EX-99.1 2 inst-ex99_1.htm EX-99.1 EX-99.1

 

Exhibit 99.1

img70432607_0.jpg 

Instructure Announces Financial Results for Third Quarter Fiscal Year 2021

GAAP Revenue of $107.2 Million Grows 31% year-over-year (24% ACR Growth)

Cash Flow from Operations of $161.2 Million and Unlevered Free Cash Flow of $172.2 Million

 

Salt Lake City, UT (November 8, 2021)—Instructure Holdings, Inc. (Instructure) (NYSE: INST), the makers of the Canvas Learning Management System, today announced financial results for the third quarter ended September 30, 2021.

“Instructure continued to deliver strong performance across the board in Q3,” said Steve Daly, CEO of Instructure. “We are well-positioned at the center of the teaching and learning ecosphere, have a strong growth trajectory driven by momentum in both new logo and cross sell wins, and see considerable opportunities in front of us both domestically and internationally as we continue to execute our platform strategy. Our market opportunity is greater than ever."

“In Q3, Canvas users continued to utilize the platform at significantly higher levels than pre-pandemic levels, even after many students returned to the classroom this Fall. This strong usage further increases our confidence that we will remain the core platform for teaching and learning and a cornerstone in the digital transformation of education, regardless of whether education is delivered in an in-person, virtual, or hybrid context.”

Financial Highlights:

GAAP Revenue of $107.2 million, an increase of 31% year-over-year
Allocated Combined Receipts*, or ACR, of $108.6 million, an increase of 24% year-over-year
Operating loss of $5.0 million, or negative 4.7% of revenue, and Non-GAAP operating income* of $40.4 million, or 37.2% of Allocated Combined Receipts
GAAP net loss of $13.3 million and Adjusted EBITDA* of $41.3 million, or 38.0% of Allocated Combined Receipts
Cash flow from operations of $161.2 million and Unlevered Free Cash Flow* of $172.2 million

 

*See “Non-GAAP Financial Measures” for information regarding the Company’s use of non-GAAP financial measures as well as reconciliations to the most closely comparable GAAP measures in this press release.

 

Business and Operating Highlights:

In September, Johns Hopkins University announced that it will replace Blackboard with Canvas as the university's learning management system beginning in advance of the 2022-23 academic school year. Thousands of Hopkins faculty and students shared their input as part of the decision-making process and ultimately chose Canvas for its ease of use, modern user interface, superior mobile experience, and powerful ability to integrate with third party tools.
 
In September, we also added a new statewide assessment contract with Vermont. The Vermont Virtual Learning Cooperative (VTVLC) selected MasteryConnect to bolster its approach toward student assessment and help students demonstrate the mastery required for Vermont's pioneering proficiency-based graduation model. VTVLC works with Vermont public schools to offer online courses for its learners statewide, which has become increasingly important due to the COVID-19 crisis.
 

 


 

In November, Miami Dade College (MDC) announced it selected Canvas as its new learning management system, moving away from Blackboard in order to better support the surge in its online education with Instructure's platform reliability. MDC was looking for a robust learning management system that offered a mobile experience to create inclusivity for adult students on the go, as well as multilingual support.
 
In October, we hosted attendees from over 5,000 institutions at InstructureCon, more than 5 times pre-pandemic levels. At the conference, we introduced new commercial partnerships and several significant new features to our learning platform, including MasteryView simplified assessments and additional features for Canvas for K-5 users.
 
In October, as a result of our strong growth and margin profile we refinanced $531.0 million in outstanding debt with better terms. As part of the refinancing, we also paid down approximately $31.0 million of outstanding principal, reducing total debt outstanding to $500.0 million. As a result, we expect that our go-forward annual interest expense will be reduced by approximately $18.0 million.

 

Business Outlook

Based on information as of today, November 8, 2021, the Company is issuing the following financial guidance.

Fourth Quarter Fiscal 2021:

Revenue is expected to be in the range of $106.9 million to $107.9 million
Allocated Combined Receipts* is expected to be in the range of $107.5 million to $108.5 million
Non-GAAP operating income* is expected to be in the range of $37.5 million to $38.5 million
Adjusted EBITDA* is expected to be in the range of $38.5 million to $39.5 million
Non-GAAP net income* is expected to be $29.3 million to $30.3 million

Full Year 2021:

Revenue is expected to be in the range of $401.7 million to $402.7 million
Allocated Combined Receipts* is expected to be in the range of $410.7 million to $411.7 million
Non-GAAP operating income* is expected to be in the range of $140.6 million to $141.6 million
Adjusted EBITDA* is expected to be in the range of $143.6 million to $144.6 million
Non-GAAP net income* is expected to be $107.4 million to $108.4 million
Unlevered free cash flow* is expected to be approximately $152.0 million

*Allocated Combined Receipts, Non-GAAP operating income, Adjusted EBITDA, non-GAAP net income, and unlevered free cash flow are non-GAAP measures. See "Non-GAAP Financial Measures" for a reconciliation of Allocated Combined Receipts to the most closely comparable GAAP measure. Instructure is unable to provide guidance, or a reconciliation, for operating loss and net loss, the most closely comparable GAAP measures with respect to non-GAAP operating income, Adjusted EBITDA, non-GAAP net income, and unlevered free cash flow because Instructure cannot provide a meaningful or accurate calculation or estimation of certain reconciling items without unreasonable effort. This is due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliation, including stock-based compensation, amortization of acquisition related intangibles. Thus, Instructure is unable to present a quantitative reconciliation of non-GAAP guidance to GAAP guidance because such information is not available.

