Attached files

file filename
8-K - FORM 8-K - EVERBRIDGE, INC.d649085d8k.htm

Exhibit 99.1

Everbridge Announces Third Quarter 2018 Financial Results

Third Quarter Revenue Increased 43% Year-over-Year

Burlington, Mass – November 5, 2018Everbridge, Inc. (NASDAQ: EVBG), the global leader in critical event management and enterprise safety software applications to help keep people safe and businesses running, today announced its financial results for the third quarter ended September 30, 2018.

“With strong results across the board, we exceeded our guidance ranges for both revenue and non-GAAP profitability in the third quarter,” said Jaime Ellertson, Chief Executive Officer and Chairman of Everbridge. “Our performance in the third quarter clearly illustrates Everbridge’s evolution from a leading provider of mass notification technology to a broad, integrated leader in Critical Event Management. Our third quarter was characterized by growing demand – both domestically and internationally – in our core mass notification market with notable success in the corporate, healthcare and government markets, including a number of key federal wins. New products helped drive a record number of multi-product deals with increasing transaction sizes. And we furthered our leadership in Critical Event Management with our integrated suite.”

Ellertson continued, “Our continued technology investments combined with growing customer demand leave us well positioned to continue driving strong growth as we address an even larger opportunity in this multi-billion dollar market.”

Third Quarter 2018 Financial Highlights

 

   

Total revenue was $38.9 million, an increase of 43% compared to $27.3 million for the third quarter of 2017.

 

   

GAAP operating loss was $(7.2) million, compared to a GAAP operating loss of $(4.4) million for the third quarter of 2017.

 

   

Non-GAAP operating loss was $(1.8) million, compared to non-GAAP operating loss of $(0.7) million for the third quarter of 2017. Non-GAAP operating loss excludes stock-based compensation and amortization of intangible assets related to acquisitions.

 

   

GAAP net loss was $(8.5) million, compared to $(4.2) million for the third quarter of 2017. GAAP net loss per share was $(0.29), based on 29.5 million basic and diluted weighted average common shares outstanding, compared to $(0.15) for the third quarter of 2017, based on 28.1 million basic and diluted weighted average common shares outstanding.

 

   

Non-GAAP net loss was $(3.1) million, compared to $(0.6) million in the third quarter of 2017. Non-GAAP net loss per share was $(0.10), based on 29.5 million basic and diluted weighted average common shares outstanding, compared to $(0.02) for the third quarter of 2017, based on 28.1 million basic and diluted weighted average common shares outstanding. Non-GAAP net loss excludes stock-based compensation and amortization of intangible assets related to acquisitions.


   

Adjusted EBITDA was $0.2 million, compared to $0.8 million in the third quarter of 2017. Adjusted EBITDA represents net loss before interest income and interest expense, income tax expense and benefit, depreciation and amortization expense and stock-based compensation expense.

 

   

Cash flow from operations was an inflow of $0.7 million compared to an inflow of $6.7 million for the third quarter of 2017.

 

   

Free cash flow was an outflow of $(2.4) million compared to an inflow of $4.4 million for the third quarter of 2017. Free cash flow is cash flow from operations, less cash used for capital expenditures and additions to capitalized software development costs.

Recent Business Highlights

 

   

Ended the quarter with 4,267 global enterprise customers, up from 3,303 at the end of the third quarter of 2017.

 

   

Announced the next generation of the Critical Event Management (CEM) Platform. Unveiling a single, turnkey operating environment for managing critical events, Everbridge customers can now leverage the company’s powerful visualization and orchestration capabilities built natively into its market-leading CEM platform. Everbridge’s next generation SaaS platform also features the ability to dynamically locate employees at risk and provide organizations with enhanced and actionable risk intelligence.

 

   

Received a Provisional Authorization (PA) for Impact Level 2 from the U.S. Defense Information Systems Agency (DISA), the IT combat support organization of the Department of Defense (DoD). This authorization enables all DoD missions and agencies to leverage the Everbridge Suite of solutions.

