Attached files

file filename
8-K - 8-K - Demandware Incdwre-8k_20151102.htm

 

Exhibit 99.1

 

Demandware Announces Third Quarter 2015 Financial Results

39% GAAP Subscription Revenue Growth, 47% Growth on a Constant Currency Basis

Burlington, Mass. – November 2, 2015 – Demandware®, Inc. (NYSE:  DWRE), the industry-leading provider of enterprise cloud commerce solutions, today announced financial results for its third quarter ended September 30, 2015.

Third Quarter Highlights

 

·

Subscription revenue for the third quarter was $47.8 million, a 39% year over year increase from $34.3 million in the third quarter of 2014

 

·

The number of live customers reached 308 at September 30, 2015, an increase of 27% from 243 last year

 

·

The number of live sites reached 1,399 at September 30, 2015, an increase of 36% from 1,027 last year

“We had a strong third quarter,” stated Tom Ebling, Chief Executive Officer, Demandware. “Our global portfolio continues to expand with our first new customer acquisitions in Japan and Italy. Existing customers continue to leverage the scale of our platform to grow their businesses through global expansion, launching additional brands and engaging consumers across channels. In addition, we’re seeing increased adoption of our predictive email and order management solutions.”  

 

·

Demandware signed significant new customers during the quarter, including Avenue 32, W. Atlee Burpee, Calvin Klein, Fruit of the Loom, iRobot, ModCloth, Patagonia, Pret A Manger, Trimtex Sport, TSI Holdings and Trollbeads.

 

·

Leading retailers such as Kenneth Cole, Movado, Tourneau, True Religion, Vibram and Yumi International launched initial sites on the Demandware Commerce Cloud.

 

·

Existing customers like Canada Goose, L’Oreal, New Balance, Jack Wills, Otterbox, Panasonic, Skullcandy and Wolverine Worldwide expanded their operations on the platform launching additional commerce sites.

“We achieved 47% constant currency growth in subscription revenue, exceeding our guidance,” said Tim Adams, Chief Financial Officer, Demandware. “Our strategic investments in growth and innovation are enabling our customers to meet evolving consumer expectations and drive our industry-leading growth. Furthermore, we achieved positive non-GAAP net income in the quarter, and we expect to be profitable this year on a non-GAAP basis.”

Total revenue for the third quarter was $57.6 million, a 49% increase from $38.7 million in the third quarter of 2014.  Our GAAP net loss for the third quarter of 2015 was $11.9 million, or $(0.33) per share, as compared to a GAAP net loss of $6.3 million, or $(0.18) per share, for the third quarter of 2014. Non-GAAP net income for the third quarter of 2015 was $2.6 million, or $0.07 per basic and diluted share, as compared to non-GAAP net income of $1.1 million, or $0.03 per basic and diluted share, for the third quarter of 2014.(1)

At September 30, 2015, we had $183.4 million in cash, cash equivalents and short term investments on the balance sheet, as compared to $243.7 million at December 31, 2014.

(1) Indicates a non-GAAP measure. Refer to “Non-GAAP Financial Measures” below and the accompanying reconciliations for more detailed information about these non-GAAP measures.


 


 

Outlook

“I am enthusiastic about Demandware’s growth opportunities,” said Tom Ebling. “We are expanding into new geographies, further penetrating large enterprise retail brands, and enabling unified commerce experiences. Our new deal pipeline looks very strong with a sizeable number of large enterprise prospects, positioning us well for the future.”

Tim Adams remarked, “For 2015, we are updating our subscription revenue guidance, with the midpoint at the low end of our prior range, which we believe balances the many strengths of our business with lower than expected volumes among a small group of specialty apparel customers. We are narrowing our total revenue guidance to the high end of our prior range, driven by services, and are raising our 2015 non-GAAP net income guidance. Demandware’s strong business model continues to deliver over 40% year over year growth in subscription revenue on a constant currency basis.”

