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): November 2, 2017

 

PAYLOCITY HOLDING CORPORATION

(Exact name of registrant as specified in charter)

 

Delaware

 

001-36348

 

46-4066644

(State or Other Jurisdiction of
Incorporation)

 

(Commission File Number)

 

(I.R.S. Employer Identification
Number)

 

3850 N. Wilke Road

Arlington Heights, Illinois 60004

(Address of principal executive offices, including zip code)

 

(847) 463-3200

(Registrant’s telephone number, including area code)

 

Not Applicable

(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:

 

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

 

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

 

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

 

o    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).

 

o  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. o

 

 

 



 

Item 2.02 Results of Operations and Financial Condition.

 

On November 2, 2017, Paylocity Holding Corporation (the “Company”) issued a press release announcing financial results for the three month period ended September 30, 2017.  The press release contains forward-looking statements regarding the Company, and includes cautionary statements identifying important factors that could cause actual results to differ materially from those anticipated.

 

The press release issued November 2, 2017 is furnished herewith as Exhibit 99.1. The information in this Item 2.02, including Exhibit 99.1, is being furnished and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liability of that Section, nor shall such information be deemed to be incorporated by reference in any registration statement or other document filed under the Securities Act of 1933 or the Securities Exchange Act of 1934, except as otherwise stated in such filing.

 

Item 9.01 Financial Statements and Exhibits.

 

(d) Exhibits.

 

Exhibit No.

 

Description

99.1

 

Press Release issued by Paylocity Holding Corporation dated November 2, 2017.

 

2



 

SIGNATURES

 

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

 

 

 

PAYLOCITY HOLDING CORPORATION

 

 

 

 

 

 

Date: November 2, 2017

By:

/s/ Toby J. Williams

 

 

Toby J. Williams

 

 

Chief Financial Officer

 

3


Exhibit 99.1

 

 

Paylocity Announces First Quarter Fiscal Year 2018 Financial Results

 

·                  Q1 2018 Total Revenue of $81.5 million, up 25% year-over-year

 

·                  Q1 2018 Recurring Revenue of $78.9 million, up 26% year-over-year

 

Arlington Heights, IL. — November 2, 2017 — Paylocity Holding Corporation (Nasdaq: PCTY), a cloud-based provider of payroll and human capital management software solutions, today announced financial results for the first quarter of fiscal year 2018, which ended September 30, 2017.

 

“Fiscal 2018 is off to a nice start, as we saw 25% top-line revenue growth while also continuing to drive improved leverage across all of our key financial metrics, as we remain committed to scaling the business,” said Steve Beauchamp, Chief Executive Officer of Paylocity. “We continue to be focused on investment in product development, announcing today at our annual Client Conference the release of our Compensation Management and Survey modules as we continue to add value to our product suite.”

 



 

First Quarter Fiscal 2018 Financial Highlights

 

Revenue:

 

·                  Total revenue was $81.5 million, an increase of 25% from the first quarter of fiscal year 2017.

 

·                  Total recurring revenue was $78.9 million, representing 97% of total revenue and an increase of 26% from the first quarter of fiscal year 2017.

 

Operating Income (Loss):

 

·                  GAAP operating income was $0.5 million, compared to an operating loss of ($2.5) million in the first quarter of fiscal year 2017.

 

·                  Non-GAAP operating income was $8.2 million, compared to non-GAAP operating income of $4.0 million in the first quarter of fiscal year 2017.

 

Net Income (Loss):

 

·                  GAAP net income was $0.5 million. This compares to a net loss of ($2.6) million for the first quarter of fiscal year 2017. Net income per share was $0.01 for the first quarter of fiscal year 2018 based on 54.6 million diluted weighted average common shares outstanding. Net loss per share was ($0.05) for the first quarter of fiscal year 2017, based on 51.2 million basic and diluted weighted average common shares outstanding.

 

·                  Non-GAAP net income was $8.2 million. This compares to non-GAAP net income of $4.0 million for the first quarter of fiscal year 2017. Non-GAAP net income per share was $0.15 for the first quarter of fiscal year 2018, based on 54.6 million diluted weighted average common shares outstanding. Non-GAAP net income per share was $0.07 for the first quarter of fiscal year 2017, based on 54.2 million pro forma diluted weighted average common shares outstanding.