 

   

Announced that JARVISS (Joint Analytic Real-Time Virtual Information Sharing System) is now the U.S. Army’s enduring enterprise system for threat visibility. The Everbridge platform is powering JARVISS, creating a premier global threat information sharing system that will enable the Army to effectively and efficiently identify and assess incidents and threats, in close proximity to military facilities, in a near real-time environment.


Business Outlook

Based on information available as of today, Everbridge is issuing guidance for the fourth quarter and full year 2018 as indicated below.

 

     Fourth Quarter 2018     Full Year 2018  

Total Revenue

   $ 40.7       to      $ 41.0     $ 146.0       to      $ 146.3  

GAAP net income/(loss)

   $ (10.6      $ (10.0   $ (48.3      $ (47.7

GAAP net income/(loss) per share

   $ (0.36      $ (0.34   $ (1.66      $ (1.64

Non-GAAP net income/(loss)

   $ (3.3      $ (2.9   $ (16.3      $ (15.9

Non-GAAP net income/(loss) per share

   $ (0.11      $ (0.10   $ (0.56      $ (0.55

Basic and diluted weighted average shares outstanding

     29.6          29.6       29.1          29.1  

Adjusted EBITDA

   $ 0.4        $ 0.7     $ (3.1      $ (2.8

(All figures in millions, except per share data)

Conference Call Information

 

What:    Everbridge Third Quarter 2018 Financial Results Conference Call
When:    Monday, November 5, 2018
Time:    4:30 p.m. ET
Live Call:    (866) 439-5043, domestic
   (409) 220-9843, international
   Replay:
   (855) 859-2056, passcode 8193458, domestic
   (404) 537-3406, passcode 8193458, international
Webcast (live & replay): http://ir.everbridge.com

About Everbridge, Inc.

Everbridge, Inc. (NASDAQ: EVBG) is a global software company that provides enterprise software applications that automate and accelerate organizations’ operational response to critical events in order to keep people safe and businesses running. During public safety threats such as active shooter situations, terrorist attacks or severe weather conditions, as well as critical business events such as IT outages, cyber-attacks or other incidents such as product recalls or supply-chain interruptions, over 4,200 global customers rely on the company’s Critical Event Management Platform to quickly and reliably aggregate and assess threat data, locate people at risk and responders able to assist, automate the execution of pre-defined communications processes through the secure delivery to over 100 different communication devices, and track progress on executing response plans. The company’s platform sent over 2 billion messages in 2017, and offers the ability to reach 500 million people in more than 200 countries and territories including the entire mobile populations on a country-wide scale in Sweden, the Netherlands, the Bahamas, Singapore, Greece, Cambodia, and a number of the largest states in India. The company’s critical communications and enterprise safety applications include Mass Notification, Incident Management, Safety Connection™, IT Alerting, Visual Command Center®, Crisis Commander®, Community Engagement™ and Secure Messaging. Everbridge serves nine of the 10 largest U.S. cities, eight of the 10 largest U.S.-based investment banks, all 25 of the 25 busiest North American airports, six of the 10 largest global consulting firms, six of the 10 largest global automakers, all four of the largest global accounting firms, four of the 10 largest U.S.-based health care providers and


four of the 10 largest U.S.-based health insurers. Everbridge is based in Boston and Los Angeles with additional offices in Lansing, San Francisco, Beijing, Bangalore, Kolkata, London, Oslo, Stockholm and Tilburg. For more information, visit www.everbridge.com, read the company blog, and follow on Twitter and Facebook.

Non-GAAP Financial Measures

This press release contains the following non-GAAP financial measures: non-GAAP cost of revenue, non-GAAP gross profit, non-GAAP gross margin, non-GAAP sales and marketing, non-GAAP research and development, non-GAAP general and administrative, non-GAAP operating expenses, non-GAAP operating income/(loss), non-GAAP net income/(loss), non-GAAP net income/(loss) per share, adjusted EBITDA, and free cash flow.