For the 2015 year, the company expects:

 

$ in millions

Current Guidance

Previous Guidance

FY’15
Low

FY’15
High

FY’15
Low

FY’15
High

 

 

 

 

 

Subscription Revenue

$199

$201

$200

$205

Total Revenue

$233

$235

$230

$235

GAAP Net (Loss)

$(43)

$(41)

$(52)

$(48)

Non-GAAP Gross Margin

74%

75%

70%

75%

Non-GAAP Net Income

$5

$7

($2)

$2

Quarterly Conference Call

To access the call which will take place today at 5:00 p.m. ET, please dial (877) 474-9503 in the U.S. or +1 (857) 244-7556 internationally. The passcode for the call is: 64838118.  A live webcast of the call will also be available on the investor relations section of the company’s website.  An audio replay will be available following the conclusion of the call through November 9, 2015. The replay number is (888) 286-8010 in the U.S. or +1 (617) 801-6888 internationally. The passcode for the replay is: 15376497. The replay will also be available as a webcast on Demandware’s Investor Relations website.

About Demandware

Demandware, the category defining leader of enterprise cloud commerce solutions, empowers the world’s leading retailers to continuously innovate in our complex, consumer-driven world. Demandware’s open cloud platform provides unique benefits including seamless innovation, the LINK ecosystem of integrated best-of-breed partners, and community insight to optimize customer experiences. These advantages enable Demandware customers to lead their markets and grow faster. For more information, visit www.demandware.com, call +1-888-553-9216 or email info@demandware.com.

 

Demandware is a registered trademark of Demandware, Inc.


 


 

Forward-looking Statements

This release contains forward-looking statements, including statements regarding Demandware's future financial performance, market growth, the demand for Demandware's solutions, and general business conditions. Any forward-looking statements contained in this press release are based upon Demandware's historical performance and its current plans, estimates and expectations and are not a representation that such plans, estimates, or expectations will be achieved. These forward-looking statements represent Demandware's expectations as of the date of this press release. Subsequent events may cause these expectations to change, and Demandware disclaims any obligation to update the forward-looking statements in the future. These forward-looking statements are subject to known and unknown risks and uncertainties that may cause actual results to differ materially. Important factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to, our ability to attract new customers; the extent to which customers renew their contracts for our solution; the seasonality of our business; our ability to manage our growth; the variance of our business from quarter to quarter; the continued growth of the market for digital commerce software; the timing and success of solutions offered by our competitors; unpredictable macro-economic conditions; the loss of any of our key employees; the length of the sales and implementation cycles for our solutions; increased demands on our infrastructure and costs associated with operating as a public company; failure to protect our intellectual property; changes in current tax or accounting rules; and other risks and uncertainties. Further information on potential factors that could affect actual results is included in Demandware’s latest Quarterly Report on Form 10-Q filed with the SEC.

Non-GAAP Financial Measures

Demandware has provided in this release financial information that has not been prepared in accordance with GAAP. This information includes non-GAAP gross margin, non-GAAP subscription gross margin, non-GAAP operating income (loss), non-GAAP operating expenses, non-GAAP net income (loss) and non-GAAP net income (loss) per share. This press release also presents subscription revenue and percent change in subscription revenue on a GAAP and a “constant currency” basis so that revenue can be viewed without the impact of fluctuations in foreign currency exchange rates, allowing for a period-to-period comparison of underlying business performance. Demandware uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating Demandware’s ongoing operational performance. Demandware believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing its financial measures with other companies in Demandware's industry, many of which present similar non-GAAP financial measures to investors to help investors better understand the ongoing operating performance of the business.  Non-GAAP gross margin, non-GAAP subscription gross margin, non-GAAP operating income (loss), non-GAAP operating expenses, non-GAAP net income (loss) and non-GAAP net income (loss) per share exclude amortization expenses related to stock-based compensation, contingent compensation expense related to acquisitions, amortization of intangible assets and the non-cash tax benefit related to our acquisitions.  Our non-GAAP gross margin and non-GAAP net income guidance for 2015 also exclude amortization expenses related to stock-based compensation, contingent compensation expense related to acquisitions, amortization of intangible assets and the non-cash tax benefit related to our acquisitions. Stock-based compensation is often difficult to predict and often excluded by other companies to help investors understand the operational performance of their business.  Subscription revenue on a constant currency basis excludes the impact of foreign currency exchange rates, which is calculated by applying the prior period’s foreign currency exchange rates to the current period foreign currency revenue, because foreign currency exchange rates are subject to volatility and can obscure underlying performance. Non-GAAP financial measures that the Company uses may differ from measures that other companies may use. Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measure. A reconciliation of GAAP to the non-GAAP financial measures has been provided in the tables included as part of this press release.

