Attached files
| file | filename |
|---|---|
| 8-K - 8-K - Xactly Corp | d103426d8k.htm |
Exhibit 99.1
Xactly Reports Third Quarter Fiscal 2016 Financial Results
Total Revenue Increases 27% Year-Over-Year
Subscribers Increase 33% Year-Over-Year
SAN JOSE, Calif., December 8, 2015 —(BUSINESS WIRE)— Xactly, (NYSE:XTLY), a leading provider of cloud-based incentive solutions, today announced its financial results for the third quarter of fiscal year 2016 ended October 31, 2015.
“Our third quarter performance was strong as the organization continued to execute on all fronts,” said Christopher W. Cabrera, founder and CEO of Xactly Corporation. “We grew total revenue by 27% on a year-over-year basis and expanded our GAAP and non-GAAP gross margin to 59% and 60%, respectively. Our robust, pure-play cloud product offering is helping companies drive employee performance by using incentive compensation as a strategic lever. The strength of our competitive position and the depth of our product functionality are driving our ability to win new accounts and grow our existing client base.”
Third Quarter Fiscal 2016 Financial Highlights
| • | Total revenue was $19.1 million, an increase of 27% from the third quarter of fiscal year 2015 total revenue of $15.0 million. Subscription revenue was $15.2 million, an increase of 25% from the third quarter of fiscal year 2015 subscription revenue of $12.1 million. |
| • | GAAP net loss for the third quarter of fiscal 2016 was $(10.4) million compared to $(4.8) million in the third quarter of fiscal 2015. GAAP net loss for the third quarter of FY16 included a one-time non-cash charge of $4.1 million related to the extinguishment of non-cash debt issuance costs associated with debt restructuring. |
| • | Non-GAAP net loss for the third quarter of fiscal 2016 was $(5.1) million compared to a non-GAAP net loss of $(4.4) million for the third quarter of fiscal year 2015. |
| • | Adjusted EBITDA for the third quarter of fiscal 2016 was a loss of $(3.5) million, or 19% of revenue, compared to a loss of $(3.2) million, or 22% of revenue, for the third quarter of fiscal year 2015. |
Recent Business Highlights
| • | Added a record number of enterprise customers with key enterprise wins in the Software and Technology, Business Services, High Tech Manufacturing, Retail and Financial Services vertical markets. |
| • | Ended the third quarter with 235,000 subscribers, a 33% increase over the third quarter of last year. |
| • | Reduced total debt by 48% and significantly reduced future interest obligations by paying off the $15.4 million loan with Wellington Financial and restructuring our existing line of credit and term loan with Silicon Valley Bank. |
| • | Awarded the Ventana Research 2015 Technology Innovation Award in Sales Excellence for Xactly Insights™. The Technology Innovation Awards honor technology vendors globally and recognize innovations that will revolutionize and simplify business. |
| • | Partnered with CEB, a best practice insight and technology company. Through this partnership, CEB will leverage Xactly Insights™, the industry’s first empirical compensation big data set, to provide executives the data-driven intelligence necessary to create more effective, impactful sales performance programs. |
| • | Recognized as one of the best workplaces in the U.S. by Great Place to Work® and Fortune Magazine. The company was noted for its exceptional workforce satisfaction, business success and thriving culture of motivated employees. This is the fourth time Xactly has been recognized by Great Place to Work® recognizing the company’s ongoing commitment to maintaining a strong employee-centric culture as it continues to grow. |
Business Outlook
For the fourth quarter of fiscal 2016, Xactly expects to report:
| • | Revenue in the range of $20.0 to $20.4 million |
| • | GAAP net loss in the range of $(6.1) to $(5.7) million, or $(0.21) to $(0.19) per share |
| • | Non-GAAP net loss in the range of $(4.9) to $(4.5) million, or $(0.17) to $(0.15) per share |
For the full year of fiscal 2016, Xactly expects to report:
| • | Revenue in the range of $75.3 to $75.7 million |
| • | GAAP net loss in the range of $(24.9) to $(24.5) million, or $(1.35) to $(1.33) per share |
| • | Non-GAAP net loss in the range of $(20.2) to $(19.8) million, or $(1.10) to $(1.08) per share |
Conference Call Details:
Xactly will discuss its quarterly results today via teleconference at 1:30 p.m. PT (4:30 p.m. ET). Investors may listen to the live conference call (ID 861772) by dialing 877-795-3599 or 719-325-4821 at 4:30 p.m. Eastern Time on December 8, 2015. An audio replay of the call will be available through 4:30 p.m. Eastern Time on December 22, 2015 by dialing 888-203-1112 or 719-457-0820 and entering access code 861772.
