INTA

INTAPP INC

Technology | Mid Cap

-$0.03

EPS Forecast

$121.6

Revenue Forecast

The company already released most recent quarter's earnings. We will publish our AI's next quarter's forecast around 2024-12-31
EX-99 2 inta-ex99_1.htm EX-99.1 EX-99

Exhibit 99.1

 

Intapp Announces Third Quarter Fiscal Year 2023 Financial Results

 

Third quarter SaaS and support revenue of $66.1 million, up 33% year-over-year
Third quarter total revenue of $92.0 million, up 32% year-over-year
Cloud annual recurring revenue (ARR) of $206.3 million, up 40% year-over-year

PALO ALTO, Calif., May 8, 2023 – Intapp, Inc. (NASDAQ: INTA), a leading provider of cloud software for the global professional and financial services industry, announced its financial results for the third quarter of fiscal year 2023 ended March 31, 2023. Intapp also provided its outlook for the fourth quarter and full fiscal year of 2023.

“We are pleased to report another quarter of strong results as professional and financial services firms continue to embrace our purpose-built cloud solutions,” said John Hall, CEO of Intapp. “Our third quarter results and steady demand for our technology validate our position as the leaders in digital transformation for the industry we serve.”

Third Quarter of Fiscal Year 2023 Financial Highlights

SaaS and support revenue was $66.1 million, a 33% year-over-year increase compared to the third quarter of fiscal year 2022.
Total revenue was $92.0 million, a 32% year-over-year increase compared to the third quarter of fiscal year 2022.
Cloud ARR was $206.3 million as of March 31, 2023, a 40% year-over-year increase compared to Cloud ARR at the end of the third quarter in the prior year. Cloud ARR represented 65% of total ARR as of March 31, 2023, compared to 58% as of March 31, 2022.
Total ARR was $315.6 million as of March 31, 2023, a 24% year-over-year increase compared to total ARR at the end of the third quarter in the prior year.
GAAP operating loss was ($18.2) million, compared to a GAAP operating loss of ($28.7) million in the third quarter of fiscal year 2022.
Non-GAAP operating profit was $2.9 million, compared to a non-GAAP operating loss of ($2.2) million in the third quarter of fiscal year 2022.
GAAP net loss was ($18.1) million, compared to a GAAP net loss of ($28.7) million in the third quarter of fiscal year 2022.
Non-GAAP net income was $2.2 million, compared to a non-GAAP net loss of ($2.3) million in the third quarter of fiscal year 2022.
GAAP net loss per share was ($0.28), compared to a GAAP net loss per share of ($0.47) in the third quarter of fiscal year 2022.
Non-GAAP fully diluted net income per share was $0.03, compared to a non-GAAP net loss per share of ($0.04) in the third quarter of fiscal year 2022.

1

 


 

Balance Sheet and Cash Flow Highlights

Cash and cash equivalents were $53.2 million as of March 31, 2023, compared to $50.8 million as of June 30, 2022, primarily reflecting net cash provided by operating activities and proceeds from stock option exercises, reduced by payments of deferred contingent consideration associated with acquisitions.
For the nine months ended March 31, 2023, cash provided by operating activities was $16.8 million, compared to cash provided by operating activities of $4.6 million for the nine months ended March 31, 2022.

Business Highlights

As of March 31, 2023, we served more than 2,250 clients, 572 of which each generated more than $100,000 of ARR.
We upsold and cross-sold our existing clients such that our trailing twelve months’ net revenue retention rate as of March 31, 2023 was within our recently increased range of 113% to 117%.
We continued to add new clients and expand existing accounts including AmLaw 200 firm Benesch, virtual law firm Practus, and private equity firm Excel Group.
DealCloud won two industry awards in the third quarter of fiscal year 2023. It won Best Deal Origination Technology and Best Secure Workflow Management Provider in the 2023 Private Equity Wire European Awards and was named a top influencer in commercial real estate technology by GlobeSt Real Estate Forum.

 

 

2

 


 

Fourth Quarter and Full Fiscal Year 2023 Outlook

 

 

Fiscal 2023 Outlook

 

Fourth Quarter

Fiscal Year

SaaS and support revenue (in millions)

$67.0 - $68.0

$251.5 - $252.5

Total revenue (in millions)

$92.5 - $93.5

$349.0 - $350.0

Non-GAAP operating profit (in millions)

$1.5 - $2.5

$9.0 - $10.0

Non-GAAP diluted net income per share

$0.00 - $0.02

$0.07 - $0.09

The guidance provided above constitutes forward-looking statements and actual results may differ materially. Refer to the “Forward-Looking Statements” safe harbor section below for information on the factors that could cause our actual results to differ materially from these forward-looking statements.