Investor Relations Contact:

James Hillier
Vice President, Investor Relations, Demandware
Office: 781-425-7675
Email: jhillier@demandware.com

 

 

 

 


 

Demandware, Inc.

Condensed Consolidated Balance Sheets

(unaudited, in thousands)

 

 

 

September 30,

 

 

December 31,

 

 

 

2015

 

 

2014

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

105,223

 

 

$

158,827

 

Short-term investments

 

 

78,130

 

 

 

84,880

 

Accounts receivable, net of allowance for doubtful accounts

 

 

49,208

 

 

 

42,441

 

Prepaid expenses and other current assets

 

 

8,415

 

 

 

8,564

 

Total current assets

 

 

240,976

 

 

 

294,712

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

24,671

 

 

 

14,028

 

Intangible assets, net

 

 

23,066

 

 

 

10,266

 

Goodwill

 

 

60,034

 

 

 

24,379

 

Other assets

 

 

3,906

 

 

 

1,785

 

Total assets

 

$

352,653

 

 

$

345,170

 

 

 

 

 

 

 

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND

   STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

2,573

 

 

$

3,581

 

Accrued expenses

 

 

26,524

 

 

 

24,871

 

Deferred revenue

 

 

24,317

 

 

 

22,799

 

Other current liabilities

 

 

5,710

 

 

 

282

 

Total current liabilities

 

 

59,124

 

 

 

51,533

 

 

 

 

 

 

 

 

 

 

Long-term liabilities:

 

 

 

 

 

 

 

 

Deferred revenue

 

 

14,018

 

 

 

12,168

 

Other long-term liabilities

 

 

2,795

 

 

 

1,424

 

Total liabilities

 

 

75,937

 

 

 

65,125

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest

 

 

566

 

 

 

823

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Common stock

 

 

361

 

 

 

353

 

Additional paid-in capital

 

 

426,219

 

 

 

391,896

 

Treasury stock, at cost

 

 

(137

)

 

 

(137

)

Accumulated other comprehensive loss

 

 

(593

)

 

 

(352

)

Accumulated deficit

 

 

(149,700

)

 

 

(112,538

)

Total stockholders’ equity

 

 

276,150

 

 

 

279,222

 

 

 

 

 

 

 

 

 

 

Total liabilities, redeemable noncontrolling interest and stockholders’ equity

 

$

352,653

 

 

$

345,170

 


 


 

Demandware, Inc.

Condensed Consolidated Statements of Operations

(unaudited; in thousands, except per share data)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription

 

$

47,758

 

 

$

34,281

 

 

$

135,180

 

 

$

96,691

 

Services and other

 

 

9,824

 

 

 

4,450

 

 

 

26,536

 

 

 

11,360

 

Total revenue

 

 

57,582

 

 

 

38,731

 

 

 

161,716

 

 

 

108,051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription

 

 

9,891

 

 

 

6,907

 

 

 

28,476

 

 

 

18,607

 

Services and other

 

 

7,005

 

 

 

3,878

 

 

 

19,750

 

 

 

11,091

 

Total cost of revenue

 

 

16,896

 

 

 

10,785

 

 

 

48,226

 

 

 

29,698

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

40,686

 

 

 

27,946

 

 

 

113,490

 

 

 

78,353

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

23,724

 

 

 

15,668

 

 

 

74,059

 

 

 

49,772

 

Research and development

 

 

17,125

 

 

 

8,795

 

 

 

47,312

 

 

 

23,806

 

General and administrative

 

 

11,568

 

 

 

8,630

 

 

 

35,163

 

 

 

26,386

 

Total operating expenses

 

 

52,417

 

 

 

33,093

 

 

 

156,534

 

 

 

99,964

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

 

(11,731

)

 

 

(5,147

)

 

 

(43,044

)

 

 

(21,611

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

105

 

 

 

80

 

 

 

296

 

 

 

221

 

Interest expense

 

 

 

 

 