 

Adjusted EBITDA:

 

·                  Adjusted EBITDA, a non-GAAP measure, was $14.6 million compared to Adjusted EBITDA of $8.0 million in the first quarter of fiscal year 2017.

 



 

Balance Sheet and Cash Flow:

 

·                  Cash and cash equivalents totaled $97.4 million at the end of the quarter.

 

·                  Cash flow from operations for the first quarter of fiscal year 2018 was $8.2 million compared to $1.9 million for the first quarter of fiscal year 2017.

 

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 November 2, 2017, Paylocity is issuing guidance for the second quarter and full fiscal year 2018 as indicated below.

 

Second Quarter 2018:

 

·                  Total revenue is expected to be in the range of $84.3 million to $85.3 million.

 

·                  Adjusted EBITDA is expected to be in the range of $12.5 million to $13.5 million.

 

·                  Non-GAAP net income is expected to be in the range of $6.0 million to $7.0 million, or $0.11 to $0.13 per share, based on approximately 55 million diluted weighted average common shares outstanding.

 

Fiscal Year 2018:

 

·                  Total revenue is expected to be in the range of $368.5 million to $370.5 million.

 

·                  Adjusted EBITDA is expected to be in the range of $74.0 million to $75.0 million.

 

·                  Non-GAAP net income is expected to be in the range of $46.0 million to $47.0 million, or $0.84 to $0.85 per share, based on approximately 55 million diluted weighted average common shares outstanding.

 

We are unable to reconcile these forward-looking non-GAAP financial measures to their directly comparable GAAP financial measures because the information which is needed to complete a reconciliation is unavailable at this time without unreasonable effort.

 



 

Conference Call Details

 

Paylocity will host a conference call to discuss its first quarter fiscal year 2018 results at 4:00 p.m. Central Time today (5:00 Eastern Time). A live audio webcast of the conference call, together with detailed financial information, can be accessed through the company’s Investor Relations Web site at http://www.paylocity.com. Participants who choose to call in to the conference call can do so by dialing (855) 226-3021 or (315) 625-6892, passcode 97618145. A replay of the call will be available and archived via webcast at www.paylocity.com.

 

About Paylocity

 

Paylocity is a provider of cloud-based payroll and human capital management, or HCM, software solutions. Paylocity’s comprehensive and easy-to-use solutions enable its clients to manage their workforces more effectively.  Paylocity’s solutions help drive strategic human capital decision-making and improve employee engagement by enhancing the human resource, payroll and finance capabilities of its clients. For more information, visit www.paylocity.com.

 

Source: Paylocity

 

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 (loss), non-GAAP net income (loss), non-GAAP net income (loss) per share, non-GAAP sales and marketing, non-GAAP total research and development and non-GAAP general and administrative. 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, income tax expense, and depreciation and amortization expense, adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises. Adjusted gross profit and adjusted recurring gross profit are adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises and amortization of capitalized internal-use software costs. Non-GAAP operating income (loss) is adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises and the amortization of acquired intangibles. Non-GAAP sales and marketing expense is adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises. Non-GAAP general and administrative expense is adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises and the amortization of acquired intangibles. Non-GAAP net income (loss) and non-GAAP net income (loss) per share are adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises and the amortization of acquired intangibles. Pro forma diluted weighted average

 



 

number of common shares are adjusted for the weighted average effect of potentially diluted shares. Non-GAAP total research and development is adjusted for capitalized internal-use software costs and to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises. 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 Paylocity’s future operations, ability to scale its business, future financial position and performance, future revenues, projected costs, prospects, plans and objectives of management are forward-looking statements. The words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “plan,” “will,” “would,” “seek” and similar expressions (or the negative of these terms) are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. These forward-looking statements include, among other things, statements about management’s estimates regarding future revenues and financial performance and other statements about management’s beliefs, intentions or goals.  Paylocity may not actually achieve the expectations disclosed in the forward-looking statements, and you should not place undue reliance on Paylocity’s forward-looking statements. These forward-looking statements involve risks and uncertainties that could cause actual results or events to differ materially from the expectations disclosed in the forward-looking statements, including, but not limited to, risks related to regulatory, legislative and judicial uncertainty in Paylocity’s markets, including the potential repeal or replacement of the Affordable Care Act; Paylocity’s ability to retain existing clients and to attract new clients to enter into subscriptions for its services; Paylocity’s ability to sell new products and retain subscriptions for its existing products, such as ACA Compliance, to its new and existing clients; the challenges associated with a growing company’s ability to effectively service clients in a dynamic and competitive market; challenges associated with expanding and evolving a sales organization to effectively address new geographies and products and services; Paylocity’s reliance on and ability to expand its referral network of third parties; difficulties associated with accurately forecasting revenue and appropriately planning expenses; challenges with managing growth effectively; difficulties in forecasting Paylocity’s tax position, including but not limited to the assessment of the need for a valuation allowance against its deferred tax position; continued acceptance of SaaS as an effective method for delivery of payroll and HCM solutions; Paylocity’s ability to protect and defend its intellectual property; the risk that Paylocity’s security measures are compromised or the unauthorized access to customer data; unexpected events in the