 


 

Conference Call Information

Instructure’s management team will hold a conference call to discuss our third-quarter results today, November 8, 2021 at 5:00 p.m. ET. The conference call can be accessed by dialing (833) 921-1674 from the United States and Canada or (236) 389-2674 internationally with conference ID 1531297. A live webcast and replay of the conference call can be accessed from the investor relations page of Instructure's website at ir.instructure.com. An archived replay of the webcast will be available following the conclusion of the call.
 

About Instructure

Instructure is an education technology company dedicated to helping everyone learn together. We amplify the power of teaching and elevate the learning process, leading to improved student outcomes. Today, Instructure supports more than 30 million educators and learners at more than 6,000 organizations around the world.

Non-GAAP Financial Measures

Instructure has provided in this press release financial information that has not been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”). In addition to Instructure’s results determined in accordance with GAAP, Instructure believes the following non-GAAP measures are useful in evaluating its operating performance and liquidity. Instructure 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. The non-GAAP financial information is presented for supplemental informational purposes only, and should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly-titled non-GAAP measures used by other companies.

 

A reconciliation of Instructure’s historical non-GAAP financial measures to the most directly comparable GAAP measures has been provided in the financial statement tables included in this press release, and investors are encouraged to review the reconciliation.

 

Allocated Combined Receipts. We define Allocated Combined Receipts as the combined receipts of our Company and companies that we have acquired allocated to the period of service delivery. We calculate Allocated Combined Receipts as the sum of (i) revenue and (ii) the impact of fair value adjustments to acquired unearned revenue related to Thoma Bravo’s acquisition of Instructure (the “Take-Private Transaction”) and the Certica Holdings, LLC (“Certica”) and Eesysoft Software International B.V. ("Eesysoft") acquisitions that we do not believe are reflective of our ongoing operations. Management uses this measure to evaluate organic growth of the business period over period, as if the Company had operated as a single entity and excluding the impact of acquisitions or adjustments due to purchase accounting.
 

Non-GAAP Operating Income. We define non-GAAP operating (loss) income as loss from operations excluding the impact of stock-based compensation, restructuring, transaction and sponsor related costs, amortization of acquisition-related intangibles, and the impact of fair value adjustments to acquired unearned revenue relating to the Take-Private Transaction and Certica and Eesysoft acquisitions that we do not believe are reflective of our ongoing operations. We believe non-GAAP operating (loss) income is useful in evaluating our operating performance compared to that of other companies in our industry, as this metric generally eliminates the effects of certain items that may vary for different companies for reasons unrelated to overall operating performance.
 

 


 

Non-GAAP Net Income. We define non-GAAP net loss as net loss excluding the impact of stock-based compensation, amortization of acquisition-related intangibles, the impact of fair value adjustments to acquired unearned revenue relating to the Take-Private Transaction and Certica and Eesysoft acquisitions, and restructuring, transaction and sponsor related costs that we do not believe are reflective of our ongoing operations. Basic non-GAAP net income per common share attributable to common stockholders is computed by dividing non-GAAP net income attributable to common stockholders by the weighted-average number of common shares outstanding for the period. Diluted non-GAAP net income per common share attributable to common stockholders is computed by giving effect to all potential dilutive common stock equivalents outstanding for the period.

 

Adjusted EBITDA. EBITDA is defined as earnings before debt-related costs, including interest and loss on debt extinguishment, provision (benefit) for taxes, depreciation, and amortization. We further adjust EBITDA to exclude certain items of a significant or unusual nature, including stock-based compensation, restructuring, transaction and sponsor related costs, amortization of acquisition-related intangibles, and the impact of fair value adjustments to acquired unearned revenue relating to the Take-Private Transaction and Certica and Eesysoft acquisitions. Although we exclude the amortization of acquisition-related intangibles from this non-GAAP measure, management believes that it is important for investors to understand that such intangible assets were recorded as part of purchase accounting and contribute to revenue generation.

 

Free Cash Flow and Unlevered Free Cash Flow. We define free cash flow as net cash provided by operating activities less purchases of property and equipment and intangible assets, net of proceeds from disposals of property and equipment. We define unlevered free cash flow as free cash flow adjusted for cash paid for interest on outstanding debt and cash settled stock-based compensation. We believe free cash flow and unlevered free cash flow facilitates period-to-period comparisons of liquidity. We consider free cash flow and unlevered free cash flow to be important measures because they measure the amount of cash we generate and reflect changes in working capital.

 

Non-GAAP Cost of Revenue and Non-GAAP Operating Expenses. We define non-GAAP cost of revenue and non-GAAP operating expenses as GAAP cost of revenue and GAAP operating expenses, respectively, excluding the impact of stock-based compensation, restructuring, transaction and sponsor related costs, and amortization of acquisition-related intangibles, that we do not believe are reflective of our ongoing operations.

 

Non-GAAP Gross Profit. We define non-GAAP gross profit as gross profit excluding the impact of stock-based compensation, restructuring, transaction and sponsor related costs, amortization of acquisition-related intangibles, and fair value adjustments to deferred revenue in connection with purchase accounting, that we do not believe are reflective of our ongoing operations.

 

Forward-Looking Statements

This press release contains, and statements made during the above referenced conference call will contain, "forward-looking" statements, which are subject to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, including statements regarding the company's financial guidance for the fourth quarter of 2021 and for the full year ending December 31, 2021 the company's growth, customer demand and application adoption, the company's research and development efforts and future application releases, and the company's expectations regarding future revenue, expenses, cash flows and net income or loss.

 

 


 

These statements are not guarantees of future performance, but are based on management's expectations as of the date of this press release and assumptions that are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements. Important factors that could cause actual results to differ materially from those expressed or implied by these forward-looking statements include the following: risks associated with future stimulus packages approved by the U.S. federal government; failure to continue our recent growth rates; our ability to acquire new customers and successfully retain existing customers; the effects of increased usage of, or interruptions or performance problems associated with, our learning platform; the impact on our business and prospects from the effects of the current COVID-19 pandemic; our history of losses and expectation that we will not be profitable for the foreseeable future; the impact of adverse general and industry-specific economic and market conditions; and changes in the spending policies or budget priorities for government funding of Higher Education and K-12 institutions.

