAP net (loss) per basic and diluted common share exclude items outlined in the “Non-GAAP Financial Measures” section below.

 

For the full year 2019, SailPoint now expects:

 

Revenue in the range of $277.0 million to $281.5 million

 

Non-GAAP income from operations in the range of $17.1 million to $18.6 million


 

 

Non-GAAP net income per diluted common share in the range of $0.14 to $0.16, based on estimated cash income tax payments of $2.0 million and 93.0 million diluted common shares outstanding. Expectations of non-GAAP income from operations and non-GAAP net income per diluted common share exclude items outlined in the “Non-GAAP Financial Measures” section below.

 

These statements regarding SailPoint’s expectations of its financial outlook are forward-looking and actual results may differ materially. Refer to “Forward-Looking Statements” below for information on the factors that could cause its actual results to differ materially from these forward-looking statements.

 

All of SailPoint’s forward-looking non-GAAP financial measures exclude estimates for stock-based compensation expense and amortization of acquired intangibles. SailPoint has not reconciled its expectations as to non-GAAP income (loss) from operations and non-GAAP net income (loss) per basic and diluted common shares to their most directly comparable GAAP measure due to the high variability and difficulty in making accurate forecasts and projections, particularly with respect to stock-based compensation expense. Stock-based compensation expense is affected by future hiring, turnover, and retention needs, as well as the future fair market value of our common stock, all of which are difficult to predict and subject to change. The actual amount of the excluded stock-based compensation expense will have a significant impact on SailPoint’s GAAP income (loss) from operations and GAAP net income (loss) per basic and diluted common share. Accordingly, reconciliations of our forward-looking non-GAAP income (loss) from operations and non-GAAP net income (loss) per basic and diluted common shares are not available without unreasonable effort.

 

Conference Call and Webcast:

 

SailPoint will host a conference call today, May 8, 2019, at 5:00 p.m. Eastern Time to discuss its first quarter 2019 financial results. The dial-in number will be 877-407-0792 or 201-689-8263. Additionally, a live webcast of the conference call will be available on SailPoint’s website at  https://investors.sailpoint.com.

 

Following the conference call, a replay will be available until midnight on May 22, 2019. The replay dial-in number will be 844-512-2921 or 412-317-6671, using the replay pin number: 13689391. An archived webcast of the call will also be available at https://investors.sailpoint.com.

 

Non-GAAP Financial Measures:

 

In addition to SailPoint’s financial information presented in accordance with generally accepted accounting principles in the United States (“GAAP”), SailPoint uses certain non-GAAP financial measures to clarify and enhance SailPoint’s understanding of past performance and future prospects. Generally, a non-GAAP financial measure is a numerical measure of a company’s operating performance, financial position or cash flow that includes or excludes amounts that are included or excluded from the most directly comparable measure calculated and presented in accordance with GAAP. SailPoint monitors the non-GAAP financial measures described below, and SailPoint’s management believes they are helpful to investors because they provide an additional tool to use in evaluating SailPoint’s financial and business trends and operating results. In addition, SailPoint’s management uses these non-GAAP measures to compare SailPoint’s performance to that of prior periods for trend analysis and for budgeting and planning purposes. In particular, SailPoint believes that non-GAAP income (loss) from operations, non-GAAP net income (loss), non-GAAP net income (loss) available to common stockholders per basic share and per diluted share, and adjusted EBITDA, are important measures for evaluating SailPoint’s performance because they facilitate comparisons of SailPoint’s core operating results from period to period by removing, where applicable, the impact of SailPoint’s capital structure (net interest income or expense from SailPoint’s outstanding debt, as well as amortization of debt issuance costs, asset base (depreciation and amortization), income taxes, purchase accounting adjustments and stock-based compensation expense.

 

SailPoint’s non-GAAP financial measures may not provide information that is directly comparable to that provided by other companies in our industry because they may calculate non-GAAP financial results differently than we do. In addition, there are limitations in using non-GAAP financial measures because they are not prepared in accordance with GAAP and exclude expenses that may have a material impact on our reported financial results. The presentation of non-GAAP financial information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with GAAP. SailPoint urges you to review the reconciliations of our non-GAAP financial measures to the comparable GAAP financial measures included below, and not to rely on any single financial measure to evaluate its business.

