EX-99.1 2 sail-ex991_6.htm EX-99.1 sail-ex991_6.htm

 

Exhibit 99.1

SailPoint Announces Second Quarter 2018 Financial Results

 

Q2 total revenue of $54.6 million, up 39% year-over-year

Subscription revenue up by 53% year-over-year

 

AUSTIN, August 8, 2018 – SailPoint Technologies Holdings, Inc. (NYSE: SAIL), the leader in enterprise identity governance, today announced financial results for the second quarter ended June 30, 2018.

 

“We are pleased to announce our financial results for Q2 2018, which showed strong momentum across the business with revenue increasing 39% year-over-year and profitability on a non-GAAP basis,” said Mark McClain, SailPoint’s CEO and Co-founder. “At 1,031 customers, we are excited to have crossed the 1,000 customer milestone. Our customers represent everything from the world’s largest companies to cloud-first mid-market enterprises.”

 

“Organizations are struggling to keep pace with the constantly evolving security and compliance landscape amid their digital transformation, which is why identity governance is so critical,” added McClain. “Regardless of where an enterprise is in their digital transformation, they need the ability to securely govern digital identities for all users, which includes both humans and non-human bots, all applications and all data, whether on premises or in the cloud. SailPoint is at the forefront of developing innovative ways of providing comprehensive identity governance to ensure companies can securely and confidently enable their workforce.”

 

Financial Highlights for Second Quarter 2018:

 

Revenue: Total revenue was $54.6 million, a 39% increase over Q2 2017. License revenue was $19.1 million, a 43% increase over Q2 2017. Subscription revenue was $25.0 million, a 53% increase over Q2 2017. Services and other revenue was $10.4 million, an 8% increase over Q2 2017.

 

Operating (Loss) Income: Loss from operations was $(1.8) million, compared to loss from operations of $(1.2) million in Q2 2017. Non-GAAP income from operations was $4.6 million, compared to $1.2 million in Q2 2017. 

 

Net (Loss) Income: Net loss was $(5.6) million, compared to $(4.3) million in Q2 2017. Net loss available to common shareholders per basic and diluted share was $(0.07), compared to $(0.22) in Q2 2017. Non-GAAP net income was $2.5 million, compared to non-GAAP net loss of $(1.7) million in Q2 2017. Non-GAAP net income per diluted share was $0.03, compared to non-GAAP net loss per basic and diluted share of $(0.02) in Q2 2017.

 

Adjusted EBITDA: Adjusted EBITDA was $4.4 million, compared to $1.9 million in Q2 2017.

 

Balance Sheet and Cash Flow: As of June 30, 2018, cash and cash equivalents were $81.8 million. During the second quarter of 2018, the Company repaid $60.0 million of borrowings outstanding under its term loan facility to reduce the aggregate outstanding principal amount thereof to $10.0 million.  During the three months ended June 30, 2018, the Company generated $11.3 million in cash from operations compared with $(0.9) million of cash used in operations from the prior year period.  For the six months ended June 30, 2018, the Company generated $26.6 million in cash from operations, compared to $6.0 million of cash from operations in the prior year period.

 

The tables at the end of this press release include reconciliation of non-GAAP net income (loss) to GAAP net loss, non-GAAP income from operations to GAAP loss from operations, non-GAAP to GAAP weighted average shares outstanding and adjusted EBITDA to GAAP net loss for the three months and six months ended June 30, 2018 and 2017. An explanation of these measures is also included below under the heading "Non-GAAP Financial Measures."

 

Financial Outlook:

 

For the third quarter of 2018, SailPoint expects:

 

Revenue in the range of $54.5 million to $55.5 million

 

Non-GAAP (loss) income from operations in the range of $(1.0) million to breakeven

 

Non-GAAP net loss per basic and diluted common share in the range of $(0.02) to $(0.01), based on estimated cash income tax payments of $0.6 million and 88 million basic and diluted common shares outstanding. Expectations of non-GAAP loss


 

 

from operations and non-GAAP net loss per basic and diluted common share exclude stock-based compensation expense and amortization of acquired intangibles.

 

For the full year 2018, SailPoint now expects:

 

Revenue in the range of $233.0 million to $236.0 million

 

Non-GAAP income from operations in the range of $17.0 million to $19.0 million

 

Non-GAAP net income per diluted common share in the range of $0.12 to $0.14, based on estimated cash income tax payments of $2.0 million and 93 million diluted common shares outstanding. Expectations of non-GAAP income from operations and non-GAAP net income per diluted common share exclude stock-based compensation expense and amortization of acquired intangibles.