 

These and other important risk factors are described more fully in the Company’s initial public offering prospectus filed with the Securities and Exchange Commission (the "SEC") on July 23, 2021, and other documents filed with the SEC and could cause actual results to vary from expectations. All information provided in this press release and in the conference call is as of the date hereof and Instructure undertakes no duty to update this information except as required by law.

 

 

 

 


 

INSTRUCTURE HOLDINGS, INC.

 

CONSOLIDATED BALANCE SHEETS

 

(in thousands, except per share amounts)

 

 

 

September 30,
2021

 

 

December 31,
2020

 

Assets

 

(unaudited)

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

227,487

 

 

$

146,212

 

Accounts receivable—net

 

 

54,759

 

 

 

47,315

 

Prepaid expenses

 

 

16,831

 

 

 

12,733

 

Deferred commissions

 

 

10,193

 

 

 

6,663

 

Assets held for sale

 

 

 

 

 

57,334

 

Other current assets

 

 

2,913

 

 

 

3,083

 

Total current assets

 

 

312,183

 

 

 

273,340

 

Property and equipment, net

 

 

10,264

 

 

 

11,289

 

Right-of-use assets

 

 

19,352

 

 

 

26,904

 

Goodwill

 

 

1,186,676

 

 

 

1,172,395

 

Intangible assets, net

 

 

660,030

 

 

 

755,349

 

Noncurrent prepaid expenses

 

 

2,493

 

 

 

6,269

 

Deferred commissions, net of current portion

 

 

18,568

 

 

 

16,434

 

Other assets

 

 

5,724

 

 

 

6,651

 

Total assets

 

$

2,215,290

 

 

$

2,268,631

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

22,271

 

 

$

13,302

 

Accrued liabilities

 

 

24,529

 

 

 

23,638

 

Lease liabilities

 

 

6,482

 

 

 

6,037

 

Long-term debt, current

 

 

2,235

 

 

 

6,118

 

Liabilities held for sale

 

 

 

 

 

11,834

 

Deferred revenue

 

 

270,421

 

 

 

192,864

 

Total current liabilities

 

 

325,938

 

 

 

253,793

 

Long-term debt, net of current portion

 

 

514,970

 

 

 

820,925

 

Deferred revenue, net of current portion

 

 

16,667

 

 

 

12,015

 

Lease liabilities, net of current portion

 

 

25,479

 

 

 

30,670

 

Deferred tax liabilities

 

 

38,347

 

 

 

58,601

 

Other long-term liabilities

 

 

4,896

 

 

 

4,643

 

Total liabilities

 

 

926,297

 

 

 

1,180,647

 

Stockholders’ equity:

 

 

 

 

 

 

Common stock, par value $0.01 per share; 500,000 and 252,480 shares authorized as of September 30, 2021 (unaudited) and December 31, 2020, respectively; 140,423 and 126,219 shares issued and outstanding as of September 30, 2021 (unaudited) and December 31, 2020, respectively.

 

 

1,404

 

 

 

1,262

 

Additional paid-in capital

 

 

1,533,595

 

 

 

1,264,703

 

Accumulated deficit

 

 

(246,006

)

 

 

(177,981

)

Total stockholders’ equity

 

 

1,288,993

 

 

 

1,087,984

 

Total liabilities and stockholders’ equity

 

$

2,215,290

 

 

$

2,268,631

 

 

 

 


 

 

INSTRUCTURE HOLDINGS, INC.

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

(in thousands, except per share amounts)

 

 

 

Successor

 

 

 

Predecessor

 

 

 

Three months
ended
September 30,

 

 

Three months
ended
September 30,

 

 

Nine months
ended
September 30,

 

 

Six months
ended
September 30,

 

 

 

Three months
ended
March 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

2020

 

 

 

(unaudited)

 

 

(unaudited)

 

 

(unaudited)

 

 

(unaudited)

 

 

 

(unaudited)

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and support

 

$

96,163

 

 

$

73,313

 

 

$

266,774

 

 

$

129,460

 

 

 

$

65,968

 

Professional services and other

 

 

11,058

 

 

 

8,459

 

 

 

27,994

 

 

 

13,682

 

 

 

 

5,421

 

Total revenue

 

 

107,221

 

 

 

81,772

 

 

 

294,768

 

 

 

143,142

 

 

 

 

71,389

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and support

 

 

36,528

 

 

 

35,996

 

 

 

112,575

 

 

 

69,975

 

 

 

 

19,699

 

Professional services and other

 

 

4,939

 

 

 

5,034

 

 

 

15,500

 

 

 

10,592

 

 

 

 

4,699

 

Total cost of revenue

 

 

41,467

 

 

 

41,030

 

 

 

128,075

 

 

 

80,567

 

 

 

 

24,398

 

Gross profit

 

 

65,754

 

 

 

40,742

 

 

 

166,693

 

 

 

62,575

 

 

 

 

46,991

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

40,553

 

 

 

40,100

 

 

 

120,858

 

 

 

84,034

 

 

 

 

27,010

 

Research and development

 

 

15,823

 

 

 

14,619

 

 

 

47,191

 

 

 

36,736

 

 

 

 

19,273

 

General and administrative

 

 

14,396

 

 

 

13,092

 

 

 

38,943

 

 

 

47,533

 

 

 

 

17,295

 

Impairment on held-for-sale goodwill

 

 

 

 

 

29,612

 

 

 

 

 

 

29,612

 

 

 

 

 