The information presented in this press release includes non-GAAP financial measures such as “non-GAAP operating profit (loss),” “non-GAAP net income (loss),” and “non-GAAP net income (loss) per share.” Refer to “Non-GAAP Financial Measures and Other Metrics” for a discussion of these measures and the financial tables below for reconciliations of each non-GAAP financial measure to the most directly comparable GAAP financial measure. The Company has not included a quantitative reconciliation of its guidance for non-GAAP operating profit and non-GAAP diluted net income per share to their most directly comparable GAAP financial measures because certain of these reconciling items, including stock-based compensation and amortization of intangible assets, could be highly variable and cannot be reasonably predicted without unreasonable effort. This is due to the inherent difficulty of forecasting the timing of certain events that have not yet occurred and are out of the Company’s control and the amounts of associated reconciling items. Please note that the unavailable reconciling items could significantly impact the Company’s GAAP operating results.

Corporate Presentation

A supplemental financial presentation and other information will be accessible through Intapp’s investor relations website at https://investors.intapp.com/.

Webcast

Intapp will host a conference call for analysts and investors on Monday, May 8, 2023, beginning at 2:00 p.m. PT (5:00 p.m. ET). The call will be webcast live via the “Investors” section of the Intapp company website at https://investors.intapp.com/. A replay of the call will be available through the Intapp website for 90 days.

 

About Intapp

Intapp makes the connected firm possible. We provide cloud software solutions that address the unique operating challenges and regulatory requirements of the global professional and financial services industry. Our solutions help more than 2,250 of the world’s premier private capital, investment banking, legal, accounting, and consulting firms connect their most important assets: people, processes, and data. As part of a connected firm, professionals gain easy access to the information they need to win more business, increase investment returns, streamline deal and engagement execution, and strengthen risk management and compliance.

3

 


 

Forward-Looking Statements

This press release contains express and implied “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding our financial outlook for the fourth quarter and full year of fiscal year 2023, growth strategy, business plans and market position. In some cases, you can identify forward-looking statements by terms such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “project,” “would,” “should,” “could,” “can,” “predict,” “potential,” “target,” “explore,” “continue,” “expand,” “outlook” or the negative of these terms, and similar expressions intended to identify forward-looking statements. By their nature, these statements are subject to numerous uncertainties and risks, including factors beyond our control, that could cause actual results, performance, or achievement to differ materially and adversely from those anticipated or implied in the statements, including: our ability to continue our growth at or near historical rates; our future financial performance and ability to be profitable; the effect of global events, such as outbreaks, epidemics, or pandemics involving public health, including the COVID-19 pandemic and Russia’s invasion of Ukraine, on the U.S. and global economies, our business, our employees, results of operations, financial condition, demand for our products, sales and implementation cycles, and the health of our clients' and partners' businesses; our ability to prevent and respond to data breaches, unauthorized access to client data or other disruptions of our solutions; our ability to effectively manage U.S. and global market and economic conditions, including inflationary pressures, economic and market downturns and volatility in the financial services industry, particularly adverse to our targeted industries; the length and variability of our sales cycle; our ability to attract and retain customers; our ability to attract and retain talent; our ability to compete in highly competitive markets; our ability to manage additional complexity, burdens, and volatility in connection with our international sales and operations; our ability to incur indebtedness in the future and the effect of conditions in credit markets; the sufficiency of our cash and cash equivalents to meet our liquidity needs; and our ability to maintain, protect, and enhance our intellectual property rights. Additional risks and uncertainties that could cause actual outcomes and results to differ materially from those contemplated by the forward-looking statements are included under the caption “Risk Factors” and elsewhere in our Annual Report on Form 10-K, our Quarterly Reports on Form 10-Q, and any subsequent public filings. Moreover, we operate in a very competitive and rapidly changing environment, and new risks may emerge from time to time. It is not possible for us to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results or outcomes to differ materially from those contained in any forward-looking statements we may make. Forward-looking statements speak only as of the date the statements are made and are based on information available to us at the time those statements are made and/or management's good faith belief as of that time with respect to future events. We assume no obligation to update forward-looking statements to reflect events or circumstances after the date they were made, except as required by law.