 



 

market for Paylocity’s solutions; changes in the competitive environment in Paylocity’s industry and the markets in which it operates; adverse changes in general economic or market conditions; changes in the employment rates of Paylocity’s clients and the resultant impact on revenue; and other risks and potential factors that could affect Paylocity’s business and financial results identified in Paylocity’s filings with the Securities and Exchange Commission (the “SEC”), including its 10-K filed with the SEC on August 11, 2017.  Additional information will also be set forth in Paylocity’s future quarterly reports on Form 10-Q, annual reports on Form 10-K and other filings that Paylocity makes with the SEC.  These forward-looking statements represent Paylocity’s expectations as of the date of this press release. Subsequent events may cause these expectations to change, and Paylocity disclaims any obligations to update or alter these forward-looking statements in the future, whether as a result of new information, future events or otherwise.

 



 

PAYLOCITY HOLDING CORPORATION

Unaudited Consolidated Balance Sheets

(in thousands, except per share data)

 

 

 

June 30,

 

September 30, 

 

 

 

2017

 

2017

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

103,468

 

$

97,399

 

Accounts receivable, net

 

2,040

 

2,565

 

Prepaid expenses and other

 

14,879

 

13,494

 

 

 

 

 

 

 

Total current assets before funds held for clients

 

120,387

 

113,458

 

Funds held for clients

 

942,459

 

941,989

 

 

 

 

 

 

 

Total current assets

 

1,062,846

 

1,055,447

 

Long-term prepaid expenses

 

1,535

 

1,323

 

Capitalized internal-use software, net

 

17,394

 

17,979

 

Property and equipment, net

 

40,756

 

44,968

 

Intangible assets, net

 

8,907

 

8,548

 

Goodwill

 

6,003

 

6,003

 

 

 

 

 

 

 

Total assets

 

$

1,137,441

 

$

1,134,268

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

2,046

 

$

1,864

 

Accrued expenses

 

30,301

 

26,728

 

 

 

 

 

 

 

Total current liabilities before client fund obligations

 

32,347

 

28,592

 

Client fund obligations

 

942,459

 

941,989

 

 

 

 

 

 

 

Total current liabilities

 

974,806

 

970,581

 

Deferred rent

 

14,621

 

14,529

 

Deferred income tax liabilities, net

 

401

 

438

 

 

 

 

 

 

 

Total liabilities

 

$

989,828

 

$

985,548

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $0.001 par value, 5,000 authorized, no shares issued and outstanding at June 30, 2017 and September 30, 2017

 

$

 

$

 

Common stock, $0.001 par value, 155,000 shares authorized at June 30, 2017 and September 30, 2017; 51,738 shares issued and outstanding at June 30, 2017 and 52,075 shares issued and outstanding at September 30, 2017

 

52

 

52

 

Additional paid-in capital

 

192,837

 

193,406

 

Accumulated deficit

 

(45,276

)

(44,733

)

Accumulated other comprehensive loss

 

 

(5

)

Total stockholders’ equity

 

$

147,613

 

$

148,720

 

Total liabilities and stockholders’ equity

 

$

1,137,441

 

$

1,134,268

 

 



 

PAYLOCITY HOLDING CORPORATION

Unaudited Consolidated Statements of Operations and Comprehensive Income (Loss)

(in thousands, except per share data)

 

 

 

Three Months Ended

 

 

 

September 30, 

 

 

 

2016

 

2017

 

Revenues:

 

 

 

 

 

Recurring fees

 

$

61,920

 

$

77,294

 

Interest income on funds held for clients

 

717

 

1,617

 

Total recurring revenues

 

62,637

 

78,911

 

Implementation services and other

 

2,385

 