Impairment on disposal group

 

 

 

 

 

3,389

 

 

 

1,218

 

 

 

3,389

 

 

 

 

 

Total operating expenses

 

 

70,772

 

 

 

100,812

 

 

 

208,210

 

 

 

201,304

 

 

 

 

63,578

 

Loss from operations

 

 

(5,018

)

 

 

(60,070

)

 

 

(41,517

)

 

 

(138,729

)

 

 

 

(16,587

)

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

 

 

5

 

 

 

13

 

 

 

40

 

 

 

 

313

 

Interest expense

 

 

(11,251

)

 

 

(16,357

)

 

 

(44,178

)

 

 

(34,449

)

 

 

 

(8

)

Other income (expense)

 

 

(1,623

)

 

 

187

 

 

 

(2,365

)

 

 

603

 

 

 

 

(5,738

)

Total other income (expense), net

 

 

(12,874

)

 

 

(16,165

)

 

 

(46,530

)

 

 

(33,806

)

 

 

 

(5,433

)

Loss before income taxes

 

 

(17,892

)

 

 

(76,235

)

 

 

(88,047

)

 

 

(172,535

)

 

 

 

(22,020

)

Income tax benefit (expense)

 

 

4,631

 

 

 

16,062

 

 

 

20,022

 

 

 

35,788

 

 

 

 

(183

)

Net loss and comprehensive loss

 

$

(13,261

)

 

$

(60,173

)

 

$

(68,025

)

 

$

(136,747

)

 

 

$

(22,203

)

Net loss per common share, basic and diluted

 

$

(0.10

)

 

$

(0.48

)

 

$

(0.52

)

 

$

(1.08

)

 

 

$

(0.58

)

Weighted average common shares used in computing basic and diluted net loss per common share

 

 

136,647

 

 

 

126,240

 

 

 

129,643

 

 

 

126,240

 

 

 

 

38,369

 

 

 


 

 

INSTRUCTURE HOLDINGS, INC.

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

(in thousands)

 

 

 

Successor

 

 

Successor

 

 

 

Predecessor

 

 

 

Three months
ended
September 30,

 

 

Three months
ended
September 30,

 

 

Nine months
ended
September 30,

 

 

Six months
ended
September 30,

 

 

 

Three months
ended
March 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

2020

 

 

 

(unaudited)

 

 

(unaudited)

 

 

(unaudited)

 

 

(unaudited)

 

 

 

(unaudited)

 

Operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(13,261

)

 

$

(60,173

)

 

$

(68,025

)

 

$

(136,747

)

 

 

$

(22,203

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation of property and equipment

 

 

910

 

 

 

1,329

 

 

 

2,728

 

 

 

2,427

 

 

 

 

2,982

 

Amortization of intangible assets

 

 

33,591

 

 

 

32,619

 

 

 

100,319

 

 

 

65,602

 

 

 

 

2,620

 

Amortization of deferred financing costs

 

 

740

 

 

 

487

 

 

 

1,958

 

 

 

1,018

 

 

 

 

 

Impairment on disposal group

 

 

 

 

 

3,389

 

 

 

1,218

 

 

 

3,389

 

 

 

 

 

Impairment on held-for-sale goodwill

 

 

 

 

 

29,612

 

 

 

 

 

 

29,612

 

 

 

 

 

Stock-based compensation

 

 

6,709

 

 

 

2,616

 

 

 

11,532

 

 

 

3,116

 

 

 

 

7,109

 

Deferred income taxes

 

 

(4,852

)

 

 

(16,159

)

 

 

(20,254

)

 

 

(36,062

)

 

 

 

 

Other

 

 

160

 

 

 

654

 

 

 

1,565

 

 

 

1,381

 

 

 

 

1,959

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

89,213

 

 

 

73,414

 

 

 

(7,700

)

 

 

(23,179

)

 

 

 

11,903

 

Prepaid expenses and other assets

 

 

7,050

 

 

 

11,548

 

 

 

80

 

 

 

21,383

 

 

 

 

(25,121

)

Deferred commissions

 

 

(3,221

)

 

 

(11,218

)

 

 

(5,596

)

 

 

(19,010

)

 

 

 

1,469

 

Right-of-use assets

 

 

1,172

 

 

 

1,600

 

 

 

7,552

 

 

 

5,294

 

 

 

 

4,509

 

Accounts payable and accrued liabilities

 

 

8,829

 

 

 

(7,975

)

 

 

8,634

 

 

 

(11,796

)

 

 

 

2,187

 

Deferred revenue

 

 

36,412

 

 

 

39,694

 

 

 

80,470

 

 

 

131,855

 

 

 

 

(36,983

)

Lease liabilities

 

 

(1,696

)

 

 

(1,245

)

 

 

(4,746

)

 

 

(338

)

 

 

 

(7,489

)

Other liabilities

 

 

(573

)

 

 

93

 

 

 

(919

)

 

 

4,015

 

 

 

 

 

Net cash provided by (used in) operating activities

 

 

161,183

 

 

 

100,285

 

 

 

108,816

 

 

 

41,960

 

 

 

 

(57,058

)

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(1,193

)

 

 

(807

)

 

 

(2,800

)

 

 

(858

)

 

 

 

(732

)

Proceeds from sale of property and equipment

 

 

16

 

 

 

38

 

 

 

40

 

 

 

67

 

 

 

 

19

 

Proceeds from sale of Bridge

 

 

 

 

 

 

 

 

46,018

 

 

 

 

 

 

 

 

Business acquisitions, net of cash received

 

 

(856

)

 

 

 

 

 

(16,886

)

 

 

(1,904,064

)

 

 

 

 

Maturities of marketable securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,584

 

Net cash provided by (used in) investing activities

 

 

(2,033

)

 

 