4

 


 

Non-GAAP Financial Measures and Other Metrics

This press release contains the following non-GAAP financial measures: non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating profit (loss), non-GAAP net income (loss) and non-GAAP net income (loss) per share. These non-GAAP measures exclude the impact of stock-based compensation, amortization of intangible assets, lease modification and impairment, change in fair value of contingent consideration, acquisition-related transaction costs and the income tax effect of non-GAAP adjustments. See below for a reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure.

Other metrics include total ARR, Cloud ARR and net revenue retention rate. Total ARR represents the annualized recurring value of all active SaaS and on-premises subscription contracts at the end of a reporting period. Cloud ARR is the portion of the annualized recurring value of our active SaaS contracts at the end of a reporting period. Contracts with a term other than one year are annualized by taking the committed contract value for the current period divided by number of days in that period, then multiplying by 365.

Net revenue retention rate is calculated by starting with the ARR from the cohort of all clients as of the twelve months prior to the applicable fiscal period, or prior period ARR. We then calculate the ARR from these same clients as of the current fiscal period, or current period ARR. We then divide the current period ARR by the prior period ARR to calculate the net revenue retention rate.

We believe these non-GAAP financial measures and metrics provide useful information to investors as they are used by management to manage the business, make planning decisions, evaluate our performance, and allocate resources and provide useful information regarding certain financial and business trends relating to our financial condition and results of operations. These non-GAAP financial measures, which may be different than similarly-titled measures used by other companies, should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.

Guidance for non-GAAP financial measures excludes stock-based compensation expense and amortization of intangible assets. Non-GAAP diluted net income per share is calculated by dividing non-GAAP net income by the estimated fully diluted weighted average shares outstanding for the period.

Investor Contact

David Trone

Senior Vice President, Investor Relations

Intapp, Inc.

ir@intapp.com

Media Contact

Ali Robinson

Global Media Relations Director

Intapp, Inc.

Ali.robinson@intapp.com

5

 


 

INTAPP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, in thousands, except per share data and percentages)

 

 

 

Three Months Ended March 31,

 

 

Nine Months Ended March 31,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

SaaS and support

 

$

66,051

 

 

$

49,808

 

 

$

184,469

 

 

$

140,267

 

Subscription license

 

 

13,577

 

 

 

10,904

 

 

 

36,804

 

 

 

30,811

 

Total recurring revenues

 

 

79,628

 

 

 

60,712

 

 

 

221,273

 

 

 

171,078

 

Professional services

 

 

12,396

 

 

 

8,951

 

 

 

34,981

 

 

 

25,472

 

Total revenues

 

 

92,024

 

 

 

69,663

 

 

 

256,254

 

 

 

196,550

 

Cost of revenues

 

 

 

 

 

 

 

 

 

 

 

 

SaaS and support

 

 

13,644

 

 

 

13,490

 

 

 

38,498

 

 

 

37,007

 

Total cost of recurring revenues

 

 

13,644

 

 

 

13,490

 

 

 

38,498

 

 

 

37,007

 

Professional services

 

 

14,846

 

 

 

12,510

 

 

 

42,111

 

 

 

34,922

 

Total cost of revenues

 

 

28,490

 

 

 

26,000

 

 

 

80,609

 

 

 

71,929

 

Gross profit

 

 

63,534

 

 

 

43,663

 

 

 

175,645

 

 

 

124,621

 

Gross margin

 

 

69.0

%

 

 

62.7

%

 

 

68.5

%

 

 

63.4

%

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

25,281

 

 

 

20,425

 

 

 

68,352

 

 

 

54,781

 

Sales and marketing

 

 

34,946

 

 

 

28,759

 

 

 

99,796

 

 

 

81,244

 

General and administrative

 

 

21,552

 

 

 

23,175

 

 

 

62,715

 

 

 

65,222

 

Lease modification and impairment

 

 

 

 

 

 

 

 

1,601

 

 

 

 

Total operating expenses

 

 

81,779

 

 

 

72,359

 

 

 

232,464

 

 

 

201,247

 

Operating loss

 

 

(18,245

)

 

 

(28,696

)

 

 

(56,819

)

 

 

(76,626

)

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

(2,407

)

Interest expense

 

 

(39

)

 

 

(39

)

 

 

(117

)

 

 

(236

)

Other income (expense), net

 

 

(214

)

 

 

(272

)

 

 

(719

)

 

 

188

 

Net loss before income taxes

 

 

(18,498

)

 

 

(29,007

)

 

 

(57,655

)

 

 