 

Non-GAAP income from operations.  SailPoint believes that the use of non-GAAP income from operations is helpful to our investors to clarify and enhance their understanding of past performance and future prospects. Non-GAAP income from operations is calculated as income (loss) from operations on a GAAP basis excluding (i) stock-based compensation expense and (ii) amortization of acquired intangibles.

 

Non-GAAP net income (loss) and non-GAAP net income (loss) available to common stockholders per basic and diluted share.  SailPoint believes that the use of non-GAAP net income (loss) and non-GAAP net income (loss) available to common stockholders


 

per basic and diluted share is helpful to our investors to clarify and enhance their understanding of past performance and future prospects. Non-GAAP net income (loss) is calculated as net loss (a) excluding (i) stock-based compensation expense, (ii) amortization of acquired intangibles, (iii) amortization of debt issuance costs and (iv) income tax expense (benefit) and (b) including cash paid for income taxes. SailPoint defines non-GAAP net income (loss) available to common stockholders per basic and diluted share as non-GAAP net income (loss) divided by the non-GAAP weighted average outstanding common shares.

 

Adjusted EBITDA.  Adjusted EBITDA is a non-GAAP financial measure that SailPoint calculates as net loss adjusted to exclude stock-based compensation expense, amortization and depreciation, purchase accounting adjustments, net interest (income) expense and income taxes.

 

The accompanying tables have more details on the reconciliations of non-GAAP financial measures to their nearest comparable GAAP measures.

 

Forward-Looking Statements:

 

This press release and statements made during the above referenced conference call may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including regarding the Company’s strategy, future operations, financial position, prospects, plans and objectives of management, growth rate and its expectations regarding future revenue, operating income or loss or earnings or loss per share. In some cases, you can identify forward-looking statements because they contain words such as “may,” “will,” “will be,” “will likely result,” “should,” “expects,” “plans,” “anticipates,” “could,” “would,” “foresees,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans or intentions. These forward-looking statements are not guarantees of future performance, but are based on management's current expectations, assumptions and beliefs concerning future developments and their potential effect on us, which are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. Our expectations expressed or implied in these forward-looking statements may not turn out to be correct. Our results could be materially different from our expectations because of various risks.

 

Important factors, some of which are beyond our control, that could cause actual results to differ materially from our historical results or those expressed or implied by these forward-looking statements include the following: our ability to attract and retain customers, including larger organizations; our ability to deepen our relationships with existing customers; our expectations regarding our customer growth rate; our business plan and beliefs and objectives for future operations; trends associated with our industry and potential market; benefits associated with use of our platform and services; our ability to develop or acquire new solutions, improve our platform and solutions and increase the value of our platform and solutions; our ability to compete successfully against current and future competitors; our ability to further develop strategic relationships; our ability to achieve positive returns on investments; our plans to acquire complementary businesses, products or technology; our plans to further invest in and grow our business, and our ability to effectively manage our growth and associated investments; our ability to timely and effectively scale and adapt our existing technology, our ability to increase our revenue, our revenue growth rate and gross margin; our ability to generate sufficient revenue to achieve and sustain profitability; our future financial performance, including trends in revenue, cost of revenue, operating expenses, other income and expenses, income taxes, billings and customers; the sufficiency of our cash and cash equivalents and cash generated from operations to meet our working capital and capital expenditure requirements; our ability to raise capital and the loans of those financings; our ability to attract, train and retain qualified employees and key personnel; our ability to maintain and benefit from our corporate culture; our ability to successfully identify, acquire and integrate companies and assets; our ability to successfully enter new markets and manage our international expansion; and our ability to maintain, protect and enhance our intellectual property and not infringe upon others’ intellectual property. These and other important risk factors are described more fully in our reports and other documents filed with the Securities and Exchange Commission (“the SEC”) including (i) under “Risk Factors” in Part I, Item 1A. in our Annual Report on Form 10-K for the year ended December 31, 2018, which was filed with the SEC on March 18, 2019, and (ii) under “Risk Factors” in Part II, Item 1A. in our Quarterly Report on Form 10-Q for the quarter ended March 31, 2019, which was filed with the SEC on May 8, 2019. Moreover, we operate in a very competitive and rapidly changing environment. New risks and uncertainties emerge from time to time and it is not possible for us to predict all risks and uncertainties that could have an impact on the forward-looking statements contained in this press release. We cannot assure you that the results, events and circumstances reflected in the forward-looking statements will be achieved or occur, and actual results, events or circumstances could differ materially from those described in the forward-looking statements.