 

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. SailPoint has not reconciled its expectations as to non-GAAP income 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 loss from operations and GAAP net 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, August 8, 2018, at 5:00 p.m. Eastern Time to discuss its second quarter 2018 financial results. The dial-in number will be 877-407-0792 or 201-689-8263. 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 August 22, 2018. The replay dial-in number will be 844-512-2921 or 412-317-6671, using the replay pin number: 13681147. 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 shareholders 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 and expenses related to call protection on early payment of debt), asset base (depreciation and amortization), income taxes, purchase accounting adjustments, acquisition and sponsor related costs and stock-based compensation.

 

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 (loss) from operations.  SailPoint believes that the use of non-GAAP income (loss) from operations is helpful to our investors to clarify and enhance their understanding of past performance and future prospects. Non-GAAP income (loss) from operations is calculated as 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 shareholders 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 shareholders 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 income (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 income taxes paid. SailPoint defines non-GAAP net income (loss) available to common shareholders per basic and diluted share as non-GAAP net income (loss) divided by the non-GAAP weighted average outstanding common shares, which is calculated as if the conversion of our preferred stock, including related accumulated and unpaid dividend, occurred at the beginning of each respective period.

 

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

 

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 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 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 and our ability to deepen our relationships with existing customers; our expectations regarding our customer growth rate; our ability to maintain successful relationships with our channel partners and further develop strategic relationships; our ability to develop or acquire new solutions, improve our platform and solutions and increase the value of and benefits associated with our platform and solutions; our ability to compete successfully against current and future competitors; our plans to further invest in and grow our business, and our ability to effectively manage our growth and associated investments; our ability to adapt and respond to rapidly changing technology, evolving industry standards, changing regulations and changing customer needs; our ability to maintain and enhance our brand or reputation as an industry leader and innovator; our ability to hire, retain, train and motivate our senior management team and key employees; our ability to successfully enter new markets and manage our international expansion; adverse economic conditions in the United States, Europe or the global economy; significant changes in the contracting or fiscal policies of the public sector; actual or perceived failures by us to comply with privacy policy or legal or regulatory requirements; our ability to maintain third-party licensed software in or with our solutions; and our ability to raise additional capital or generate cash flows necessary to expand our operations and invest in new technologies. 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 “Part I, Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2017, which was filed with the SEC on March 19, 2018, and (ii) under “Part II, Item 1A. Risk Factors” in our Quarterly Report on Form 10-Q for the quarter ended March 31, 2018, which was filed with the SEC on May 9, 2018, and (iii) under “Part II, Item 1A. Risk Factors” in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2018, which is expected to be filed shortly after the release of this press release on August 7, 2018, and could cause actual results to vary from expectations.

 

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: 7 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 15 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

investor@sailpoint.com

512-664-8916

 

Media Relations:

Jessica Sutera

Jessica.Sutera@sailpoint.com

978-278-5411


 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30, 2018

 

 

June 30, 2017

 

 

June 30, 2018

 

 

 

 

June 30, 2017

 

 

 

(In thousands, except share and per share data)

 

 

 

(Unaudited)

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Licenses

 

$

19,128

 

 

$

13,341

 

 

$

36,115

 

 

 

 

$

25,577

 

Subscription

 

 

25,051

 

 

 

16,324

 

 

 

48,056

 

 

 

 

 

31,276

 

Services and other

 

 

10,381

 

 

 

9,595

 

 

 

20,103

 

 

 

 

 

17,873

 

Total revenue

 

 

54,560

 

 

 

39,260

 

 

 

104,274

 

 

 

 

 

74,726

 

Cost of revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Licenses (1)

 

 

1,260

 

 

 

1,110

 

 

 

2,398

 

 

 

 

 

2,197

 

Subscription (1)(2)

 

 

4,919

 

 

 

3,938

 

 

 

9,577

 

 

 

 

 

7,513

 

Services and other (2)

 

 

7,197

 

 

 

5,647

 

 

 

14,171

 

 

 

 

 

11,120

 

Total cost of revenue

 

 

13,376

 

 

 

10,695

 

 

 

26,146

 

 

 

 

 

20,830

 

Gross profit

 

 

41,184

 