2,589

 

Total revenues

 

65,022

 

81,500

 

Cost of revenues:

 

 

 

 

 

Recurring revenues

 

19,103

 

24,091

 

Implementation services and other

 

9,256

 

10,868

 

 

 

 

 

 

 

Total cost of revenues

 

28,359

 

34,959

 

Gross profit

 

36,663

 

46,541

 

Operating expenses:

 

 

 

 

 

Sales and marketing

 

18,011

 

21,180

 

Research and development

 

7,301

 

8,895

 

General and administrative

 

13,858

 

15,951

 

 

 

 

 

 

 

Total operating expenses

 

39,170

 

46,026

 

Operating income (loss)

 

(2,507

)

515

 

Other income

 

39

 

109

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(2,468

)

624

 

Income tax expense

 

100

 

81

 

Net income (loss)

 

$

(2,568

)

$

543

 

 

 

 

 

 

 

Other comprehensive loss, net of tax

 

 

 

 

 

Unrealized losses on securities, net of tax

 

 

(5

)

Total other comprehensive loss, net of tax

 

 

(5

)

Comprehensive income (loss)

 

$

(2,568

)

$

538

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

Basic

 

$

(0.05

)

$

0.01

 

Diluted

 

$

(0.05

)

$

0.01

 

 

 

 

 

 

 

Weighted-average shares used in computing net income (loss) per share:

 

 

 

 

 

Basic

 

51,231

 

51,893

 

Diluted

 

51,231

 

54,610

 

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises for each of the three months ended September 30 are included in the above line items:

 

 

 

Three months ended
September 30,

 

 

 

2016

 

2017

 

Cost of revenue — recurring

 

$

605

 

$

737

 

Cost of revenue — implementation services and other

 

348

 

444

 

Sales and marketing

 

1,597

 

2,051

 

Research and development

 

900

 

1,097

 

General and administrative

 

2,721

 

2,966

 

Total stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

$

6,171

 

$

7,295

 

 



 

PAYLOCITY HOLDING CORPORATION

Unaudited Consolidated Statements of Cash Flows

(in thousands)

 

 

 

Three Months Ended

 

 

 

September 30, 

 

 

 

2016

 

2017

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(2,568

)

$

543

 

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

 

 

 

 

 

Stock-based compensation expense

 

5,813

 

6,606

 

Depreciation and amortization expense

 

4,268

 

6,673

 

Deferred income tax expense

 

78

 

37

 

Provision for doubtful accounts

 

(3

)

4

 

Net accretion of discounts and amortization of premiums on available-for-sale securities

 

 

(108

)

Loss on disposal of equipment

 

28

 

31

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(73

)

(529

)

Prepaid expenses and other

 

1,289

 

(305

)

Accounts payable

 

85

 

(101

)

Accrued expenses

 

(7,034

)

(6,304

)

Tenant improvement allowance

 

 

1,656

 

Net cash provided by operating activities

 

1,883

 

8,203

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Purchases of available-for-sale securities from funds held for clients

 

 

(58,844

)

Proceeds from sales of available-for-sale securities from funds held for clients

 

 

421

 

Net change in funds held for clients’ cash and cash equivalents

 

468,674

 

59,001

 

Capitalized internal-use software costs

 

(2,887

)

(3,751

)

Purchases of property and equipment

 

(2,952

)

(2,693

)

Lease allowances used for tenant improvements

 

 

(1,466

)

Net cash provided by (used in) investing activities

 

462,835

 

(7,332

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Net change in client fund obligations

 

(468,674

)

(470

)

Taxes paid related to net share settlement of equity awards

 

(4,542

)

(6,470

)

Net cash used in financing activities

 

(473,216

)

(6,940

)

Net Change in Cash and Cash Equivalents

 

(8,498

)

(6,069

)

Cash and Cash Equivalents—Beginning of Period

 

86,496

 

103,468

 

Cash and Cash Equivalents—End of Period

 

$

77,998

 

$

97,399

 

Supplemental Disclosure of Non-Cash Investing and Financing Activities

 

 

 

 

 

Purchase of property and equipment and internal-use software, accrued but not paid

 

$

1,781

 

$

4,317

 

Supplemental Disclosure of Cash Flow Information

 

 

 

 

 

Cash paid for income taxes, net of refunds

 

$

16

 

$

53

 

 



 