(41

)

 

 

 

 

 

(124

)

Other (expense) income

 

 

(28

)

 

 

(1,042

)

 

 

251

 

 

 

(1,031

)

Other income (expense), net

 

 

77

 

 

 

(1,003

)

 

 

547

 

 

 

(934

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

 

(11,654

)

 

 

(6,150

)

 

 

(42,497

)

 

 

(22,545

)

Income tax provision (benefit)

 

 

383

 

 

 

199

 

 

 

(5,073

)

 

 

691

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

(12,037

)

 

 

(6,349

)

 

 

(37,424

)

 

 

(23,236

)

Net loss attributable to noncontrolling interest

 

 

(118

)

 

 

 

 

 

(262

)

 

 

 

Net loss attributable to Demandware

 

$

(11,919

)

 

$

(6,349

)

 

$

(37,162

)

 

$

(23,236

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share attributable to Demandware, basic and diluted

 

$

(0.33

)

 

$

(0.18

)

 

$

(1.04

)

 

$

(0.67

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding, basic and diluted

 

 

35,968

 

 

 

34,958

 

 

 

35,684

 

 

 

34,695

 

 

 


 


 

Demandware, Inc.

Condensed Consolidated Statements of Cash Flows

(unaudited, in thousands)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

$

(12,037

)

 

$

(6,349

)

 

$

(37,424

)

 

$

(23,236

)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

3,140

 

 

 

1,572

 

 

 

8,912

 

 

 

4,515

 

Consulting expense settled with equity awards

 

77

 

 

 

196

 

 

 

632

 

 

 

273

 

Bad debt expense

 

873

 

 

 

100

 

 

 

1,444

 

 

 

369

 

Stock-based compensation

 

10,259

 

 

 

6,370

 

 

 

27,045

 

 

 

19,371

 

Deferred income taxes

 

44

 

 

 

 

 

 

(5,933

)

 

 

 

Amortization of premium on marketable securities

 

118

 

 

 

237

 

 

 

320

 

 

 

593

 

Other non-cash reconciling items

 

217

 

 

 

326

 

 

 

277

 

 

 

369

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(5,817

)

 

 

(2,206

)

 

 

1,265

 

 

 

1,596

 

Prepaid expenses and other current assets

 

2,023

 

 

 

423

 

 

 

1,250

 

 

 

(4,861

)

Other assets and liabilities

 

1,015

 

 

 

356

 

 

 

4,356

 

 

 

(1,849

)

Accounts payable

 

(572

)

 

 

(1,202

)

 

 

(442

)

 

 

(917

)

Accrued expenses

 

1,681

 

 

 

2,196

 

 

 

(330

)

 

 

(277

)

Deferred revenue

 

(2,647

)

 

 

1,337

 

 

 

(1,244

)

 

 

3,160

 

Net cash (used in) provided by operating activities

 

(1,626

)

 

 

3,356

 

 

 

128

 

 

 

(894

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

(2,420

)

 

 

(304

)

 

 

(15,711

)

 

 

(8,587

)

Purchase of marketable securities

 

(38,594

)

 

 

(29,238

)

 

 

(89,725

)

 

 

(111,513

)

Sale and maturity of marketable securities

 

28,956

 

 

 

18,281

 

 

 

100,442

 

 

 

49,231

 

Acquisition, net of cash acquired

 

 

 

 

 

 

 

(54,733

)

 

 

(12,136

)

Net cash used in investing activities

 

(12,058

)

 

 

(11,261

)

 

 

(59,727

)

 

 

(83,005

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from shares purchased under the Employee Stock Purchase Plan

 

 

 

 

 

 

 

803

 

 

 

643

 

Proceeds from exercise of stock options

 

740

 

 

 

942

 

 

 

5,720

 

 

 

5,658

 

Payments of equipment notes

 

 

 

 

(2,124

)

 

 

 

 

 

(3,345

)

Payments of software financing agreement

 

 

 

 

 

 

 

 

 

 

(766

)

Net cash provided by financing activities

 

740

 

 

 

(1,182

)

 

 

6,523

 

 

 

2,190

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EFFECT OF EXCHANGE RATES ON CASH AND CASH EQUIVALENTS

 

7

 

 

 

(463

)

 

 

(528

)

 

 

(467

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DECREASE IN CASH AND CASH EQUIVALENTS

 

(12,937

)

 

 

(9,550

)

 

 

(53,604

)

 

 

(82,176

)

CASH AND CASH EQUIVALENTS—Beginning of period

 

118,160

 

 

 

169,799

 

 

 

158,827

 

 

 

242,425

 

CASH AND CASH EQUIVALENTS—End of period

$

105,223

 

 

$

160,249

 

 

$

105,223

 

 

$

160,249

 


 


 

Demandware, Inc.