We believe that these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to Everbridge’s financial condition and results of operations. We use these non-GAAP measures for financial, operational and budgetary decision-making purposes, to understand and evaluate our core operating performance and trends, and to generate future operating plans. We believe that these non-GAAP financial measures provide useful information regarding past financial performance and future prospects, and permit us to more thoroughly analyze key financial metrics used to make operational decisions. We believe 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 our financial measures with other software companies, many of which present similar non-GAAP financial measures to investors.

We do not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant expenses and income that are required by GAAP to be recorded in the Company’s financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by management about which expenses and income are excluded or included in determining these non-GAAP financial measures. In order to compensate for these limitations, management presents non-GAAP financial measures in connection with GAAP results. We urge investors to review the reconciliation of our non-GAAP financial measures to the comparable GAAP financial measures, which are included in this press release, and not to rely on any single financial measure to evaluate our business.

Cautionary Language Concerning Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to,


statements regarding the anticipated opportunity and trends for growth in our critical communications and enterprise safety applications and our overall business, our market opportunity, our expectations regarding sales of our products, our goal to maintain market leadership and extend the markets in which we compete for customers, and our expected financial results for the third quarter of 2018 and the full fiscal year 2018. These forward-looking statements are made as of the date of this press release and were based on current expectations, estimates, forecasts and projections as well as the beliefs and assumptions of management. Words such as “expect,” “anticipate,” “should,” “believe,” “target,” “project,” “goals,” “estimate,” “potential,” “predict,” “may,” “will,” “could,” “intend,” variations of these terms or the negative of these terms and similar expressions are intended to identify these forward-looking statements. Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond our control. Our actual results could differ materially from those stated or implied in forward-looking statements due to a number of factors, including but not limited to: the ability of our products and services to perform as intended and meet our customers’ expectations; our ability to attract new customers and retain and increase sales to existing customers; our ability to increase sales of our Mass Notification application and/or ability to increase sales of our other applications; developments in the market for targeted and contextually relevant critical communications or the associated regulatory environment; our estimates of market opportunity and forecasts of market growth may prove to be inaccurate; we have not been profitable on a consistent basis historically and may not achieve or maintain profitability in the future; the lengthy and unpredictable sales cycles for new customers; nature of our business exposes us to inherent liability risks; our ability to attract, integrate and retain qualified personnel; our ability to successfully integrate businesses and assets that we have acquired or may acquire in the future; our ability to maintain successful relationships with our channel partners and technology partners; our ability to manage our growth effectively; our ability to respond to competitive pressures; potential liability related to privacy and security of personally identifiable information; our ability to protect our intellectual property rights, and the other risks detailed in our risk factors discussed in filings with the U.S. Securities and Exchange Commission (“SEC”), including but not limited to our Annual Report on Form 10-K for the year ended December 31, 2017 filed with the SEC on March 12, 2018. The forward-looking statements included in this press release represent our views as of the date of this press release. We undertake no intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. These forward-looking statements should not be relied upon as representing our views as of any date subsequent to the date of this press release.

Media Contact:

Jeff Young

Everbridge

jeff.young@everbridge.com

781-859-4116

Investor Contact:

Garo Toomajanian

ICR


ir@everbridge.com

818-230-9712

All Everbridge products are trademarks of Everbridge, Inc. in the USA and other countries. All other product or company names mentioned are the property of their respective owners.


Consolidated Balance Sheets

(in thousands)

(unaudited)

 

     September 30,
2018
    December 31,
2017
 

Current assets:

    

Cash and cash equivalents

   $ 76,271     $ 102,754  

Restricted cash

     23       297  

Short-term investments

     26,856       42,908  

Accounts receivable, net

     37,033       31,699  

Prepaid expenses

     5,353       2,563  

Deferred costs

     5,842       2,429  

Other current assets

     3,426       811  
  

 

 

   

 

 

 

Total current assets

     154,804       183,461  

Property and equipment, net

     2,918       2,796  

Capitalized software development costs, net

     12,734       10,005  

Goodwill

     53,132       31,328  

Intangible assets, net

     22,000       8,634  

Deferred costs

     8,747       —    

Other assets

     253       189  
  

 