A webcast of the presentation will be available on the company’s investor relations website at http://investors.xactlycorp.com/investors/overview/default.aspx.
Non-GAAP Financial Measures
To supplement its financial statements, Xactly also provides investors with certain non-GAAP financial measures. We believe that these non-GAAP measures are useful as a supplement in evaluating our ongoing operational performance and enhancing an overall understanding of our past financial performance. The non-GAAP financial measures included in this press release should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with U.S. GAAP, and the non-GAAP financial measures that we use may differ from those of other companies in our industry. A reconciliation between each non-GAAP financial measure and its nearest GAAP equivalent and related explanations are included below. We believe that supplementing GAAP disclosure with non-GAAP disclosure that excludes items that are not directly related to performance in any particular period provides management and investors with a more complete view of Xactly’s operational performance. Various items are excluded from such non-GAAP financial measures in part because the decisions which gave rise to the excluded items were not made to increase revenue in a particular period, but were made for Xactly’s long-term benefit over multiple periods.
Non-GAAP net loss and non-GAAP net loss per share. We believe non-GAAP net loss and non-GAAP net loss per share may prove useful to investors who wish to consider the impact of certain non-cash or non-recurring items, such as certain one-time charges, on Xactly’s operating performance. We compensate for the inherent limitations associated with using non-GAAP net loss and non-GAAP net loss per share through disclosure of these limitations, presentation of our financial statements in accordance with U.S. GAAP and reconciliation of these non-GAAP financial measures to the most directly comparable U.S. GAAP measures, net loss and net loss per share. We calculate non-GAAP net loss (and non-GAAP net loss per share) as net loss (and net loss per share) before (i) stock-based compensation, (ii) increase or decrease in expenses related to the change in fair value of convertible preferred stock warrant liabilities, (iii) amortization of intangible assets, and (iv) any applicable, non-recurring or unusual charges as we may determine from time to time, including the one-time non-cash charge related to the extinguishment of non-cash debt issuance costs.
Adjusted EBITDA We believe that Adjusted EBITDA helps illustrate underlying trends in our business that could otherwise be masked by the effect of the income or expenses that we exclude from Adjusted EBITDA. Furthermore, we use this measure to establish budgets and operational goals for managing our business and evaluating our performance. We also believe that Adjusted EBITDA provides an additional tool for investors to use in comparing our recurring core business operating results over multiple periods with other companies in our industry. We compensate for the inherent limitations associated with using Adjusted EBITDA through disclosure of these limitations, presentation of our financial statements in accordance with U.S. GAAP and reconciliation of Adjusted EBITDA to the most directly comparable U.S. GAAP measure, net loss. We calculate Adjusted EBITDA as net loss before (i) other income (expense), net, which includes interest expense, the change in fair value of convertible preferred stock warrant liabilities and other income and expense, (ii) income tax expense, (iii) depreciation and amortization of property and equipment, (iv) amortization of intangible assets, (v) amortization of debt issuance costs, (vi) stock-based compensation and (vii) any applicable, non-recurring or unusual charges as we may determine from time to time.
Forward-Looking Statements
All statements in this press release that are not historical are forward-looking statements, including, among other things, GAAP and non-GAAP financial operating results, such as revenue, net loss, net loss per share, non-GAAP net loss and non-GAAP net loss per share, and other information about future events and trends that we believe may affect our business, financial condition, operating results and growth prospects, within the safe harbor provisions under The Private Securities Litigation Reform Act of 1995.You should not place undue reliance on forward-looking statements because they involve known and unknown risks, uncertainties, changes in circumstances and other factors that are, in some cases, beyond Xactly’s control and could cause actual results to differ materially from the information expressed or implied by forward-looking statements made in this press release. Factors that could materially affect actual results can be found in Xactly’s most recent filings with the Securities and Exchange Commission, including Xactly’s most recent reports on Forms 8-K and 10-Q, and include those listed under the caption “Risk Factors.” Xactly undertakes no obligation to revise or update information in this press release to reflect events or circumstances in the future, even if new information becomes available.
