Paylocity Announces Third Quarter Fiscal Year 2014 Financial Results
<< Back
"Our third quarter results demonstrated that our business continues to perform well across all of our key metrics," said
Beauchamp added, "Our recent IPO was a key milestone for
Third Quarter 2014 Financial Highlights
Revenue:
- Total revenue was
$33.8 million , an increase of 41% from the third quarter of fiscal year 2013. - Total recurring revenue was
$31.2 million , represented 92% of total revenue and increased 40% on a year-over-year basis.
Operating Income:
- GAAP operating income was
$2.1 million , compared to operating income of$2.6 million in the third quarter of fiscal year 2013. - Non-GAAP operating income was
$3.5 million , compared to non-GAAP operating income of$2.7 million in the third quarter of fiscal year 2013.
Adjusted EBITDA:
- Adjusted EBITDA, a non-GAAP measure, was
$5.2 million for the third quarter of fiscal year 2014 compared to Adjusted EBITDA of$4.2 million for the third quarter of fiscal year 2013.
Net Income:
- GAAP net income was
$1.2 million , compared to net income of$2.0 million for the third quarter of fiscal year 2013. On a pro forma basis to reflect the conversion of all outstanding preferred shares as ofJuly 1, 2013 , net income per share for the three months endedMarch 31, 2014 would have been$0.03 , based on 44.9 million diluted weighted average common shares outstanding, compared to net income per share of$0.05 for the third quarter of fiscal year 2013, based on 44.4 million diluted weighted average common shares outstanding. - Non-GAAP net income was
$2.0 million compared to$2.1 million in the third quarter of fiscal year 2013. On a pro forma basis, non-GAAP net income per share was$0.04 for the third quarter of fiscal year 2014 based on 44.9 million diluted weighted average common shares outstanding, compared to net income per share of$0.05 for the third quarter of fiscal year 2013, based on 44.4 million diluted weighted average common shares outstanding.
Balance Sheet and
- Cash and cash equivalents totaled
$88.9 million at the end of the quarter. During the quarter, the company issued and sold 5.4 million shares of common stock at$17 per share raising net proceeds of$82 million . - Cash flow from operations for the nine months ended
March 31, 2014 was$8.1 million compared to$5.0 million for the same period in fiscal year 2013.
A reconciliation of GAAP to non-GAAP financial measures has been provided in this press release, including the accompanying tables. An explanation of these measures is also included below under the heading "Non-GAAP Financial Measures."
Business Outlook
Based on information available as of
Fourth Quarter 2014:
- Total revenue is expected to be in the range of
$26 million to$27 million . - Adjusted EBITDA is expected to be a loss in the range of
$(2.3) million to$(1.3) million . - Non-GAAP net loss is expected to be in the range of
($2.8) million to($1.8) million , or$(0.06) to$(0.04) per share, based on 49.6 million basic weighted average common shares outstanding. This guidance assumes an income tax benefit of approximately$1.2 million .
Fiscal Year 2014:
- Total revenue is expected to be in the range of
$106 million to$107 million . - Adjusted EBITDA is expected to be in the range of
$3.4 million to$4.4 million . - On a pro forma basis to reflect the conversion of all outstanding preferred shares as of
July 1, 2013 , non-GAAP net loss is expected to be in the range of($2.2) million to$(1.2) million , or$(0.05) to$(0.03) per share, based on 45.4 million basic weighted average common shares outstanding. This guidance assumes an income tax benefit of approximately$0.8 million .