Stock Based Compensation Expense

(unaudited, in thousands)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Cost of subscription revenue

 

$

254

 

 

$

177

 

 

$

744

 

 

$

477

 

Cost of service revenue

 

 

823

 

 

 

532

 

 

 

2,335

 

 

 

1,441

 

Sales and marketing

 

 

3,087

 

 

 

1,868

 

 

 

8,344

 

 

 

5,335

 

Research and development

 

 

3,738

 

 

 

1,825

 

 

 

8,637

 

 

 

5,156

 

General and administration

 

 

2,357

 

 

 

1,968

 

 

 

6,985

 

 

 

6,962

 

 

 

$

10,259

 

 

$

6,370

 

 

$

27,045

 

 

$

19,371

 

 

Demandware, Inc.

Contingent Compensation Expense Related to Acquisitions

(unaudited, in thousands)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Sales and marketing

 

$

1,150

 

 

$

441

 

 

$

3,331

 

 

$

1,203

 

Research and development

 

 

1,932

 

 

 

441

 

 

 

5,570

 

 

 

1,203

 

 

 

$

3,082

 

 

$

882

 

 

$

8,901

 

 

$

2,406

 

 

Demandware, Inc.

Amortization Expense Related to Acquired Intangible Assets

(unaudited, in thousands)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Cost of subscription revenue

 

$

1,102

 

 

$

228

 

 

$

3,256

 

 

$

630

 

Sales and marketing

 

 

122

 

 

 

3

 

 

 

344

 

 

 

77

 

 

 

$

1,224

 

 

$

231

 

 

$

3,600

 

 

$

707

 

 

Demandware, Inc.

Non-Cash Taxes

(unaudited, in thousands)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Non-cash tax (benefit)

 

$

 

 

$

 

 

$

(6,088

)

 

$

 


 


 

Demandware, Inc.

Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Measures

(unaudited; in thousands, except per share data)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Reconciliation between GAAP operating (loss) and non-GAAP operating income (loss) :

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating (loss)

 

$

(11,731

)

 

$

(5,147

)

 

$

(43,044

)

 

$

(21,611

)

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

10,259

 

 

 

6,370

 

 

 

27,045

 

 

 

19,371

 

Contingent compensation expense related to acquisitions

 

 

3,082

 

 

 

882

 

 

 

8,901

 

 

 

2,406

 

Amortization expense related to acquired intangible assets

 

 

1,224

 

 

 

231

 

 

 

3,600

 

 

 

707

 

Non-GAAP operating income (loss)

 

$

2,834

 

 

$

2,336

 

 

$

(3,498

)

 

$

873

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation between GAAP operating expenses and non-GAAP operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating expenses

 

$

52,417

 

 

$

33,093

 

 

$

156,534

 

 

$

99,964

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

9,182

 

 

 

5,661

 

 

 

23,966

 

 

 

17,453

 

Contingent compensation expense related to acquisitions

 

 

3,082

 

 

 

882

 

 

 

8,901

 

 

 

2,406

 

Amortization expense related to acquired intangible assets

 

 

122

 

 

 

3

 

 

 

344

 

 

 

77

 

Non-GAAP operating expenses

 

$

40,031

 

 

$

26,547

 

 

$

123,323

 

 

$

80,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation between GAAP net (loss) attributable to Demandware and non-GAAP net income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net (loss) attributable to Demandware

 

$

(11,919

)

 

$

(6,349

)

 

$

(37,162

)

 

$

(23,236

)

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

10,259

 

 

 

6,370

 

 

 

27,045

 

 

 

19,371

 

Contingent compensation expense related to acquisitions

 