About Xactly
Xactly is a leading provider of enterprise-class, cloud-based, incentive compensation solutions for employee and sales performance management. We address a critical business need: To incentivize employees and align their behaviors with company goals. Our products allow organizations to make more strategic decisions, increase employee performance, improve margins, and mitigate risk. Our core values are key to our success, and each day we’re committed to upholding them by delivering the best we can to our customers.
©2015 Xactly Corporation. All rights reserved. Xactly, the Xactly logo, Xactly Insights, Xactly Inspire and “Inspire Performance” are registered trademarks or trademarks of Xactly Corporation in the United States and/or other countries. All other trademarks are the property of their respective owners.
CONTACT:
Joseph Consul
Chief Financial Officer
Xactly Corporation
Tel: 408-477-3338
Email: ir@xactlycorp.com
Investor Relations
The Blueshirt Group
Lisa Laukkanen
Tel: 415-217-4961
Email: lisa@blueshirtgroup.com
Nicole Gunderson
Tel: 415-489-2196
Email: nicole@blueshirtgroup.com
Xactly Corporation
Condensed Consolidated Balance Sheets
(in thousands, except par value and share amounts)
(Unaudited)
| October 31, 2015 | January 31, 2015 | |||||||
| Assets | ||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 52,047 | $ | 19,325 | ||||
| Restricted Cash, short term |
287 | 102 | ||||||
| Accounts receivable, net |
15,234 | 17,172 | ||||||
| Prepaid expenses and other current assets |
3,643 | 3,875 | ||||||
|
|
|
|
|
|||||
| Total current assets |
71,211 | 40,474 | ||||||
| Property and equipment, net |
8,737 | 5,070 | ||||||
| Goodwill |
6,384 | 6,384 | ||||||
| Other Long-term Assets |
629 | 767 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 86,961 | $ | 52,695 | ||||
|
|
|
|
|
|||||
| Liabilities and shareholders’ equity (deficit) | ||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 1,246 | $ | 1,891 | ||||
| Accrued expenses |
9,151 | 7,166 | ||||||
| Debt, current portion |
8,974 | 6,369 | ||||||
| Deferred revenue, current portion |
36,510 | 31,839 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
55,881 | 47,265 | ||||||
| Debt, less current portion |
7,453 | 20,546 | ||||||
| Other long-term liabilities |
4,179 | 2,107 | ||||||
| Preferred stock warrant liabilities |
— | 5,885 | ||||||
| Deferred revenue, less current portion |
3,271 | 2,304 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
70,784 | 78,107 | ||||||
| Commitments and contingencies |
||||||||
| Stockholders’ equity (deficit): |
||||||||
| Convertible preferred stock, $0.001 par value; no shares and 79,000,000 shares authorized as of October 31, 2015 and January 31, 2015, respectively; no shares and 17,871,971 shares issued and outstanding as of October 31, 2015 and January 31, 2015, respectively; aggregate liquidation preference of $0 and $102,643 as of October 31, 2015 and January 31, 2015, respectively |
— | 83,018 | ||||||
| Preferred stock, $0.001 par value; 20,000,000 shares and no shares authorized as of October 31, 2015 and January 31, 2015, respectively; no shares issued or outstanding as of October 31, 2015 and January 31, 2015 |
— | — | ||||||
| Common stock $0.001 par value; 1,000,000,000 and 120,000,000 shares authorized as of October 31, 2015 and January 31, 2015, respectively; 29,180,081 and 2,881,951 shares issued and outstanding as of October 31, 2015 and January 31, 2015, respectively |
29 | 3 | ||||||
| Additional paid-in capital |
150,868 | 7,422 | ||||||
| Accumulated other comprehensive loss |
(135 | ) | (96 | ) | ||||
| Accumulated deficit |
(134,585 | ) | (115,759 | ) | ||||