(769

)

 

 

26,372

 

 

 

(1,904,855

)

 

 

 

14,871

 

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IPO proceeds, net of offering costs paid of $5,719

 

 

259,604

 

 

 

 

 

 

259,604

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock from employee equity plans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,067

 

Shares repurchased for tax withholdings on vesting of restricted stock units

 

 

(1,318

)

 

 

 

 

 

(1,318

)

 

 

 

 

 

 

(1,413

)

Proceeds from issuance of term debt, net of discount

 

 

 

 

 

 

 

 

 

 

 

763,276

 

 

 

 

 

Proceeds from contributions from stockholders

 

 

 

 

 

9,182

 

 

 

 

 

 

1,257,327

 

 

 

 

 

Distributions to stockholders

 

 

(7

)

 

 

 

 

 

(930

)

 

 

 

 

 

 

 

Repayments of long-term debt

 

 

(256,348

)

 

 

(1,937

)

 

 

(307,882

)

 

 

(3,875

)

 

 

 

 

Term Loan prepayment premium

 

 

(3,827

)

 

 

 

 

 

(3,827

)

 

 

 

 

 

 

 

Net cash provided (used in) by financing activities

 

 

(1,896

)

 

 

7,245

 

 

 

(54,353

)

 

 

2,016,728

 

 

 

 

(346

)

Net increase (decrease) in cash, cash equivalents, and restricted cash

 

 

157,254

 

 

 

106,761

 

 

 

80,835

 

 

 

153,833

 

 

 

 

(42,533

)

Cash, cash equivalents, and restricted cash, beginning of period

 

 

74,534

 

 

 

105,775

 

 

 

150,953

 

 

 

58,703

 

 

 

 

101,236

 

Cash, cash equivalents, and restricted cash, end of period

 

$

231,788

 

 

$

212,536

 

 

$

231,788

 

 

$

212,536

 

 

 

$

58,703

 

Supplemental cash flow disclosure:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for taxes

 

$

153

 

 

$

109

 

 

$

556

 

 

$

257

 

 

 

$

32

 

Interest paid

 

$

10,553

 

 

$

15,869

 

 

$

42,302

 

 

$

33,258

 

 

 

$

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures incurred but not yet paid

 

$

62

 

 

$

20

 

 

$

62

 

 

$

20

 

 

 

$

79

 

 

 


 

 

 

RECONCILIATIONS OF NON-GAAP MEASURES TO GAAP MEASURES


 

INSTRUCTURE HOLDINGS, INC.

 

RECONCILIATION OF NON-GAAP ALLOCATED COMBINED RECEIPTS

 

(in thousands)

 

(unaudited)

 

 

 

Successor

 

 

 

Predecessor

 

 

 

Three months
ended
September 30,

 

 

Three months
ended
September 30,

 

 

Nine months
ended
September 30,

 

 

Six months
ended
September 30,

 

 

 

Three months
ended
March 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

2020

 

Revenue

 

$

107,221

 

 

$

81,772

 

 

$

294,768

 

 

$

143,142

 

 

 

$

71,389

 

Fair value adjustments to deferred revenue in connection with purchase accounting

 

 

1,379

 

 

 

6,150

 

 

 

8,471

 

 

 

19,589

 

 

 

 

 

Allocated Combined Receipts

 

$

108,600

 

 

$

87,922

 

 

$

303,239

 

 

$

162,731

 

 

 

$

71,389

 


 

INSTRUCTURE HOLDINGS, INC.

 

RECONCILIATION OF NON-GAAP OPERATING INCOME

 

(in thousands)

 

(unaudited)

 

 

 

Successor

 

 

 

Predecessor

 

 

 

Three months
ended
September 30,

 

 

Three months
ended
September 30,

 

 

Nine months
ended
September 30,

 

 

Six months
ended
September 30,

 

 

 

Three months
ended
March 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

2020

 

Loss from operations

 

$

(5,018

)

 

$

(60,070

)

 

$

(41,517

)

 

$

(138,729

)

 

 

$

(16,587

)

Stock-based compensation

 

 

8,379

 

 

 

6,722

 

 

 

17,722

 

 

 

40,550

 

 

 

 

7,109

 

Restructuring, transaction and sponsor related costs

 

 

2,031

 

 

 

40,064

 

 

 

18,042

 

 

 

50,317

 

 

 

 

8,360

 

Amortization of acquisition-related intangibles

 

 

33,590

 

 

 

32,617

 

 

 

100,312

 

 

 

65,597

 

 

 

 

2,586

 

Fair value adjustments to deferred revenue in connection with purchase accounting

 

 

1,379

 

 

 

6,150

 

 

 

8,471

 

 

 

19,589

 

 

 

 

 

Non-GAAP operating income

 

$

40,361

 

 

$

25,483

 

 

$

103,030

 

 

$

37,324

 

 

 

$

1,468

 


 

INSTRUCTURE HOLDINGS, INC.