 

 

28,565

 

 

 

78,128

 

 

 

 

 

53,896

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development (1)(2)

 

 

10,115

 

 

 

7,966

 

 

 

19,877

 

 

 

 

 

14,893

 

General and administrative (1)(2)

 

 

7,743

 

 

 

3,442

 

 

 

15,400

 

 

 

 

 

6,474

 

Sales and marketing (1)(2)

 

 

25,163

 

 

 

18,340

 

 

 

48,978

 

 

 

 

 

33,513

 

Total operating expenses

 

 

43,021

 

 

 

29,748

 

 

 

84,255

 

 

 

 

 

54,880

 

Loss from operations

 

 

(1,837

)

 

 

(1,183

)

 

 

(6,127

)

 

 

 

 

(984

)

Other expense, net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(2,800

)

 

 

(2,696

)

 

 

(3,978

)

 

 

 

 

(5,353

)

Other, net

 

 

(569

)

 

 

(30

)

 

 

(716

)

 

 

 

 

(94

)

Total other expense, net

 

 

(3,369

)

 

 

(2,726

)

 

 

(4,694

)

 

 

 

 

(5,447

)

Loss before income taxes

 

 

(5,206

)

 

 

(3,909

)

 

 

(10,821

)

 

 

 

 

(6,431

)

Income tax expense

 

 

(441

)

 

 

(395

)

 

 

(793

)

 

 

 

 

(156

)

Net loss

 

$

(5,647

)

 

$

(4,304

)

 

$

(11,614

)

 

 

 

$

(6,587

)

Net loss available to common shareholders (3)

 

$

(5,647

)

 

$

(10,724

)

 

$

(11,614

)

 

 

 

$

(19,177

)

Net loss per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.07

)

 

$

(0.22

)

 

$

(0.14

)

 

 

 

$

(0.40

)

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

86,246,056

 

 

 

47,930,190

 

 

 

85,984,103

 

 

 

 

 

47,567,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Includes amortization of acquired intangibles as follows:

 

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30, 2018

 

 

June 30, 2017

 

 

June 30, 2018

 

 

June 30, 2017

 

 

 

(In thousands)

 

Cost of revenue – license

 

$

1,008

 

 

$

1,008

 

 

$

2,016

 

 

$

2,016

 

Cost of revenue – subscription

 

 

96

 

 

 

96

 

 

 

192

 

 

 

192

 

Research and development

 

 

34

 

 

 

81

 

 

 

68

 

 

 

81

 

Sales and marketing

 

 

1,068

 

 

 

1,022

 

 

 

2,136

 

 

 

2,139

 

Total amortization of acquired intangibles

 

$

2,206

 

 

$

2,207

 

 

$

4,412

 

 

$

4,428

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

(2)

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

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30, 2018

 

 

June 30, 2017

 

 

June 30, 2018

 

 

June 30, 2017

 

 

 

(In thousands)

 

Cost of revenue – subscription

 

$

255

 

 

$

9

 

 

$

376

 

 

$

18

 

Cost of revenue – services and other

 

 

354

 

 

 

20

 

 

 

729

 

 

 

38

 

Research and development

 

 

652

 

 

 

35

 

 

 

1,293

 

 

 

65

 

General and administrative

 

 

1,706

 

 

 

45

 

 

 

4,046

 

 

 

75

 

Sales and marketing

 

 

1,215

 

 

 

76

 

 

 

2,877

 

 

 

147

 

Total stock-based compensation expense

 

$

4,182

 

 

$

185

 

 

$

9,321

 

 

$

343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)

Net loss available to common shareholders is calculated by subtracting the accretion of undeclared and unpaid dividends on redeemable convertible preferred stock from net loss.

 


 

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

 

As of

 

 

 

June 30, 2018

 

 

December 31, 2017

 

 

 

(In thousands, except share data)

 

 

 

(Unaudited)

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

81,809

 

 

$

116,049

 

Restricted cash

 

 

120

 

 

 

78

 

Accounts receivable

 

 

55,196

 

 

 

72,907

 

Prepayments and other current assets

 

 

9,784

 

 

 

10,013

 

Total current assets

 

 

146,909

 

 

 

199,047

 

Property and equipment, net

 

 

3,595

 

 

 

3,018

 

Deferred tax asset - non-current

 

 

264

 

 

 

264

 

Other non-current assets

 

 

3,328

 