(79,081

)

Income tax benefit (expense)

 

 

351

 

 

 

271

 

 

 

(300

)

 

 

990

 

Net loss

 

$

(18,147

)

 

$

(28,736

)

 

$

(57,955

)

 

$

(78,091

)

Net loss per share, basic and diluted

 

$

(0.28

)

 

$

(0.47

)

 

$

(0.91

)

 

$

(1.28

)

Weighted-average shares used to compute net loss per share, basic and diluted

 

 

64,327

 

 

 

61,564

 

 

 

63,487

 

 

 

60,868

 

 

6

 


 

INTAPP, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited, in thousands)

 

 

 

March 31, 2023

 

 

June 30, 2022

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

53,159

 

 

$

50,783

 

Restricted cash

 

 

807

 

 

 

3,528

 

Accounts receivable, net of allowance for doubtful accounts of $1,734 and $918 as of March 31, 2023 and June 30, 2022, respectively

 

 

68,397

 

 

 

66,947

 

Unbilled receivables, net

 

 

12,642

 

 

 

6,763

 

Other receivables, net

 

 

1,158

 

 

 

3,199

 

Prepaid expenses

 

 

8,637

 

 

 

5,984

 

Deferred commissions, current

 

 

11,240

 

 

 

10,187

 

Total current assets

 

 

156,040

 

 

 

147,391

 

Property and equipment, net

 

 

15,495

 

 

 

12,283

 

Operating lease right-of-use assets

 

 

15,784

 

 

 

 

Goodwill

 

 

270,043

 

 

 

269,103

 

Intangible assets, net

 

 

40,338

 

 

 

48,430

 

Deferred commissions, noncurrent

 

 

15,818

 

 

 

14,755

 

Other assets

 

 

1,828

 

 

 

2,451

 

Total assets

 

$

515,346

 

 

$

494,413

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

4,697

 

 

$

4,220

 

Accrued compensation

 

 

33,824

 

 

 

40,004

 

Accrued expenses

 

 

9,749

 

 

 

8,774

 

Deferred revenue, net

 

 

165,885

 

 

 

142,768

 

Other current liabilities

 

 

13,095

 

 

 

27,753

 

Total current liabilities

 

 

227,250

 

 

 

223,519

 

Deferred tax liabilities

 

 

1,647

 

 

 

2,099

 

Deferred revenue, noncurrent

 

 

1,852

 

 

 

2,712

 

Operating lease liabilities, noncurrent

 

 

16,172

 

 

 

 

Other liabilities

 

 

3,530

 

 

 

10,201

 

Total liabilities

 

 

250,451

 

 

 

238,531

 

Stockholders’ equity:

 

 

 

 

 

 

Preferred stock

 

 

 

 

 

 

Common stock

 

 

65

 

 

 

63

 

Additional paid-in capital

 

 

710,040

 

 

 

643,227

 

Accumulated other comprehensive loss

 

 

(1,519

)

 

 

(1,672

)

Accumulated deficit

 

 

(443,691

)

 

 

(385,736

)

Total stockholders’ equity

 

 

264,895

 

 

 

255,882

 

Total liabilities and stockholders’ equity

 

$

515,346

 

 

$

494,413

 

 

 

7

 


 

INTAPP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, in thousands)

 

 

 

Three Months Ended March 31,

 

 

Nine Months Ended March 31,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(18,147

)

 

$

(28,736

)

 

$

(57,955

)

 

$

(78,091

)

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

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

3,669

 

 

 

4,354

 

 

 

11,406

 

 

 

12,510

 

Amortization of deferred financing costs

 

 

38

 

 

 

38

 

 

 

115

 

 

 

75

 

Amortization of operating lease right-of-use assets

 

 

1,106

 

 

 

 

 

 

3,510

 

 

 

 

Provision for doubtful accounts

 

 

726

 

 

 

210

 

 

 

1,402

 

 

 

804

 

Stock-based compensation

 

 

18,759

 

 

 

22,827

 

 

 

54,795

 

 

 

62,295

 

Lease modification and impairment

 

 

 

 

 

 

 

 

1,601

 

 

 

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

2,407

 

Change in fair value of contingent consideration, including unrealized foreign exchange gain

 

 

(641

)

 

 

125

 

 

 

(873

)

 

 

(364

)

Payment of contingent consideration in excess of acquisition date fair value

 

 

 

 

 

(279

)

 

 

 

 

 

(279

)

Deferred income taxes

 

 

(148

)

 