 

Any forward-looking statement speaks only as of the date as of which such statement is made, and, except as required by law, we undertake no obligation to update or revise publicly any forward-looking statements, whether because of new information, future events, or otherwise.

 

About SailPoint

 

SailPoint, the leader in enterprise identity governance, brings the Power of Identity to customers around the world. SailPoint’s open identity platform gives organizations the power to enter new markets, scale their workforces, embrace new technologies, innovate


 

faster and compete on a global basis. As both an industry pioneer and market leader in identity governance, SailPoint delivers security, operational efficiency and compliance to enterprises with complex IT environments. SailPoint’s customers are among the world’s largest companies in a wide range of industries, including: 8 of the top 15 banks, 4 of the top 6 healthcare insurance and managed care providers, 9 of the top 15 property and casualty insurance providers, 5 of the top 13 pharmaceutical companies, and 11 of the largest 15 federal agencies.

 

More information on SailPoint is available at: www.sailpoint.com.

 

Investor Relations:

Staci Mortenson

ICR for SailPoint

[email protected]

512-664-8916

 

Media Relations:

Jessica Sutera

[email protected]

978-278-5411

 


 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

Three Months Ended

 

 

 

March 31, 2019

 

 

March 31, 2018

 

 

 

(In thousands, except per share data)

 

 

 

(Unaudited)

 

Revenue

 

 

 

 

 

 

 

 

Licenses

 

$

18,669

 

 

$

16,808

 

Subscription

 

 

31,835

 

 

 

22,505

 

Services and other

 

 

10,079

 

 

 

9,628

 

Total revenue

 

 

60,583

 

 

 

48,941

 

Cost of revenue

 

 

 

 

 

 

 

 

Licenses (1)

 

 

1,059

 

 

 

1,138

 

Subscription (1)(2)

 

 

5,813

 

 

 

4,658

 

Services and other (2)

 

 

7,997

 

 

 

6,974

 

Total cost of revenue

 

 

14,869

 

 

 

12,770

 

Gross profit

 

 

45,714

 

 

 

36,171

 

Operating expenses

 

 

 

 

 

 

 

 

Research and development (1)(2)

 

 

12,772

 

 

 

9,762

 

General and administrative (2)

 

 

9,137

 

 

 

7,657

 

Sales and marketing (1)(2)

 

 

30,488

 

 

 

22,459

 

Total operating expenses

 

 

52,397

 

 

 

39,878

 

Loss from operations

 

 

(6,683

)

 

 

(3,707

)

Other expense, net:

 

 

 

 

 

 

 

 

Interest income (expense), net

 

 

11

 

 

 

(1,178

)

Other, net

 

 

(417

)

 

 

(147

)

Total other expense, net

 

 

(406

)

 

 

(1,325

)

Loss before income taxes

 

 

(7,089

)

 

 

(5,032

)

Income tax (expense) benefit

 

 

(1,301

)

 

 

2,730

 

Net loss

 

$

(8,390

)

 

$

(2,302

)

Net loss available to common stockholders

 

$

(8,390

)

 

$

(2,302

)

Net loss per share

 

 

 

 

 

 

 

 

Basic

 

$

(0.10

)

 

$

(0.03

)

Diluted

 

$

(0.10

)

 

$

(0.03

)

Weighted average shares outstanding

 

 

 

 

 

 

 

 

Basic

 

 

88,295

 

 

 

85,719

 

Diluted

 

 

88,295

 

 

 

85,719

 

 

 

(1)

Includes amortization of acquired intangibles as follows:

 

 

 

Three Months Ended

 

 

 

March 31, 2019

 

 

March 31, 2018

 

 

 

(In thousands)

 

Cost of revenue – license

 

$

1,008

 

 

$

1,008

 

Cost of revenue – subscription

 

 

96

 

 

 

96

 

Research and development

 

 

159

 

 

 

34

 

Sales and marketing

 

 