|
|
|
|
|
|||||
| Total shareholders’ equity (deficit) |
16,177 | (25,412 | ) | |||||
|
|
|
|
|
|||||
| Total liabilities and shareholders’ equity (deficit) |
$ | 86,961 | $ | 52,695 | ||||
|
|
|
|
|
|||||
Xactly Corporation
Condensed Consolidated Statements of Operations
(in thousands, except per share data)
(Unaudited)
| Three months ended | Nine months ended | |||||||||||||||
| October 31, | October 31, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| Revenue: |
||||||||||||||||
| Subscription services |
$ | 15,157 | $ | 12,109 | $ | 42,905 | $ | 34,665 | ||||||||
| Professional services |
3,940 | 2,935 | 12,367 | 10,561 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total revenue |
19,097 | 15,044 | 55,272 | 45,226 | ||||||||||||
| Cost of revenue: |
||||||||||||||||
| Subscription services |
3,973 | 3,035 | 11,691 | 8,703 | ||||||||||||
| Professional services |
3,877 | 3,071 | 11,301 | 10,154 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total cost of revenue |
7,850 | 6,106 | 22,992 | 18,857 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Gross profit |
11,247 | 8,938 | 32,280 | 26,369 | ||||||||||||
| Operating expenses: |
||||||||||||||||
| Research and development |
4,130 | 3,241 | 11,491 | 8,706 | ||||||||||||
| Sales and marketing |
9,319 | 7,733 | 25,086 | 21,792 | ||||||||||||
| General and administrative |
3,330 | 2,138 | 10,453 | 7,276 | ||||||||||||
| Amortization of intangibles |
— | 181 | — | 543 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total operating expenses |
16,779 | 13,293 | 47,030 | 38,317 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating loss |
(5,532 | ) | (4,355 | ) | (14,750 | ) | (11,948 | ) | ||||||||
| Other income (expense): |
||||||||||||||||
| Interest expense |
(3,227 | ) | (645 | ) | (5,868 | ) | (1,805 | ) | ||||||||
| Loss on extinguishment of debt |
(1,524 | ) | — | (1,524 | ) | — | ||||||||||
| Decrease in fair value of preferred stock warrant liabilities |
— | 222 | 3,542 | 169 | ||||||||||||
| Other income (expense), net |
(12 | ) | 19 | (45 | ) | (5 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total other income (expense) |
(4,763 | ) | (404 | ) | (3,895 | ) | (1,641 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Loss before income taxes |
(10,295 | ) | (4,759 | ) | (18,645 | ) | (13,589 | ) | ||||||||
| Income tax expense |
62 | 48 | 181 | 107 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net loss |
$ | (10,357 | ) | $ | (4,807 | ) | $ | (18,826 | ) | $ | (13,696 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net loss per share attributable to common stockholders: |
||||||||||||||||
| Basic and diluted |
$ | (0.36 | ) | $ | (1.73 | ) | $ | (1.26 | ) | $ | (5.00 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted-average number of shares used in computing net loss per share attributable to common stockholders: |
||||||||||||||||
| Basic and diluted |
29,157 | 2,781 | 14,917 | 2,740 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Xactly Corporation
Condensed Consolidated Statement of Cash Flows
(in thousands)
(Unaudited)
| Nine months ended October 31, | ||||||||
| 2015 | 2014 | |||||||
| Cash flows from operating activities: |
||||||||
| Net loss |
$ | (18,826 | ) | $ | (13,696 | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||
| Depreciation and amortization |
2,278 | 1,456 | ||||||
| Amortization of intangible assets |
— | 543 | ||||||
| Loss on extinguishment of debt |
1,524 | — | ||||||
| Amortization of debt issuance costs |
3,501 | 377 | ||||||
| Stock-based compensation |
2,447 | 1,214 | ||||||
| Donation of common stock to XactlyOne Foundation |