Conference Call Details
About
Non-GAAP Financial Measures
The company uses certain non-GAAP financial measures in this release, including Adjusted EBITDA, adjusted gross profit, adjusted recurring gross profit, non-GAAP operating income, non-GAAP net income and non-GAAP net income per share. Generally, a non-GAAP financial measure is a numerical measure of a company's performance, financial position or cash flow that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP. We define Adjusted EBITDA as net income (loss) before interest expense, taxes, and depreciation and amortization expense, adjusted to eliminate stock-based compensation expense. Adjusted gross profit and adjusted recurring gross profit are adjusted for stock-based compensation expense and amortization of capitalized research and development costs. Non-GAAP operating income, non-GAAP net income and non-GAAP net income per share are adjusted for stock-based compensation expense. Please note that other companies may define their non-GAAP financial measures differently than we do. Management presents certain non-GAAP financial measures in this release because it considers them to be important supplemental measures of performance. Management uses these non-GAAP financial measures for planning purposes, including analysis of the company's performance against prior periods, the preparation of operating budgets and to determine appropriate levels of operating and capital investments. Management believes that these non-GAAP financial measures provide additional insight for analysts and investors in evaluating the company's financial and operational performance. Management also intends to provide these non-GAAP financial measures as part of the company's future earnings discussions and, therefore, the inclusion of the non-GAAP financial measures should provide consistency in the company's financial reporting. Non-GAAP financial measures have limitations as an analytical tool. Investors are encouraged to review the reconciliation of the non-GAAP measures to their most directly comparable GAAP measures provided in this release.
Safe Harbor/forward looking statements
This press release contains forward-looking statements that involve substantial risks and uncertainties. All statements, other than statements of historical facts, included herein regarding
Investor Contact:
ICR
investors@paylocity.com
415-430-2073
|
Unaudited Consolidated Balance Sheets (In thousands)
|
||
|
June 30, |
|
|
|
Assets |
||
|
Current assets: |
||
|
Cash and cash equivalents |
|
|
|
Accounts receivable, net |
740 |
791 |
|
Prepaid expenses and other |
1,875 |
3,160 |
|
Taxes receivable |
— |
131 |
|
Deferred income tax assets, net |
602 |
563 |
|
Total current assets before funds held for clients |
10,811 |
93,589 |
|
Funds held for clients |
355,905 |
541,723 |
|
Total current assets |
366,716 |
635,312 |
|
Long‑term prepaid expenses |
— |
344 |
|
Capitalized software, net |
2,614 |
3,800 |
|
Property and equipment, net |
8,586 |
12,142 |
|
Total assets |
|
|
|
Liabilities, Redeemable Convertible Preferred Stock and Stockholders' Equity (Deficit) |
||
|
Current liabilities: |
||
|
Current portion of long‑term debt |
|
$ — |
|
Accounts payable |
880 |
3,088 |
|
Taxes payable |
207 |
— |
|
Accrued expenses |
6,794 |
10,572 |
|
Total current liabilities before client fund obligations |
8,506 |
13,660 |
|
Client fund obligations |
355,905 |
541,723 |
|
Total current liabilities |
364,411 |
555,383 |
|
Long‑term debt, net of current portion |
938 |
— |
|
Deferred income tax liabilities, net |
269 |
172 |
|
Deferred rent |
2,317 |
2,647 |
|
Total liabilities |
|
|
|
Redeemable convertible preferred stock, |
||
|