 

(475

)

 

 

(452

)

 

 

(1,084

)

Other

 

 

 

 

 

(7

)

 

 

 

 

 

32

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(856

)

 

 

(6,596

)

 

 

(2,370

)

 

 

557

 

Unbilled receivables, current

 

 

(3,489

)

 

 

(1,633

)

 

 

(5,879

)

 

 

(1,694

)

Prepaid expenses and other assets

 

 

(815

)

 

 

(750

)

 

 

214

 

 

 

782

 

Deferred commissions

 

 

(560

)

 

 

(606

)

 

 

(2,116

)

 

 

(3,962

)

Accounts payable and accrued liabilities

 

 

2,622

 

 

 

5,786

 

 

 

(5,472

)

 

 

2,108

 

Deferred revenue, net

 

 

3,484

 

 

 

3,503

 

 

 

22,257

 

 

 

13,525

 

Operating lease liabilities

 

 

(1,471

)

 

 

 

 

 

(4,594

)

 

 

 

Other liabilities

 

 

(790

)

 

 

284

 

 

 

1,245

 

 

 

(5,051

)

Net cash provided by (used in) operating activities

 

 

3,487

 

 

 

(1,955

)

 

 

16,834

 

 

 

4,570

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(356

)

 

 

(165

)

 

 

(2,054

)

 

 

(281

)

Capitalized internal-use software costs

 

 

(1,179

)

 

 

(1,114

)

 

 

(3,876

)

 

 

(3,052

)

Investment in note receivable

 

 

(500

)

 

 

 

 

 

(500

)

 

 

 

Net cash used in investing activities

 

 

(2,035

)

 

 

(1,279

)

 

 

(6,430

)

 

 

(3,333

)

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Payments on borrowings

 

 

 

 

 

 

 

 

 

 

 

(278,000

)

Proceeds from initial public offering, net of underwriting discounts

 

 

 

 

 

 

 

 

 

 

 

292,758

 

Payments for deferred offering costs

 

 

(57

)

 

 

 

 

 

(57

)

 

 

(4,358

)

Proceeds from stock option exercises

 

 

11,247

 

 

 

4,187

 

 

 

15,727

 

 

 

8,070

 

Proceeds from employee stock purchase plan

 

 

 

 

 

 

 

 

1,241

 

 

 

 

Payments related to tax withholding for vested equity awards

 

 

 

 

 

(3,913

)

 

 

(4,948

)

 

 

(3,913

)

Payments of deferred contingent consideration and holdback associated with acquisitions

 

 

(11,175

)

 

 

(10,435

)

 

 

(22,290

)

 

 

(10,435

)

Payment of deferred financing costs

 

 

 

 

 

 

 

 

 

 

 

(769

)

Net cash provided by (used in) financing activities

 

 

15

 

 

 

(10,161

)

 

 

(10,327

)

 

 

3,353

 

Effect of foreign currency exchange rate changes on cash and cash equivalents

 

 

(71

)

 

 

(143

)

 

 

(422

)

 

 

160

 

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

 

 

1,396

 

 

 

(13,538

)

 

 

(345

)

 

 

4,750

 

Cash, cash equivalents and restricted cash - beginning of period

 

 

52,570

 

 

 

59,751

 

 

 

54,311

 

 

 

41,463

 

Cash, cash equivalents and restricted cash - end of period

 

$

53,966

 

 

$

46,213

 

 

$

53,966

 

 

$

46,213

 

 

8

 


 

INTAPP, INC.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(Unaudited, in thousands, except per share data and percentages)

The following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP financial measures for the periods indicated below:

 

Non-GAAP Gross Profit

 

 

Three Months Ended March 31,

 

 

Nine Months Ended March 31,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

GAAP gross profit

 

$

63,534

 

 

$

43,663

 

 

$

175,645

 

 

$

124,621

 

Adjusted to exclude the following:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

1,524

 

 

 

1,228

 

 

 

4,248

 

 

 

3,166

 

Amortization of intangible assets

 

 

918

 

 

 

1,964

 

 

 

3,331

 

 

 

5,891

 

Non-GAAP gross profit

 

$

65,976

 

 

$

46,855

 

 

$

183,224

 

 

$

133,678

 

Non-GAAP gross margin

 

 

71.7

%

 

 

67.3

%

 

 

71.5

%

 

 

68.0

%

 

Non-GAAP Operating Expenses

 

 

Three Months Ended March 31,

 

 

Nine Months Ended March 31,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Research and development