498 | — | ||||||
| (Income) expense from change in fair value of warrant liabilities |
(3,542 | ) | (169 | ) | ||||
| Loss from disposal on Fixed Assets |
245 | — | ||||||
| Facility exit costs |
693 | — | ||||||
| Changes in operating assets and liabilities: |
||||||||
| Accounts receivable |
1,938 | 783 | ||||||
| Prepaid expenses and other current assets |
(2,936 | ) | (1,048 | ) | ||||
| Other long-term assets |
7 | (120 | ) | |||||
| Accounts payable |
959 | 561 | ||||||
| Accrued expenses |
895 | 163 | ||||||
| Deferred revenue |
5,638 | 1,405 | ||||||
| Other long-term liabilities |
46 | (91 | ) | |||||
|
|
|
|
|
|||||
| Net cash used in operating activities |
(4,635 | ) | (8,622 | ) | ||||
| Cash flows from investing activities: |
||||||||
| Purchases of property and equipment |
(3,888 | ) | (2,224 | ) | ||||
| Restricted cash |
— | (129 | ) | |||||
|
|
|
|
|
|||||
| Net cash used in investing activities |
(3,888 | ) | (2,353 | ) | ||||
| Cash flows from financing activities: |
||||||||
| Proceeds from line of credit |
— | 5,010 | ||||||
| Proceeds from principal on term debt, net of issuance costs |
9,937 | 9,802 | ||||||
| Payments of principal on term debt |
(25,408 | ) | — | |||||
| Proceeds from exercise of warrants to acquire convertible preferred stock, net of issuance costs |
37 | 25 | ||||||
| Proceeds from exercise of stock options |
582 | 220 | ||||||
| Principal payments under capital lease obligations |
(2 | ) | (346 | ) | ||||
| Payment of deferred initial public offering costs |
(2,712 | ) | (1,360 | ) | ||||
| Proceeds from initial public offering |
58,844 | — | ||||||
|
|
|
|
|
|||||
| Net cash provided by financing activities |
41,278 | 13,351 | ||||||
| Effect of exchange rate changes on cash and cash equivalents |
(33 | ) | 1 | |||||
|
|
|
|
|
|||||
| Net increase in cash and cash equivalents |
32,722 | 2,377 | ||||||
| Cash and cash equivalents at beginning of period |
19,325 | 12,452 | ||||||
|
|
|
|
|
|||||
| Cash and cash equivalents at end of period |
$ | 52,047 | $ | 14,829 | ||||
|
|
|
|
|
|||||
Reconciliation of GAAP Net Loss to Adjusted EBITDA
(in thousands)
(Unaudited)
| Three months ended | Nine months ended | |||||||||||||||
| October 31, | October 31, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| Net loss |
$ | (10,357 | ) | $ | (4,807 | ) | $ | (18,826 | ) | $ | (13,696 | ) | ||||
| Non-GAAP adjustments: |
||||||||||||||||
| Interest expense |
3,227 | 645 | 5,868 | 1,805 | ||||||||||||
| Provision for income taxes |
62 | 48 | 181 | 107 | ||||||||||||
| Depreciation and amortization |
831 | 529 | 2,278 | 1,456 | ||||||||||||
| Amortization of intangibles |
— | 181 | — | 543 | ||||||||||||
| Loss on debt extinguishment |
1,524 | — | 1,524 | — | ||||||||||||
| Stock-based compensation |
1,165 | 405 | 2,447 | 1,214 | ||||||||||||
| Increase (decrease) in fair value of preferred stock warrant liabilities |
— | (222 | ) | (3,542 | ) | (169 | ) | |||||||||
| Other expense, net |
12 | (19 | ) | 45 | 5 | |||||||||||
| Loss on disposal of fixed assets |
— | — | 245 | — | ||||||||||||
| Donation of common stock to XactlyOne Foundation |
— | — | 498 | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted EBITDA |
$ | (3,536 | ) | $ | (3,240 | ) | $ | (9,282 | ) | $ | (8,735 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
Stock-based compensation
(in thousands)
(Unaudited)
| Three months ended | Nine months ended | |||||||||||||||
| October 31, | October 31, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| Stock-based compensation: |
||||||||||||||||
| Subscription services |
133 | 57 | 299 | 169 | ||||||||||||
| Professional services |