 

   

 

 

 

Total assets

   $ 254,588     $ 236,413  
  

 

 

   

 

 

 

Current liabilities:

    

Accounts payable

   $ 4,141     $ 2,446  

Accrued payroll and employee related liabilities

     14,531       11,111  

Accrued expenses

     3,090       1,825  

Deferred revenue

     82,263       70,090  

Notes payable

     432       —    

Contingent consideration liabilities

     —         682  

Other current liabilities

     1,242       808  
  

 

 

   

 

 

 

Total current liabilities

     105,699       86,962  

Long-term liabilities:

    

Deferred revenue, noncurrent

     6,376       2,982  

Convertible senior notes

     92,916       89,481  

Deferred tax liabilities

     885       482  

Other long term liabilities

     989       515  
  

 

 

   

 

 

 

Total liabilities

     206,865       180,422  

Stockholders’ equity:

    

Common stock

     29       28  

Additional paid-in capital

     187,909       164,995  

Accumulated deficit

     (137,865     (109,252

Accumulated other comprehensive income (loss)

     (2,350     220  
  

 

 

   

 

 

 

Total stockholders’ equity

     47,723       55,991  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 254,588     $ 236,413  
  

 

 

   

 

 

 


Consolidated Statements of Comprehensive Loss

(in thousands, except share and per share data)

(unaudited)

 

     Three months ended
September 30,
    Nine months ended
September 30,
 
     2018     2017     2018     2017  

Revenue

   $ 38,925     $ 27,312     $ 105,266     $ 75,177  

Cost of revenue

     12,296       8,076       33,488       22,969  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     26,629       19,236       71,778       52,208  
     68.41     70.43     68.19     69.45

Operating expenses:

        

Sales and marketing

     16,348       11,626       51,303       33,589  

Research and development

     10,350       5,626       30,548       16,082  

General and administrative

     7,130       6,375       23,609       16,640  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     33,828       23,627       105,460       66,311  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating loss

     (7,199     (4,391     (33,682     (14,103

Other income (expense):

        

Interest and investment income

     460       106       1,316       234  

Interest expense

     (1,592     (2     (4,736     (5

Other expense, net

     (33     (23     (237     (61
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (expense), net

     (1,165     81       (3,657     168  
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income taxes

     (8,364     (4,310     (37,339     (13,935

(Provision) benefit for income taxes

     (86     79       (371     65  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (8,450   $ (4,231   $ (37,710   $ (13,870
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per share attributable to common stockholders:

        

Basic

   $ (0.29   $ (0.15   $ (1.30   $ (0.50

Diluted

   $ (0.29   $ (0.15   $ (1.30   $ (0.50

Weighted-average common shares outstanding:

        

Basic

     29,460,156       28,100,172       28,918,304       27,719,519  

Diluted

     29,460,156       28,100,172       28,918,304       27,719,519  

Other comprehensive income (loss):

        

Foreign currency translation adjustment, net of taxes

     81       197       (2,570     323  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive loss

   $ (8,369   $ (4,034   $ (40,280   $ (13,547
  

 

 

   

 

 

   

 

 

   

 

 

 

Stock-based compensation expense included in the above:

(in thousands)

 

     Three months ended
September 30,
     Nine months ended
September 30,
 
     2018      2017      2018      2017  

Cost of revenue

   $ 312      $ 141      $ 1,877      $ 266  

Sales and marketing

     1,180        691        7,147        1,250  

Research and development

     1,091        416        5,606        738  

General and administrative

     958        1,555        5,627        2,618  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total stock-based compensation

   $     3,541      $     2,803      $     20,257      $     4,872  
  

 

 

    

 

 

    

 

 

    

 

 

 


Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

     Three months ended
September 30,
    Nine months ended
September 30,
 
     2018     2017     2018     2017  

Cash flows from operating activities:

        