1,068

 

 

 

1,068

 

Total amortization of acquired intangibles

 

$

2,331

 

 

$

2,206

 

 


 

 

 

(2)

Includes stock-based compensation expense and the related employer payroll tax expense as follows:

 

 

 

Three Months Ended

 

 

 

March 31, 2019

 

 

March 31, 2018

 

 

 

(In thousands)

 

Cost of revenue – subscription

 

$

282

 

 

$

121

 

Cost of revenue – services and other

 

 

379

 

 

 

375

 

Research and development

 

 

969

 

 

 

641

 

General and administrative

 

 

1,404

 

 

 

2,340

 

Sales and marketing

 

 

1,836

 

 

 

1,662

 

Total stock-based compensation expense

 

$

4,870

 

 

$

5,139

 

 

 



 

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

 

As of

 

 

 

March 31, 2019

 

 

December 31, 2018

 

 

 

(In thousands, except share data)

 

 

 

(Unaudited)

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

86,223

 

 

$

70,964

 

Restricted cash

 

 

6,289

 

 

 

6,272

 

Accounts receivable

 

 

71,156

 

 

 

101,469

 

Prepayments and other current assets

 

 

22,691

 

 

 

21,850

 

Total current assets

 

 

186,359

 

 

 

200,555

 

Property and equipment, net

 

 

21,452

 

 

 

19,268

 

Right-of-use assets

 

 

32,243

 

 

 

 

Other non-current assets

 

 

22,488

 

 

 

20,374

 

Goodwill

 

 

219,377

 

 

 

219,377

 

Intangible assets, net

 

 

72,529

 

 

 

74,860

 

Total assets

 

$

554,448

 

 

$

534,434

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable

 

$

3,395

 

 

$

4,636

 

Accrued expenses and other liabilities

 

 

18,655

 

 

 

21,731

 

Income taxes payable

 

 

3,263

 

 

 

2,143

 

Deferred revenue

 

 

92,630

 

 

 

95,919

 

Total current liabilities

 

 

117,943

 

 

 

124,429

 

Deferred tax liability - non-current

 

 

4,142

 

 

 

4,142

 

Long-term operating lease liabilities

 

 

39,696

 

 

 

9,788

 

Deferred revenue - non-current

 

 

17,516

 

 

 

18,382

 

Total liabilities

 

 

179,297

 

 

 

156,741

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

 

Common stock, $0.0001 par value

 

 

9

 

 

 

9

 

Preferred stock, $0.0001 par value

 

 

 

 

 

 

Additional paid in capital

 

 

383,321

 

 

 

377,473

 

(Accumulated deficit) retained earnings

 

 

(8,179

)

 

 

211

 

Total stockholders' equity

 

 

375,151

 

 

 

377,693

 

Total liabilities and stockholders’ equity

 

$

554,448

 

 

$

534,434

 


 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

Three Months Ended

 

 

 

March 31, 2019

 

 

March 31, 2018

 

 

 

(In thousands)

 

 

 

(Unaudited)

 

Operating activities

 

 

 

 

 

 

 

 

Net loss

 

$

(8,390

)

 

$

(2,302

)

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

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

3,303

 

 

 

2,628

 

Amortization of debt issuance costs

 

 

10

 

 

 

108

 

Amortization of contract acquisition costs

 

 

2,166

 

 

 

1,675

 

Gain on disposal of fixed assets

 

 

(3

)

 

 

(4

)

Stock-based compensation expense

 

 

4,639

 

 

 

5,139

 

Operating lease liabilities, net

 

 

251

 

 

 

 

Net changes in operating assets and liabilities

 

 

15,252

 

 

 

8,078

 

Net cash provided by operating activities

 

 

17,228

 

 

 

15,322

 

Investing activities

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(2,306

)

 

 

(530

)

Proceeds from sale of property and equipment

 

 

11

 

 

 

4

 

Net cash used in investing activities

 

 

(2,295

)

 

 

(526

)

Financing activities

 

 

 

 

 

 

 

 

Debt issuance costs

 

 

(829

)

 

 

 

Exercise of stock options

 

 

1,172

 

 

 

62

 

Net cash provided by financing activities

 

 

343

 

 

 

62

 

Net increase in cash, cash equivalents and restricted cash

 