 

3,082

 

 

 

882

 

 

 

8,901

 

 

 

2,406

 

Amortization expense related to acquired intangible assets

 

 

1,224

 

 

 

231

 

 

 

3,600

 

 

 

707

 

Non-cash tax (benefit) (1)

 

 

 

 

 

 

 

 

(6,088

)

 

 

 

Non-GAAP net income (loss)

 

$

2,646

 

 

$

1,134

 

 

$

(3,704

)

 

$

(752

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) In the first and second quarter of 2015, Demandware recorded a non-cash tax benefit associated with the acquisition of Tomax.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation between GAAP and non-GAAP weighted average shares used in computing diluted non-GAAP net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP weighted average common shares outstanding, basic

 

 

35,968

 

 

 

34,958

 

 

 

35,684

 

 

 

34,695

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of dilutive securities (2)

 

 

1,915

 

 

 

2,215

 

 

 

 

 

 

 

Non-GAAP weighted average common shares outstanding, dilutive

 

 

37,883

 

 

 

37,173

 

 

 

35,684

 

 

 

34,695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

0.07

 

 

$

0.03

 

 

$

(0.10

)

 

$

(0.02

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) These securities are anti-dilutive on a GAAP basis as a result of the Company's net loss, but are considered dilutive on a non-GAAP basis in periods where the Company has reported positive non-GAAP earnings.

 


 


 

Demandware, Inc.

Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Measures (Continued)

(unaudited; in thousands)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Reconciliation between GAAP subscription gross margin and non-GAAP subscription gross margin:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription revenue

 

$

47,758

 

 

$

34,281

 

 

$

135,180

 

 

$

96,691

 

Cost of subscription revenue

 

 

9,891

 

 

 

6,907

 

 

 

28,476

 

 

 

18,607

 

Subscription gross profit

 

 

37,867

 

 

 

27,374

 

 

 

106,704

 

 

 

78,084

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation allocated to cost of

   subscription revenue

 

 

254

 

 

 

177

 

 

 

744

 

 

 

477

 

Amortization expense related to acquired intangible assets

   allocated to cost of subscription revenue

 

 

1,102

 

 

 

228

 

 

 

3,256

 

 

 

630

 

Non-GAAP Subscription Gross Profit

 

 

39,223

 

 

 

27,779

 

 

 

110,704

 

 

 

79,191

 

Non-GAAP Subscription Gross Margin

 

 

82

%

 

 

81

%

 

 

82

%

 

 

82

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation between GAAP total gross margin and non-GAAP total gross margin:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

$

57,582

 

 

$

38,731

 

 

$

161,716

 

 

$

108,051

 

Total cost of revenue

 

 

16,896

 

 

 

10,785

 

 

 

48,226

 

 

 

29,698

 

Gross profit

 

 

40,686

 

 

 

27,946

 

 

 

113,490

 

 

 

78,353

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation allocated to cost of revenue

 

 

1,077

 

 

 

709

 

 

 

3,079

 

 

 

1,918

 

Amortization expense related to acquired intangible

   assets allocated to cost of revenue

 

 

1,102

 

 

 

228

 

 

 

3,256

 

 

 

630

 

Non-GAAP Total Gross Profit

 

 

42,865

 

 

 

28,883

 

 

 

119,825

 

 

 

80,901

 

Non-GAAP Total Gross Margin

 

 

74

%

 

 

75

%

 

 

74

%

 

 

75

%

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2015

 

 

2014

 

 

% of Growth

 

 

2015

 

 

2014

 

 

% of Growth

 

Reconciliation between GAAP subscription revenue growth and non-GAAP subscription revenue growth on a constant currency basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription revenue

 

$

47,758

 

 

$

34,281

 

 

 

39%

 

 

$

135,180

 

 

$

96,691

 

 

 

40%

 

Impact of changes in exchange rates

 

 

352

 

 

 

(1,479

)

 

 

 

 

 

 

1,154

 

 

 

(3,762

)

 

 

 

 

Subscription revenue on a constant currency basis

 

$

48,110

 

 

$

32,802

 

 

 

47%

 

 

$

136,334

 

 

$

92,929

 

 

 

47%