Net loss

   $ (8,450   $ (4,231   $ (37,710   $ (13,870

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

        

Depreciation and amortization

     3,844       2,418       10,172       7,646  

Amortization of deferred costs

     1,415       1,331       3,928       4,140  

Loss on disposal of assets

     28       15       112       15  

Deferred income taxes

     —         21       101       62  

Accretion of interest on convertible senior notes

     1,161       —         3,435       —    

Non-cash investment income

     (80     (66     (308     (74

Provision for doubtful accounts and sales return reserve

     134       219       158       588  

Change in fair value of contingent consideration

     —         —         (250     —    

Stock-based compensation

     3,495       2,794       20,007       4,838  

Increase (decrease) in operating assets and liabilities:

        

Accounts receivable, net

     (4,103     (618     1,524       (3,591

Prepaid expenses

     (428     (508     (2,439     (1,552

Deferred costs

     (2,793     (165     (6,991     216  

Other assets

     (579     (2,175     (1,584     (5,336

Accounts payable

     (206     1,250       (113     820  

Accrued payroll and employee related liabilities

     1,804       1,763       2,109       2,263  

Accrued expenses

     (1,187     (347     (621     (54

Deferred revenue

     6,176       4,933       7,237       7,801  

Other liabilities

     445       104       457       467  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) operating activities

     676       6,738       (776     4,379  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

        

Capital expenditures

     (441     (832     (855     (1,337

Proceeds from sale of leaseback transaction

     —         399       —         794  

Additions to capitalized software development costs

     (2,684     (1,542     (6,722     (4,586

Additions to intangibles

     (16     —         (184     —    

Payment for acquisition of business, net of acquired cash

     —         —         (35,857     (21,235

Purchase of short-term investments

     (26,777     (17,528     (57,709     (29,955

Maturities of short-term investments

     3,424       6,000       74,069       6,000  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (26,494     (13,503     (27,258     (50,319
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

        

RSUs withheld to settle employee tax withholding liability

     (4,149     —         (7,921     —    

Principal payments on capital leases

     (61     —         (61     —    

Payment of contingent consideration

     —         (3,750     (431     (3,750

Payment on note payable

     (59     —         (59     —    

Proceeds from follow on offering, net

     —         —         —         10,444  

Payments of public offering costs

     —         (143     —         (872

Payments of debt issuance costs

     —         (40     (84     (40

Proceeds from employee stock purchase plan

     877       686       1,758       1,540  

Proceeds from stock option exercises

     2,986       972       8,821       2,087  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (406     (2,275     2,023       9,409  

Effect of exchange rates on cash, cash equivalents and restricted cash

     (81     (162     (746     (309
  

 

 

   

 

 

   

 

 

   

 

 

 

Net decrease in cash, cash equivalents and restricted cash

     (26,305     (9,202     (26,757     (36,840

Cash, cash equivalents and restricted cash, beginning of period

     102,599       33,127       103,051       60,765  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash, cash equivalents and restricted cash, end of period

   $ 76,294     $ 23,925     $ 76,294     $ 23,925  
  

 

 

   

 

 

   

 

 

   

 

 

 


Reconciliation of GAAP measures to non-GAAP measures

(in thousands, except share and per share data)

(unaudited)

 

     Three months ended
September 30,
    Nine months ended
September 30,
 
     2018     2017     2018     2017  

Cost of revenue

   $ 12,296     $ 8,076     $ 33,488     $ 22,969  

Amortization of acquired intangibles

     (389     (293     (1,022     (1,325

Stock-based compensation

     (312     (141     (1,877     (266
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP cost of revenue

     11,595       7,642       30,589       21,378  

Gross profit

     26,629       19,236       71,778       52,208  

Amortization of acquired intangibles

     389       293       1,022       1,325  

Stock-based compensation

     312       141       1,877       266  
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

     27,330       19,670       74,677       53,799  

Non-GAAP gross margin

     70.21     72.02     70.94     71.56

Sales and marketing

     16,348       11,626       51,303       33,589  

Stock-based compensation

     (1,180     (691     (7,147     (1,250
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP sales and marketing