 

15,276

 

 

 

14,858

 

Cash, cash equivalents and restricted cash, beginning of period

 

 

77,236

 

 

 

116,127

 

Cash, cash equivalents and restricted cash, end of period

 

$

92,512

 

 

$

130,985

 

 

 

 

 


 

RECONCILIATION OF NON-GAAP INCOME FROM OPERATIONS

 

 

 

Three Months Ended

 

 

 

March 31, 2019

 

 

March 31, 2018

 

 

 

(In thousands)

 

Loss from operations

 

$

(6,683

)

 

$

(3,707

)

Add back:

 

 

 

 

 

 

 

 

Stock-based compensation expense (1)

 

 

4,870

 

 

 

5,139

 

Amortization of acquired intangibles

 

 

2,331

 

 

 

2,206

 

Non-GAAP income from operations

 

$

518

 

 

$

3,638

 

 

 

(1)

Stock-based compensation expense includes employer related payroll tax expense.

 

 

RECONCILIATION OF NON-GAAP NET INCOME (LOSS)

 

 

 

Three Months Ended

 

 

 

March 31, 2019

 

 

March 31, 2018

 

 

 

(In thousands, except per share data)

 

Net loss on a GAAP basis

 

$

(8,390

)

 

$

(2,302

)

Add back:

 

 

 

 

 

 

 

 

Stock-based compensation expense (1)

 

 

4,870

 

 

 

5,139

 

Amortization of acquired intangibles

 

 

2,331

 

 

 

2,206

 

Amortization of debt issuance costs

 

 

10

 

 

 

108

 

Income tax expense (benefit)

 

 

1,301

 

 

 

(2,730

)

Less:

 

 

 

 

 

 

 

 

Cash income taxes paid

 

 

210

 

 

 

94

 

Non-GAAP net income (loss)

 

$

(88

)

 

$

2,327

 

Non-GAAP net income (loss) per common share

 

 

 

 

 

 

 

 

Basic

 

$

(0.00

)

 

$

0.03

 

Diluted

 

$

(0.00

)

 

$

0.03

 

Non-GAAP weighted average number of common shares outstanding

 

 

 

 

 

 

 

 

Basic

 

 

88,295

 

 

 

85,719

 

Diluted

 

 

88,295

 

 

 

88,931

 

 

 

(1)

Stock-based compensation expense includes employer related payroll tax expense.

 

Reconciliation of non-GAAP weighted average OUTSTANDING COMMON SHARES

 

 

Three Months Ended

 

 

 

March 31, 2019

 

 

March 31, 2018

 

 

 

(In thousands)

 

Weighted average shares used to compute net loss per share available to common stockholders, basic and diluted, on a GAAP basis

 

 

 

 

 

 

 

 

Basic

 

 

88,295

 

 

 

85,719

 

Diluted

 

 

88,295

 

 

 

85,719

 

Non-GAAP weighted average outstanding common shares

 

 

 

 

 

 

 

 

Basic

 

 

88,295

 

 

 

85,719

 

Effect of potentially dilutive securities

 

 

 

 

 

3,212

 

Diluted

 

 

88,295

 

 

 

88,931

 


 

 

RECONCILIATION OF ADJUSTED EBITDA

 

 

 

Three Months Ended

 

 

 

March 31, 2019

 

 

March 31, 2018

 

 

 

(In thousands)

 

Net loss

 

$

(8,390

)

 

$

(2,302

)

Stock-based compensation (1)

 

 

4,870

 

 

 

5,139

 

Amortization of acquired intangibles

 

 

2,331

 

 

 

2,206

 

Depreciation

 

 

972

 

 

 

421

 

Purchase price accounting adjustment (2)

 

 

 

 

 

13

 

Interest (income) expense, net

 

 

(11

)

 

 

1,178

 

Income tax expense (benefit)

 

 

1,301

 

 

 

(2,730

)

Adjusted EBITDA

 

$

1,073

 

 

$

3,925

 

 

 

(1)

Stock-based compensation expense includes employer related payroll tax expense.

 

(2)

Purchase accounting adjustment related to the fair value write down of deferred revenue from the acquisition of SailPoint Technologies, Inc. on September 8, 2014.

Categories

SEC Filings