 

RECONCILIATION OF NON-GAAP ADJUSTED EBITDA

 

(in thousands)

 

(unaudited)

 

 

 

Successor

 

 

 

Predecessor

 

 

 

Three months
ended
September 30,

 

 

Three months
ended
September 30,

 

 

Nine months
ended
September 30,

 

 

Six months
ended
September 30,

 

 

 

Three months
ended
March 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

2020

 

Net loss

 

$

(13,261

)

 

$

(60,173

)

 

$

(68,025

)

 

$

(136,747

)

 

 

$

(22,203

)

Interest on outstanding debt and loss on debt extinguishment

 

 

11,247

 

 

 

16,357

 

 

 

44,170

 

 

 

34,449

 

 

 

 

 

Provision (benefit) for taxes

 

 

(4,631

)

 

 

(16,062

)

 

 

(20,022

)

 

 

(35,788

)

 

 

 

183

 

Depreciation

 

 

911

 

 

 

1,329

 

 

 

2,728

 

 

 

2,426

 

 

 

 

2,982

 

Amortization

 

 

2

 

 

 

2

 

 

 

5

 

 

 

5

 

 

 

 

35

 

Stock-based compensation

 

 

8,379

 

 

 

6,722

 

 

 

17,722

 

 

 

40,550

 

 

 

 

7,109

 

Restructuring, transaction and sponsor related costs

 

 

3,641

 

 

 

39,446

 

 

 

19,652

 

 

 

49,699

 

 

 

 

14,117

 

Amortization of acquisition-related intangibles

 

 

33,590

 

 

 

32,617

 

 

 

100,312

 

 

 

65,597

 

 

 

 

2,586

 

Fair value adjustments to deferred revenue in connection with purchase accounting

 

 

1,379

 

 

 

6,150

 

 

 

8,471

 

 

 

19,589

 

 

 

 

 

Adjusted EBITDA

 

$

41,257

 

 

$

26,388

 

 

$

105,013

 

 

$

39,780

 

 

 

$

4,809

 


 

 


 

INSTRUCTURE HOLDINGS, INC.

 

RECONCILIATION OF FREE CASH FLOW & UNLEVERED FREE CASH FLOW

 

(in thousands)

 

(unaudited)

 

 

 

Successor

 

 

 

Predecessor

 

 

 

Three months
ended
September 30,

 

 

Three months
ended
September 30,

 

 

Nine months
ended
September 30,

 

 

Six months
ended
September 30,

 

 

 

Three months
ended
March 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

$

161,183

 

 

$

100,285

 

 

$

108,816

 

 

$

41,960

 

 

 

$

(57,058

)

Purchases of property and equipment

 

 

(1,193

)

 

 

(807

)

 

 

(2,800

)

 

 

(858

)

 

 

 

(732

)

Proceeds from disposals of property and equipment

 

 

16

 

 

 

38

 

 

 

40

 

 

 

67

 

 

 

 

19

 

Free cash flow

 

$

160,006

 

 

$

99,516

 

 

$

106,056

 

 

$

41,169

 

 

 

$

(57,771

)

Cash paid for interest on outstanding debt

 

 

10,553

 

 

 

17,060

 

 

 

42,302

 

 

 

34,449

 

 

 

 

 

Cash settled stock-based compensation

 

 

1,651

 

 

 

4,105

 

 

 

6,094

 

 

 

37,434

 

 

 

 

 

Unlevered free cash flow

 

$

172,210

 

 

$

120,681

 

 

$

154,452

 

 

$

113,052

 

 

 

$

(57,771

)


 

INSTRUCTURE HOLDINGS, INC.

 

RECONCILIATION OF NON-GAAP NET INCOME

 

(in thousands, except per share amounts)

 

(unaudited)

 

 

 

Successor

 

 

 

Predecessor

 

 

 

Three months
ended
September 30,

 

 

Three months
ended
September 30,

 

 

Nine months
ended
September 30,

 

 

Six months
ended
September 30,

 

 

 

Three months
ended
March 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

2020

 

Net loss

 

$

(13,261

)

 

$

(60,173

)

 

$

(68,025

)

 

$

(136,747

)

 

 

$

(22,203

)

Stock-based compensation

 

 

8,379

 

 

 

6,722

 

 

 

17,722

 

 

 

40,550

 

 

 

 

7,109

 

Amortization of acquisition-related intangibles

 

 

33,590

 

 

 

32,617

 

 

 

100,312

 

 

 

65,597

 

 

 

 

2,586

 

Fair value adjustments to deferred revenue in connection with purchase accounting

 

 

1,379

 

 

 

6,150

 

 

 

8,471

 

 

 

19,589

 

 

 

 

 

Restructuring, transaction and sponsor related costs

 

 

3,641

 

 

 

39,446

 

 

 

19,652

 

 

 

49,699

 

 

 

 

14,117

 

Non-GAAP net income

 

$

33,728

 

 

$

24,762

 

 

$

78,132

 

 

$

38,688

 

 

 

$

1,609

 

Non-GAAP net income per common share, basic

 

$

0.25

 

 

$

0.20

 

 

$

0.60

 

 

$

0.31

 

 

 

$

0.04

 

Non-GAAP net income per common share, diluted

 

$

0.24

 

 

$

0.20

 

 

$

0.60

 

 

$

0.31

 

 

 

$

0.04

 

Weighted average common shares used in computing basic Non-GAAP net income per common share

 

 

136,647

 

 

 

126,240

 

 

 

129,643

 

 

 

126,240

 

 

 

 

38,369

 

Weighted average common shares used in computing diluted Non-GAAP net income per common share

 

 

138,182

 

 

 

126,240

 

 

 

130,166

 

 

 

126,240

 

 

 

 

38,369

 


 

INSTRUCTURE HOLDINGS, INC.

 

RECONCILIATION OF NON-GAAP GROSS PROFIT

 

(in thousands)

 

(unaudited)

 

 

 

Successor

 

 

 

Predecessor

 

 

 

Three months
ended
September 30,

 

 

Three months
ended
September 30,

 

 

Nine months
ended
September 30,

 

 

Six months
ended
September 30,

 

 

 

Three months
ended
March 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

2020

 

Gross profit

 

$

65,754

 

 

$

40,742

 

 

$

166,693

 

 

$

62,575

 

 

 

$

46,991

 

Stock-based compensation

 

 

580

 

 

 

555

 

 

 

1,262

 

 

 

1,116

 

 

 

 

586

 

Restructuring, transaction and sponsor related costs

 

 

187

 

 

 

70

 

 

 

2,991

 

 

 

2,912

 

 

 

 

66

 

Amortization of acquisition-related intangibles

 

 

15,582

 

 

 

15,000

 

 

 

46,412

 

 

 

30,167

 

 

 

 

1,293

 

Fair value adjustments to deferred revenue in connection with purchase accounting

 

 

1,379

 

 

 

6,150

 

 

 

8,471

 

 

 

19,589

 

 

 

 

-

 

Non-GAAP gross profit

 

$

83,482

 

 

$

62,517

 

 

$

225,829

 

 

$

116,359

 

 

 

$

48,936

 

 

 

 


 

INSTRUCTURE HOLDINGS, INC.