Series A, 6% cumulative dividend, 9,500 shares issued and outstanding as of June 30, 2013 and no shares issued and outstanding |
9,339 |
— |
|
Series B, 8% cumulative dividend, 8,400 shares issued and outstanding at June 30, 2013 and no shares issued and outstanding |
27,234 |
— |
|
Stockholders' equity (deficit) |
||
|
Common stock, |
32 |
50 |
|
Preferred stock, |
— |
— |
|
Additional paid‑in capital |
437 |
120,813 |
|
Accumulated deficit |
(27,061) |
(27,467) |
|
Total stockholders' equity (deficit) |
(26,592) |
93,396 |
|
Total liabilities, redeemable convertible preferred stock, and stockholders' equity (deficit) |
|
|
|
Unaudited Consolidated Statements of Operations (In thousands, except per share data)
|
||||
|
Three months ended |
Nine months ended |
|||
|
2013 |
2014 |
2013 |
2014 |
|
|
Revenues |
||||
|
Recurring fees |
|
|
|
|
|
Interest income on funds held for clients |
447 |
491 |
1,072 |
1,222 |
|
Total recurring revenues |
22,271 |
31,210 |
53,535 |
74,824 |
|
Implementation services and other |
1,735 |
2,556 |
3,497 |
5,216 |
|
Total revenues |
24,006 |
33,766 |
57,032 |
80,040 |
|
Cost of revenues |
||||
|
Recurring revenues |
7,896 |
10,246 |
21,190 |
27,320 |
|
Implementation services and other |
2,838 |
4,679 |
7,600 |
12,670 |
|
Total cost of revenues |
10,734 |
14,925 |
28,790 |
39,990 |
|
Gross profit |
13,272 |
18,841 |
28,242 |
40,050 |
|
Operating expenses |
||||
|
Sales and marketing |
5,888 |
8,678 |
13,714 |
19,290 |
|
Research and development |
1,852 |
2,443 |
4,906 |
6,746 |
|
General and administrative |
2,928 |
5,587 |
8,722 |
14,726 |
|
Total operating expenses |
10,668 |
16,708 |
27,342 |
40,762 |
|
Operating income (loss) |
2,604 |
2,133 |
900 |
(712) |
|
Other income (expense) |
(8) |
59 |
(17) |
109 |
|
Income (loss) before income taxes |
2,596 |
2,192 |
883 |
(603) |
|
Income tax (expense) benefit |
(575) |
(1,042) |
106 |
197 |
|
Net income (loss) |
|
|
|
|
|
Net income (loss) attributable to common stockholders |
|
|
|
|
|
Net income (loss) per share attributable to common stockholders, basic and diluted |
|
|
|
|
|
Weighted average number of shares of common stock used in computing net loss per share attributable to common stockholders: |
||||
|
Basic |
43,921 |
44,360 |
31,988 |
32,437 |
|
Diluted |
44,407 |
44,870 |
31,988 |
32,437 |
Stock-based compensation included in the above line items:
|
Three months ended |
Nine months ended |
|||
|
2013 |
2014 |
2013 |
2014 |
|
|
Cost of revenue - recurring |
$- |
|
$- |
|
|
Cost of revenue - non-recurring |
- |
97 |
- |
97 |
|
Sales and marketing |
- |
175 |
- |
175 |
|
Research and development |
- |
139 |
- |
139 |
|
General and administrative |
130 |
841 |
392 |
1,190 |
|
Total stock-based compensation |
|
|
|
|
|
Unaudited Consolidated Statements of Cash Flows (In thousands)
|
||
|
Nine Months Ended |
||
|
2013 |
2014 |
|
|
Cash flows from operating activities: |
||
|
Net income (loss) |
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
||
|
Stock‑based compensation |
392 |
1,714 |
|
Depreciation and amortization |
4,145 |
4,544 |
|
Deferred income tax benefit |
(386) |
(58) |
|
Provision for doubtful accounts |
45 |
79 |
|
Changes in operating assets and liabilities: |
||
|
Increase in accounts receivable |
(206) |
(130) |
|
Increase in prepaid expenses |
(1,547) |
(1,629) |
|
Increase in trade accounts payable |
203 |
947 |
|
Increase in accrued expenses |
1,406 |
3,016 |
|
Net cash provided by operating activities |
5,041 |
8,077 |
|
Cash flows from investing activities: |
||
|
Capitalized internally developed software costs |
(1,115) |
(2,919) |
|
Purchases of property and equipment |
(2,865) |
(4,954) |
|
Net change in funds held for clients |