 

 

3,542

 

Goodwill

 

 

219,377

 

 

 

219,377

 

Intangible assets, net

 

 

76,773

 

 

 

81,185

 

Total assets

 

$

450,246

 

 

$

506,433

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable

 

$

2,894

 

 

$

2,231

 

Accrued expenses and other liabilities

 

 

14,106

 

 

 

22,636

 

Income taxes payable

 

 

1,423

 

 

 

1,688

 

Deferred revenue

 

 

81,322

 

 

 

73,671

 

Total current liabilities

 

 

99,745

 

 

 

100,226

 

Long-term debt

 

 

9,640

 

 

 

68,329

 

Other long-term liabilities

 

 

51

 

 

 

27

 

Deferred revenue non-current

 

 

13,817

 

 

 

9,454

 

Total liabilities

 

 

123,253

 

 

 

178,036

 

Commitments and contingencies

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

 

Common stock, $0.0001 par value

 

 

9

 

 

 

8

 

Preferred stock, $0.0001 par value

 

 

 

 

 

 

Additional paid-in capital

 

 

363,818

 

 

 

353,609

 

Accumulated deficit

 

 

(36,834

)

 

 

(25,220

)

Total stockholders' equity

 

 

326,993

 

 

 

328,397

 

Total liabilities and stockholders’ equity

 

$

450,246

 

 

$

506,433

 

 

 

 

 

 

 

 

 

 


 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

Six months ended

 

 

 

June 30, 2018

 

 

June 30, 2017

 

 

 

(In thousands)

 

 

 

(Unaudited)

 

Operating activities

 

 

 

 

 

 

 

 

Net loss

 

$

(11,614

)

 

$

(6,587

)

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

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

5,278

 

 

 

4,978

 

Amortization of loan origination fees

 

 

191

 

 

 

307

 

Loss on modification and partial extinguishment of debt

 

 

1,536

 

 

 

-

 

Gain on disposal of fixed assets

 

 

(48

)

 

 

(5

)

Stock-based compensation expense

 

 

9,255

 

 

 

343

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

17,711

 

 

 

1,283

 

Prepayments and other current assets

 

 

229

 

 

 

1,743

 

Other non-current assets

 

 

214

 

 

 

(1,570

)

Accounts payable

 

 

663

 

 

 

835

 

Accrued expenses and other liabilities

 

 

(8,557

)

 

 

(2,731

)

Income taxes payable

 

 

(264

)

 

 

(229

)

Deferred revenue

 

 

12,013

 

 

 

7,662

 

Net cash provided by operating activities

 

 

26,607

 

 

 

6,029

 

Investing activities

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(1,405

)

 

 

(1,263

)

Proceeds from sale of property and equipment

 

 

8

 

 

 

109

 

Net cash used in investing activities

 

 

(1,397

)

 

 

(1,154

)

Financing activities

 

 

 

 

 

 

 

 

Repayment of debt

 

 

(60,000

)

 

 

-

 

Prepayment penalty and fees

 

 

(300

)

 

 

-

 

Proceeds from borrowing

 

 

-

 

 

 

50,000

 

Dividend payments

 

 

-

 

 

 

(50,387

)

Debt issuance costs

 

 

-

 

 

 

(1,494

)

Repurchase of equity shares

 

 

(1

)

 

 

(442

)

Exercise of stock options

 

 

893

 

 

 

136

 

Net cash used in financing activities

 

 

(59,408

)

 

 

(2,187

)

(Decrease) increase in cash

 

 

(34,198

)

 

 

2,688

 

Cash, cash equivalents and restricted cash, beginning of period

 

 

116,127

 

 

 

18,272

 

Cash, cash equivalents and restricted cash, end of period

 

$

81,929

 

 

$

20,960

 

 

 

 

 

 

 

 

 

 


 

RECONCILIATION OF NON-GAAP INCOME FROM OPERATIONS

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30, 2018

 

 

June 30, 2017

 

 

June 30, 2018

 

 

June 30, 2017

 

 

 

(In thousands)

 

Loss from operations

 

$

(1,836

)

 

$

(1,183

)

 

$

(6,126

)

 

$

(984

)

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense (1)

 

 

4,182

 

 

 

185

 

 

 

9,321

 

 

 

343

 

Amortization of acquired intangibles

 

 

2,206

 

 

 

2,207

 

 

 

4,412

 

 

 