 

RECONCILIATION OF NON-GAAP COST OF REVENUE

 

Three Months Ended September 30, 2021

 

(in thousands)

 

(unaudited)

 

 

 

GAAP

 

 

Stock-based compensation expense

 

 

Restructuring, transaction and sponsor related costs

 

 

Amortization of acquired intangibles

 

 

Non-GAAP

 

Cost of Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and support

 

$

36,528

 

 

 

(257

)

 

 

(159

)

 

 

(15,582

)

 

$

20,530

 

Professional services and other

 

 

4,939

 

 

 

(323

)

 

 

(28

)

 

 

 

 

 

4,588

 

Total cost of revenue

 

$

41,467

 

 

 

(580

)

 

 

(187

)

 

 

(15,582

)

 

$

25,118

 


 

INSTRUCTURE HOLDINGS, INC.

 

RECONCILIATION OF NON-GAAP COST OF REVENUE

 

Nine Months Ended September 30, 2021

 

(in thousands)

 

(unaudited)

 

 

 

GAAP

 

 

Stock-based compensation expense

 

 

Restructuring, transaction and sponsor related costs

 

 

Amortization of acquired intangibles

 

 

Non-GAAP

 

Cost of Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and support

 

$

112,575

 

 

 

(652

)

 

 

(2,108

)

 

 

(46,412

)

 

$

63,403

 

Professional services and other

 

 

15,500

 

 

 

(610

)

 

 

(883

)

 

 

 

 

 

14,007

 

Total cost of revenue

 

$

128,075

 

 

 

(1,262

)

 

 

(2,991

)

 

 

(46,412

)

 

$

77,410

 

 

 

INSTRUCTURE HOLDINGS, INC.

 

RECONCILIATION OF NON-GAAP COST OF REVENUE

 

Three Months Ended September 30, 2020

 

(in thousands)

 

(unaudited)

 

 

 

GAAP

 

 

Stock-based compensation expense

 

 

Restructuring, transaction and sponsor related costs

 

 

Amortization of acquired intangibles

 

 

Non-GAAP

 

Cost of Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and support

 

$

35,996

 

 

 

(333

)

 

 

 

 

 

(15,000

)

 

$

20,663

 

Professional services and other

 

 

5,034

 

 

 

(222

)

 

 

(70

)

 

 

 

 

 

4,742

 

Total cost of revenue

 

$

41,030

 

 

 

(555

)

 

 

(70

)

 

 

(15,000

)

 

$

25,405

 

 

 

INSTRUCTURE HOLDINGS, INC.

 

RECONCILIATION OF NON-GAAP COST OF REVENUE

 

Six Months Ended September 30, 2020 (Successor)

 

(in thousands)

 

(unaudited)

 

 

 

GAAP

 

 

Stock-based compensation expense

 

 

Restructuring, transaction and sponsor related costs

 

 

Amortization of acquired intangibles

 

 

Non-GAAP

 

Cost of Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and support

 

$

69,975

 

 

 

(653

)

 

 

(2,056

)

 

 

(30,167

)

 

$

37,099

 

Professional services and other

 

 

10,592

 

 

 

(463

)

 

 

(856

)

 

 

 

 

 

9,273

 

Total cost of revenue

 

$

80,567

 

 

 

(1,116

)

 

 

(2,912

)

 

 

(30,167

)

 

$

46,372

 


 

 


 

INSTRUCTURE HOLDINGS, INC.

 

RECONCILIATION OF NON-GAAP COST OF REVENUE

 

Three Months Ended March 31, 2020 (Predecessor)

 

(in thousands)

 

(unaudited)

 

 

 

GAAP

 

 

Stock-based compensation expense

 

 

Restructuring, transaction and sponsor related costs

 

 

Amortization of acquired intangibles

 

 

Non-GAAP

 

Cost of Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and support

 

$

19,699

 

 

 

(301

)

 

 

 

 

 

(1,293

)

 

$

18,105

 

Professional services and other

 

 

4,699

 

 

 

(285

)

 

 

(66

)

 

 

 

 

 

4,348

 

Total cost of revenue

 

$

24,398

 

 

 

(586

)

 

 

(66

)

 

 

(1,293

)

 

$

22,453

 


 

INSTRUCTURE HOLDINGS, INC.

 

RECONCILIATION OF NON-GAAP OPERATING EXPENSES

 

Three Months Ended September 30, 2021

 

(in thousands)

 

(unaudited)

 

 

 

GAAP

 

 

Stock-based compensation expense

 

 

Restructuring, transaction and sponsor related costs

 

 

Amortization of acquired intangibles

 

 

Non-GAAP

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

$

40,553

 

 

 

(2,139

)

 

 

(99

)

 

 

(18,008

)

 

$

20,307

 

Research and development

 

 

15,823

 

 

 

(2,292

)

 

 

(226

)

 

 

 

 

 

13,305

 

General and administrative

 

 

14,396

 

 

 

(3,368

)

 

 

(1,519

)

 

 

 

 

 

9,509

 

Total operating expenses

 

$

70,772

 

 

 

(7,799

)

 

 

(1,844

)

 

 

(18,008

)

 

$

43,121

 


 

INSTRUCTURE HOLDINGS, INC.