 

$

25,281

 

 

$

20,425

 

 

$

68,352

 

 

$

54,781

 

Stock-based compensation

 

 

(4,571

)

 

 

(5,136

)

 

 

(11,351

)

 

 

(13,771

)

Non-GAAP research and development

 

$

20,710

 

 

$

15,289

 

 

$

57,001

 

 

$

41,010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

$

34,946

 

 

$

28,759

 

 

$

99,796

 

 

$

81,244

 

Stock-based compensation

 

 

(6,029

)

 

 

(7,330

)

 

 

(18,134

)

 

 

(20,687

)

Amortization of intangible assets

 

 

(1,467

)

 

 

(1,448

)

 

 

(4,398

)

 

 

(3,927

)

Non-GAAP sales and marketing

 

$

27,450

 

 

$

19,981

 

 

$

77,264

 

 

$

56,630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

$

21,552

 

 

$

23,175

 

 

$

62,715

 

 

$

65,222

 

Stock-based compensation

 

 

(6,635

)

 

 

(9,133

)

 

 

(21,062

)

 

 

(24,671

)

Amortization of intangible assets

 

 

(120

)

 

 

(106

)

 

 

(363

)

 

 

(319

)

Change in fair value of contingent consideration

 

 

641

 

 

 

 

 

 

873

 

 

 

(727

)

Acquisition-related transaction costs

 

 

(502

)

 

 

(125

)

 

 

(703

)

 

 

(206

)

Non-GAAP general and administrative

 

$

14,936

 

 

$

13,811

 

 

$

41,460

 

 

$

39,299

 

 

9

 


 

Non-GAAP Operating Profit (Loss)

 

 

Three Months Ended March 31,

 

 

Nine Months Ended March 31,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

GAAP operating loss

 

$

(18,245

)

 

$

(28,696

)

 

$

(56,819

)

 

$

(76,626

)

Adjusted to exclude the following:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

18,759

 

 

 

22,827

 

 

 

54,795

 

 

 

62,295

 

Amortization of intangible assets

 

 

2,505

 

 

 

3,518

 

 

 

8,092

 

 

 

10,137

 

Lease modification and impairment

 

 

 

 

 

 

 

 

1,601

 

 

 

 

Change in fair value of contingent consideration

 

 

(641

)

 

 

 

 

 

(873

)

 

 

727

 

Acquisition-related transaction costs

 

 

502

 

 

 

125

 

 

 

703

 

 

 

206

 

Non-GAAP operating profit (loss)

 

$

2,880

 

 

$

(2,226

)

 

$

7,499

 

 

$

(3,261

)

 

Non-GAAP Net Income (Loss)

 

 

Three Months Ended March 31,

 

 

Nine Months Ended March 31,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

GAAP net loss

 

$

(18,147

)

 

$

(28,736

)

 

$

(57,955

)

 

$

(78,091

)

Adjusted to exclude the following:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

18,759

 

 

 

22,827

 

 

 

54,795

 

 

 

62,295

 

Amortization of intangible assets

 

 

2,505

 

 

 

3,518

 

 

 

8,092

 

 

 

10,137

 

Lease modification and impairment

 

 

 

 

 

 

 

 

1,601

 

 

 

 

Change in fair value of contingent consideration

 

 

(641

)

 

 

 

 

 

(873

)

 

 

727

 

Acquisition-related transaction costs

 

 

502

 

 

 

125

 

 

 

703

 

 

 

206

 

Income tax effect of non-GAAP adjustments (1)

 

 

(761

)

 

 

 

 

 

(1,242

)

 

 

 

Non-GAAP net income (loss)

 

$

2,217

 

 

$

(2,266

)

 

$

5,121

 

 

$

(4,726

)

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net loss per share, basic and diluted

 

$

(0.28

)

 

$

(0.47

)

 

$

(0.91

)

 

$

(1.28

)

Non-GAAP net income (loss) per share, diluted

 

$

0.03

 

 

$

(0.04

)

 

$

0.07

 

 

$

(0.08

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used to compute GAAP net loss per share, basic and diluted

 

 

64,327

 

 

 

61,564

 

 

 

63,487

 

 

 

60,868

 

Weighted-average shares used to compute non-GAAP net income (loss) per share, diluted

 

 

76,306

 

 

 

61,564

 

 

 

72,125

 

 

 

60,868

 

(1) The income tax effect of non-GAAP adjustments for the three and nine months ended March 31, 2022 were immaterial.

10