4,428

 

Non-GAAP income from operations

 

$

4,552

 

 

$

1,209

 

 

$

7,607

 

 

$

3,787

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

 

RECONCILIATION OF NON-GAAP NET INCOME (LOSS)

 

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30, 2018

 

 

June 30, 2017

 

 

June 30, 2018

 

 

June 30, 2017

 

 

 

(In thousands)

 

Net loss on a GAAP basis

 

$

(5,647

)

 

$

(4,304

)

 

$

(11,614

)

 

$

(6,587

)

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense (1)

 

 

4,182

 

 

 

185

 

 

 

9,321

 

 

 

343

 

Amortization of acquired intangibles

 

 

2,206

 

 

 

2,207

 

 

 

4,412

 

 

 

4,428

 

Amortization of debt issuance costs (2)

 

 

1,619

 

 

 

155

 

 

 

1,727

 

 

 

307

 

Expense related to call protection on early payment of debt

 

 

300

 

 

 

 

 

 

300

 

 

 

 

GAAP income tax expense

 

 

441

 

 

 

395

 

 

 

793

 

 

 

156

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash income taxes paid

 

 

629

 

 

 

301

 

 

 

723

 

 

 

374

 

Non-GAAP net income (loss)

 

 

2,471

 

 

$

(1,663

)

 

 

3,916

 

 

$

(1,727

)

Non-GAAP net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.03

 

 

$

(0.02

)

 

$

0.05

 

 

$

(0.02

)

Diluted

 

$

0.03

 

 

$

(0.02

)

 

$

0.04

 

 

$

(0.02

)

Non-GAAP weighted average number of common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

86,246,056

 

 

 

66,677,462

 

 

 

85,984,103

 

 

 

69,991,396

 

Diluted

 

 

89,872,726

 

 

 

66,677,462

 

 

 

89,473,365

 

 

 

69,991,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Stock-based compensation expense includes employer related payroll tax expense.

(2) Includes $1.5 million of loss on the modification and partial extinguishment of debt for the three and six months ended June 30, 2018

 

Reconciliation of non-GAAP weighted-average OUTSTANDING COMMON SHARES

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30, 2018

 

 

June 30, 2017

 

 

June 30, 2018

 

 

June 30, 2017

 

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

 

 

86,246,056

 

 

 

47,930,190

 

 

 

85,984,103

 

 

 

47,567,048

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional weighted average shares giving effect to conversion of preferred stock at the beginning of the period

 

 

-

 

 

 

18,747,272

 

 

 

-

 

 

 

22,424,348

 

Non-GAAP weighted average outstanding common shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

86,246,056

 

 

 

66,677,462

 

 

 

85,984,103

 

 

 

69,991,396

 

Effect of potentially dilutive securities

 

 

3,626,670

 

 

 

-

 

 

 

3,489,262

 

 

 

-

 

Diluted

 

 

89,872,726

 

 

 

66,677,462

 

 

 

89,473,365

 

 

 

69,991,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 


RECONCILIATION OF ADJUSTED EBITDA

 

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30, 2018

 

 

June 30, 2017

 

 

June 30, 2018

 

 

June 30, 2017

 

 

 

(In thousands)

 

Net loss

 

$

(5,647

)

 

$

(4,304

)

 

$

(11,614

)

 

$

(6,587

)

Stock-based compensation (1)

 

 

4,182

 

 

 

185

 

 

 

9,321

 

 

 

343

 

Amortization of acquired intangibles

 

 

2,206

 

 

 

2,207

 

 

 

4,412

 

 

 

4,428

 

Depreciation

 

 

445

 

 

 

295

 

 

 

866

 

 

 

550

 

Purchase price accounting adjustment (2)

 

 

19

 

 

 

55

 

 

 

32

 

 

 

110

 

Acquisition and sponsor related costs

 

 

-

 

 

 

328

 

 

 

-

 

 

 

656

 

Interest expense (3)

 

 

2,800

 

 

 

2,696

 

 

 

3,978

 

 

 

5,353

 

Income tax expense

 

 

441

 

 

 

395

 

 

 

793

 

 

 

156

 

Adjusted EBITDA

 

$

4,446

 

 

$

1,857

 

 

$

7,788

 

 

$

5,009

 

 

(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.

(3) Includes $1.5 million of loss on the modification and partial extinguishment of debt for the three and six months ended June 30, 2018.