 

RECONCILIATION OF NON-GAAP OPERATING EXPENSES

 

Nine Months Ended September 30, 2021

 

(in thousands)

 

(unaudited)

 

 

 

GAAP

 

 

Stock-based compensation expense

 

 

Restructuring, transaction and sponsor related costs

 

 

Amortization of acquired intangibles

 

 

Non-GAAP

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

$

120,858

 

 

 

(4,814

)

 

 

(2,551

)

 

 

(53,900

)

 

$

59,593

 

Research and development

 

 

47,191

 

 

 

(4,896

)

 

 

(2,904

)

 

 

 

 

 

39,391

 

General and administrative

 

 

38,943

 

 

 

(6,750

)

 

 

(8,378

)

 

 

 

 

 

23,815

 

Impairment on disposal group

 

 

1,218

 

 

 

 

 

 

(1,218

)

 

 

 

 

 

 

Total operating expenses

 

$

208,210

 

 

 

(16,460

)

 

 

(15,051

)

 

 

(53,900

)

 

$

122,799

 


 

 


 

INSTRUCTURE HOLDINGS, INC.

 

RECONCILIATION OF NON-GAAP OPERATING EXPENSES

 

Three Months Ended September 30, 2020

 

(in thousands)

 

(unaudited)

 

 

 

GAAP

 

 

Stock-based compensation expense

 

 

Restructuring, transaction and sponsor related costs

 

 

Amortization of acquired intangibles

 

 

Non-GAAP

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

$

40,100

 

 

 

(1,843

)

 

 

(1,420

)

 

 

(17,617

)

 

$

19,220

 

Research and development

 

 

14,619

 

 

 

(2,149

)

 

 

(1,017

)

 

 

 

 

 

11,453

 

General and administrative

 

 

13,092

 

 

 

(2,175

)

 

 

(4,556

)

 

 

 

 

 

6,361

 

Impairment on held-for-sale goodwill

 

 

29,612

 

 

 

 

 

 

(29,612

)

 

 

 

 

 

 

Impairment on disposal group

 

 

3,389

 

 

 

 

 

 

(3,389

)

 

 

 

 

 

 

Total operating expenses

 

$

100,812

 

 

$

(6,167

)

 

$

(39,994

)

 

$

(17,617

)

 

$

37,034

 

 

 

INSTRUCTURE HOLDINGS, INC.

 

RECONCILIATION OF NON-GAAP OPERATING EXPENSES

 

Six Months Ended September 30, 2020 (Successor)

 

(in thousands)

 

(unaudited)

 

 

 

GAAP

 

 

Stock-based compensation expense

 

 

Restructuring, transaction and sponsor related costs

 

 

Amortization of acquired intangibles

 

 

Non-GAAP

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

$

84,034

 

 

 

(5,435

)

 

 

(3,706

)

 

 

(35,430

)

 

$

39,463

 

Research and development

 

 

36,736

 

 

 

(7,193

)

 

 

(3,581

)

 

 

 

 

 

25,962

 

General and administrative

 

 

47,533

 

 

 

(26,806

)

 

 

(7,117

)

 

 

 

 

 

13,610

 

Impairment on held-for-sale goodwill

 

 

29,612

 

 

 

 

 

 

(29,612

)

 

 

 

 

 

 

Impairment on disposal group

 

 

3,389

 

 

 

 

 

 

(3,389

)

 

 

 

 

 

 

Total operating expenses

 

$

201,304

 

 

$

(39,434

)

 

$

(47,405

)

 

$

(35,430

)

 

$

79,035

 


 

INSTRUCTURE HOLDINGS, INC.

 

RECONCILIATION OF NON-GAAP OPERATING EXPENSES

 

Three Months Ended March 31, 2020 (Predecessor)

 

(in thousands)

 

(unaudited)

 

 

 

GAAP

 

 

Stock-based compensation expense

 

 

Restructuring, transaction and sponsor related costs

 

 

Amortization of acquired intangibles

 

 

Non-GAAP

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

$

27,010

 

 

 

(1,977

)

 

 

(556

)

 

 

(1,293

)

 

$

23,184

 

Research and development

 

 

19,273

 

 

 

(1,874

)

 

 

(1,273

)

 

 

 

 

 

16,126

 

General and administrative

 

 

17,295

 

 

 

(2,672

)

 

 

(6,465

)

 

 

 

 

 

8,158

 

Total operating expenses

 

$

63,578

 

 

 

(6,523

)

 

 

(8,294

)

 

 

(1,293

)

 

$

47,468

 

 

 

 


 

INSTRUCTURE HOLDINGS, INC.

 

RECONCILIATION OF NON-GAAP ALLOCATED COMBINED RECEIPTS GUIDANCE

 

(in thousands)

 

(unaudited)

 

 

 

Three Months Ending
December 31,

 

 

Full Year Ending
December 31,

 

 

 

2021

 

 

2021

 

 

2021

 

 

2021

 

 

 

LOW

 

 

HIGH

 

 

LOW

 

 

HIGH

 

Revenue

 

$

106,900

 

 

$

107,900

 

 

$

401,700

 

 

$

402,700

 

Fair value adjustments to deferred revenue in connection with purchase accounting

 

 

600

 

 

 

600

 

 

 

9,000

 

 

 

9,000

 

Allocated Combined Receipts

 

$

107,500

 

 

$

108,500

 

 

$

410,700

 

 

$

411,700

 

For More Information:


Media Relations:
Cory Edwards
Vice President, Corporate Communications
Instructure
(801) 869-5258
cory@instructure.com 

Investor Relations:
April Scee
Managing Director
ICR, Inc.
(917) 497-8992
april.scee@icrinc.com