(189,935) |
(185,818) |
|
Net cash used in investing activities |
(193,915) |
(193,691) |
|
Cash flows from financing activities: |
||
|
Net change in client funds obligation |
189,935 |
185,818 |
|
Principal payments on long‑term debt |
(1,469) |
(1,563) |
|
Proceeds from initial public offering, net of issuance costs |
— |
82,709 |
|
Proceeds from exercise of stock options |
76 |
— |
|
Payments for redemption of Common Shares |
(162) |
— |
|
Net cash provided by financing activities |
188,380 |
266,964 |
|
Net Change in Cash and Cash Equivalents |
(494) |
81,350 |
|
Cash and Cash Equivalents—Beginning of Period |
9,031 |
7,594 |
|
Cash and Cash Equivalents—End of Period |
|
|
|
Supplemental disclosure of non-cash investing and financing activities |
||
|
Build-out allowance received from landlord |
|
|
|
Purchases of property and equipment, accrued but not paid |
|
|
|
Unpaid initial offering costs |
— |
|
|
Supplemental disclosure of cash flow information |
||
|
Cash paid for income taxes |
|
|
|
Cash paid for interest |
|
|
|
|
|||||
|
Reconciliation of GAAP to non-GAAP Financial Measures |
|||||
|
(In thousands except per share data) |
|||||
|
Three months |
Nine months |
||||
|
2013 |
2014 |
2013 |
2014 |
||
|
Reconciliation from gross profit to adjusted gross profit: |
|||||
|
Gross profit |
|
|
|
|
|
|
Amortization of capitalized research and development costs |
751 |
580 |
2,346 |
1,809 |
|
|
Stock-based compensation expense |
- |
210 |
- |
210 |
|
|
Adjusted gross profit |
|
|
|
|
|
|
Three months |
Nine months |
||||
|
2013 |
2014 |
2013 |
2014 |
||
|
Reconciliation from total recurring revenues to adjusted recurring gross profit: |
|||||
|
Total recurring revenues |
|
|
|
|
|
|
Cost of recurring revenues |
7,896 |
10,246 |
21,190 |
27,320 |
|
|
Recurring gross profit |
14,375 |
20,964 |
32,345 |
47,504 |
|
|
Amortization of capitalized research and development costs |
751 |
580 |
2,346 |
1,809 |
|
|
Stock-based compensation expense |
- |
113 |
- |
113 |
|
|
Adjusted recurring gross profit |
|
|
|
|
|
|
Three months |
Nine months |
||||
|
2013 |
2014 |
2013 |
2014 |
||
|
Reconciliation from operating income (loss) to non-GAAP operating income: |
|||||
|
Operating income (loss) |
$ 2,604 |
$ 2,133 |
$ 900 |
$ (712) |
|
|
Stock-based compensation expense |
130 |
1,365 |
392 |
1,714 |
|
|
Non-GAAP operating income |
$ 2,734 |
$ 3,498 |
$ 1,292 |
$ 1,002 |
|
|
Three months |
Nine months |
||||
|
2013 |
2014 |
2013 |
2014 |
||
|
Reconciliation from net income (loss) to Adjusted EBITDA: |
|||||
|
Net income (loss) |
$ 2,021 |
$ 1,150 |
$ 989 |
$ (406) |
|
|
Interest expense |
43 |
22 |
162 |
67 |
|
|
Income tax expense (benefit) |
575 |
1,042 |
(106) |
(197) |
|
|
Depreciation and amortization |
1,412 |
1,620 |
4,145 |
4,544 |
|
|
EBITDA |
4,051 |
3,834 |
5,190 |
4,008 |
|
|
Stock-based compensation expense |
130 |
1,365 |
392 |
1,714 |
|
|
Adjusted EBITDA |
$ 4,181 |
$ 5,199 |
$ 5,582 |
$ 5,722 |
|
|
Three months |
Nine months |
||||
|
2013 |
2014 |
2013 |
2014 |
||
|
Reconciliation from net income (loss) to non-GAAP net income: |
|||||
|
Net income (loss) |
$ 2,021 |
$ 1,150 |
$ 989 |
$ (406) |
|
|
Stock-based compensation expense, net of tax |
79 |
833 |
240 |
1,046 |
|
|
Non-GAAP net income |
$ 2,100 |
$ 1,983 |
$ 1,229 |
$ 640 |
|
|
Three months |
Nine months |
||||
|
2013 |
2014 |
2013 |
2014 |
||
|
Calculation of non-GAAP net income per share: |
|||||
|
Non-GAAP net income |
$ 2,100 |
$ 1,983 |
$ 1,229 |
$ 640 |
|
|
Pro forma weighted average number of shares of common stock |
44,407 |
44,870 |
44,407 |
44,576 |
|
|
Non-GAAP net income per share |
$ 0.05 |
$ 0.04 |
$ 0.03 |
$ 0.01 |
|
SOURCE:
SOURCE
News Provided by Acquire Media