     15,168       10,935       44,156       32,339  

Research and development

     10,350       5,626       30,548       16,082  

Stock-based compensation

     (1,091     (416     (5,606     (738
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP research and development

     9,259       5,210       24,942       15,344  

General and administrative

     7,130       6,375       23,609       16,640  

Amortization of acquired intangibles

     (1,464     (560     (3,461     (1,562

Stock-based compensation

     (958     (1,555     (5,627     (2,618
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP general and administrative

     4,708       4,260       14,521       12,460  

Total operating expenses

     33,828       23,627       105,460       66,311  

Amortization of acquired intangibles

     (1,464     (560     (3,461     (1,562

Stock-based compensation

     (3,229     (2,662     (18,380     (4,606
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating expenses

   $ 29,135     $ 20,405     $ 83,619     $ 60,143  

Operating loss

   $ (7,199   $ (4,391   $ (33,682   $ (14,103

Amortization of acquired intangibles

     1,853       853       4,483       2,887  

Stock-based compensation

     3,541       2,803       20,257       4,872  
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating loss

   $ (1,805   $ (735   $ (8,942   $ (6,344

Net loss

   $ (8,450   $ (4,231   $ (37,710   $ (13,870

Amortization of acquired intangibles

     1,853       853       4,483       2,887  

Stock-based compensation

     3,541       2,803       20,257       4,872  
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net loss

   $ (3,056   $ (575   $ (12,970   $ (6,111

Weighted average common shares outstanding, basic and diluted

     29,460,156       28,100,172       28,918,304       27,719,519  

Non-GAAP net loss per share

   $ (0.10   $ (0.02   $ (0.45   $ (0.22

Net loss

   $ (8,450   $ (4,231   $ (37,710   $ (13,870

Interest and investment (income) expense, net

     1,132       (104     3,420       (229

Income taxes, net

     86       (79     371       (65

Depreciation and amortization

     3,844       2,418       10,172       7,646  
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     (3,388     (1,996     (23,747     (6,518

Stock-based compensation

     3,541       2,803       20,257       4,872  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 153     $ 807     $ (3,490   $ (1,646

Net cash provided by (used in) operating activities

   $ 676     $ 6,738     $ (776   $ 4,379  

Capital expenditures

     (441     (832     (855     (1,337

Additions to capitalized software development costs

     (2,684     (1,542     (6,722     (4,586
  

 

 

   

 

 

   

 

 

   

 

 

 

Free cash (outflow) inflow

   $ (2,449   $ 4,364     $ (8,353   $ (1,544


(Continued) Reconciliation of GAAP measures to non-GAAP measures

(in millions, except share and per share data)

(unaudited)

Business outlook:

 

     Three months ended
December 31, 2018
   

Year ended

December 31, 2018

 
     Low end     High end     Low end     High end  
        

Net loss

   $ (10.6   $ (10.0   $ (48.3   $ (47.7

Amortization of acquired intangibles

     2.2       2.2       6.7       6.7  

Stock-based compensation

     5.1       4.9       25.3       25.1  
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net loss

   $ (3.3   $ (2.9   $ (16.3   $ (15.9

Weighted average common shares outstanding, basic and diluted

     29,600,000       29,600,000       29,100,000       29,100,000  

Net loss per share

   $ (0.36   $ (0.34   $ (1.66   $ (1.64

Non-GAAP net loss per share

   $ (0.11   $ (0.10   $ (0.56   $ (0.55

Net loss

   $ (10.6   $ (10.0   $ (48.3   $ (47.7

Interest (income) expense, net

     1.4       1.4       4.8       4.8  

Income taxes, net

     0.4       0.3       0.8       0.7  

Depreciation and amortization

     4.1       4.1       14.3       14.3  
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     (4.7     (4.2     (28.4     (27.9

Stock-based compensation

     5.1       4.9       25.3       25.1  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 0.4     $ 0.7     $ (3.1   $ (2.8