Paylocity Holding Corporation

Reconciliation of GAAP to non-GAAP Financial Measures

(In thousands except per share data)

 

 

 

Three months
Ended
September 30,

 

 

 

2016

 

2017

 

Reconciliation from gross profit to adjusted gross profit:

 

 

 

 

 

Gross profit

 

$

36,663

 

$

46,541

 

Amortization of capitalized internal-use software costs

 

1,684

 

3,389

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

953

 

1,181

 

Adjusted gross profit

 

$

39,300

 

$

51,111

 

 

 

 

Three months
Ended
September 30,

 

 

 

2016

 

2017

 

Reconciliation from total recurring revenues to adjusted recurring gross profit:

 

 

 

 

 

Total recurring revenues

 

$

62,637

 

$

78,911

 

Cost of recurring revenues

 

19,103

 

24,091

 

Recurring gross profit

 

43,534

 

54,820

 

Amortization of capitalized internal-use software costs

 

1,684

 

3,389

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

605

 

737

 

Adjusted recurring gross profit

 

$

45,823

 

$

58,946

 

 

 

 

Three months
Ended
September 30,

 

 

 

2016

 

2017

 

Reconciliation from operating income (loss) to non-GAAP operating income:

 

 

 

 

 

Operating income (loss)

 

$

(2,507

)

$

515

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

6,171

 

7,295

 

Amortization of acquired intangibles

 

381

 

359

 

Non-GAAP operating income

 

$

4,045

 

$

8,169

 

 

 

 

Three months
Ended
September 30,

 

 

 

2016

 

2017

 

Reconciliation from net income (loss) to non-GAAP net income:

 

 

 

 

 

Net income (loss)

 

$

(2,568

)

$

543

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

6,171

 

7,295

 

Amortization of acquired intangibles

 

381

 

359

 

Non-GAAP net income

 

$

3,984

 

$

8,197

 

 



 

 

 

Three months
Ended
September 30,

 

 

 

2016

 

2017

 

Reconciliation from diluted weighted-average number of common shares as reported to pro forma diluted weighted average number of common shares

 

 

 

 

 

Diluted weighted-average number of common shares, as reported

 

51,231

 

54,610

 

Weighted-average effect of potentially dilutive shares

 

2,946

 

 

Pro forma diluted weighted-average number of common shares

 

54,177

 

54,610

 

 

 

 

 

 

 

Three months
Ended
September 30,

 

 

 

2016

 

2017

 

Calculation of non-GAAP net income per share:

 

 

 

 

 

Non-GAAP net income

 

$

3,984

 

$

8,197

 

Pro forma diluted weighted-average number of common shares

 

54,177

 

54,610

 

Non-GAAP net income per share

 

$

0.07

 

$

0.15

 

 

 

 

Three months
Ended
September 30,

 

 

 

2016

 

2017

 

Reconciliation from net income (loss) to Adjusted EBITDA:

 

 

 

 

 

Net income (loss)

 

$

(2,568

)

$

543

 

Interest expense

 

 

 

Income tax expense

 

100

 

81

 

Depreciation and amortization expense

 

4,268

 

6,673

 

EBITDA

 

1,800

 

7,297

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

6,171

 

7,295

 

Adjusted EBITDA

 

$

7,971

 

$

14,592

 

 

 

 

Three months
Ended
September 30,

 

 

 

2016

 

2017

 

Reconciliation of non-GAAP Sales and Marketing:

 

 

 

 

 

Sales and Marketing

 

$

18,011

 

$

21,180

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

1,597

 

2,051

 

Non-GAAP Sales and Marketing

 

$

16,414

 

$

19,129

 

 

 

 

Three months
Ended
September 30,

 

 

 

2016

 

2017

 

Reconciliation of non-GAAP Total Research and Development:

 

 

 

 

 

Research and Development

 

$

7,301

 

$

8,895

 

Capitalized internal-use software costs

 

2,887

 

3,751

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

900

 

1,097

 

Non-GAAP Total Research and Development

 

$

9,288

 

$

11,549

 

 



 

 

 

Three months
Ended
September 30,

 

 

 

2016

 

2017

 

Reconciliation of non-GAAP General and Administrative:

 

 

 

 

 

General and Administrative

 

$

13,858

 

$

15,951

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

2,721

 

2,966

 

Amortization of acquired intangibles

 

381

 

359

 

Non-GAAP General and Administrative

 

$

10,756

 

$

12,626