154 | 16 | 263 | 43 | ||||||||||||
| Research and development |
308 | 72 | 548 | 190 | ||||||||||||
| Sales and marketing |
266 | 88 | 551 | 240 | ||||||||||||
| General and administrative |
304 | 172 | 786 | 572 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total stock-based compensation |
$ | 1,165 | $ | 405 | $ | 2,447 | $ | 1,214 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Reconciliation of GAAP Net Loss to Non-GAAP Net Loss
(in thousands, except per share data)
(Unaudited)
| Three months ended | Nine months ended | |||||||||||||||
| October 31, | October 31, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| GAAP net loss |
$ | (10,357 | ) | $ | (4,807 | ) | $ | (18,826 | ) | $ | (13,696 | ) | ||||
| Non-GAAP adjustments: |
||||||||||||||||
| Amortization of intangibles |
— | 181 | — | 543 | ||||||||||||
| Stock-based compensation |
1,165 | 405 | 2,447 | 1,214 | ||||||||||||
| Increase (decrease) in fair value of preferred stock warrant liabilities |
— | (222 | ) | (3,542 | ) | (169 | ) | |||||||||
| Donation of common stock to XactlyOne Foundation |
— | — | 498 | — | ||||||||||||
| Non-cash debt issuance costs |
4,088 | — | 4,088 | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Non-GAAP net loss |
$ | (5,104 | ) | $ | (4,443 | ) | $ | (15,335 | ) | $ | (12,108 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Non-GAAP net loss per share: |
||||||||||||||||
| Basic and diluted |
$ | (0.18 | ) | $ | (1.60 | ) | $ | (1.03 | ) | $ | (4.42 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Shares used in computing non-GAAP net loss per share: |
||||||||||||||||
| Basic and diluted |
29,157 | 2,781 | 14,917 | 2,740 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Reconciliation of GAAP Net Loss to Non-GAAP Net Loss—GUIDANCE
(in thousands, except per share data)
(Unaudited)
| Three months ending January 31, 2016 |
||||||||
| Low | High | |||||||
| GAAP net loss |
$ | (6,100 | ) | $ | (5,700 | ) | ||
| Non-GAAP adjustments: |
||||||||
| Stock-based compensation |
1,200 | 1,200 | ||||||
| Increase (decrease) in fair value of preferred stock warrant liabilities |
— | — | ||||||
| Donation of common stock to XactlyOne Foundation |
— | — | ||||||
| Non-cash debt issuance costs |
— | — | ||||||
|
|
|
|
|
|||||
| Non-GAAP net loss |
$ | (4,900 | ) | $ | (4,500 | ) | ||
|
|
|
|
|
|||||
| GAAP net loss per share, basic and diluted |
$ | (0.21 | ) | $ | (0.19 | ) | ||
|
|
|
|
|
|||||
| Non-GAAP net loss per share, basic and diluted |
$ | (0.17 | ) | $ | (0.15 | ) | ||
|
|
|
|
|
|||||
| Shares used in computing GAAP and non-GAAP net loss per share: |
||||||||
| Basic and diluted |
29,400 | 29,400 | ||||||
|
|
|
|
|
|||||
Reconciliation of GAAP Net Loss to Non-GAAP Net Loss—GUIDANCE
(in thousands, except per share data)
(Unaudited)
| Year Ending January 31, 2016 |
||||||||
| Low | High | |||||||
| GAAP net loss |
$ | (24,900 | ) | $ | (24,500 | ) | ||
| Non-GAAP adjustments: |
||||||||
| Stock-based compensation |
3,647 | 3,647 | ||||||
| Increase (decrease) in fair value of preferred stock warrant liabilities |
(3,542 | ) | (3,542 | ) | ||||
| Donation of common stock to XactlyOne Foundation |
498 | 498 | ||||||
| Non-cash debt issuance costs |
4,088 | 4,088 | ||||||
|
|
|
|
|
|||||
| Non-GAAP net loss |
$ | (20,209 | ) | $ | (19,809 | ) | ||
|
|
|
|
|
|||||
| GAAP net loss per share, basic and diluted |
$ | (1.35 | ) | $ | (1.33 | ) | ||
|
|
|
|
|
|||||
| Non-GAAP net loss per share, basic and diluted |
$ | (1.10 | ) | $ | (1.08 | ) | ||
|
|
|
|
|
|||||
| Shares used in computing GAAP and non-GAAP net loss per share: |
||||||||
| Basic and diluted |
18,400 | 18,400 | ||||||
|
|
|
|
|
|||||