8-K
false000185825700018582572021-11-162021-11-16

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): November 16, 2021

 

 

AvidXchange Holdings, Inc.

(Exact name of Registrant as Specified in Its Charter)

 

 

Delaware

001-40898

86-3391192

(State or Other Jurisdiction
of Incorporation)

(Commission File Number)

(IRS Employer
Identification No.)

 

 

 

 

 

1210 AvidXchange Lane

 

Charlotte, North Carolina

 

28206

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s Telephone Number, Including Area Code: 800 560-9305

 

 

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:


Title of each class

 

Trading
Symbol(s)

 


Name of each exchange on which registered

Common Stock, $0.001 par value per share

 

AVDX

 

The NASDAQ Global Select Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 


Item 2.02 Results of Operations and Financial Condition.

On November 16, 2021, AvidXchange Holdings, Inc. issued a press release announcing its operating results for the quarter ended September 30, 2021. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein in its entirety by reference.


The information in this Item 2.02 (including Exhibit 99.1) is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.

 

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

Exhibit No.

 

Description

 

99.1

 

Press release dated November 16, 2021

 

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document).

 

 


SIGNATURES

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

 

 

 

AvidXchange Holdings, Inc

 

 

 

 

Date:

November 16, 2021

By:

/s/ Joel Wilhite

 

 

 

Joel Wilhite
Chief Financial Officer

 


EX-99.1


 

Exhibit 99.1

https://cdn.kscope.io/982a95d9c3b9fbd9e685410202d74307-img157214268_0.jpg 

 

AvidXchange Announces Third Quarter 2021 Financial Results

Revenue Increased 37% Year-over-year, Driven by 40% Total Payment Volume Growth for the Quarter

 

Charlotte, N.C. – November 16, 2021 – AvidXchange Holdings, Inc. (Nasdaq: AVDX), a leading provider of accounts payable (AP) automation software and payment solutions for middle market businesses and their suppliers, today announced financial results for the third quarter ended September 30, 2021.

“I am pleased to report that we delivered strong third quarter results highlighted by 37% year-over-year revenue growth and 40% growth in total payment volume. We believe our strong results reflect continued demand for our software enabled, accounts payable automation and payment solutions along with solid execution against our key growth initiatives,” said Michael Praeger, CEO & Co-Founder of AvidXchange. “We are seeing momentum and continued success of our ‘AvidXchange Business Flywheel’ and are looking to capture the significant greenfield opportunity that exists in the middle market B2B payments segment.”

Third Quarter 2021 Financial Highlights:

Total revenue was $65.2 million, an increase of 37% year-over-year, compared with $47.6 million in the third quarter of 2020.
GAAP net loss was $(35.5) million, compared with a net loss of $(18.0) million in the third quarter of 2020.
Non-GAAP net loss was $(15.3) million, compared with a non-GAAP net loss of $(14.9) million in the third quarter of 2020.
GAAP gross profit was $34.3 million, or 53% of total revenue, compared with $22.4 million, or 47% of revenue in the third quarter of 2020.
Non-GAAP gross profit was $39.5 million, or 61% of total revenue, compared with $26.7 million, or 56% of revenue in the third quarter of 2020.
Adjusted EBITDA was $(6.0) million compared with $(6.2) million in the third quarter of 2020.

 

A reconciliation of GAAP to non-GAAP financial measures has been provided in the tables following the financial statements in this press release. An explanation of these measures is also included below under the heading "Non-GAAP Measures and Other Performance Metrics."

Third Quarter 2021 Key Business Metrics and Highlights:

Total transactions processed in the third quarter of 2021 was 16.1 million, an increase of 17% from 13.7 million in the third quarter of 2020.
Total payment volume in the third quarter of 2021 was $14.0 billion, an increase of 40% from $10.0 billion in the third quarter of 2020.


 



 

Transaction yield in the third quarter of 2021 was $4.05, an increase of 17% from $3.46 in the third quarter of 2020.
AvidXchange completed the acquisition of FastPay, a leading provider of payments automation solutions for the media industry. With this deal, AvidXchange expands its portfolio of automated payments technologies and services to middle market companies across the media landscape in the U.S.
AvidXchange announced the appointment of Joseph Fox as Chief Product Officer to lead the company’s overall product strategy and drive more value for customers through accelerated product innovation.

 

 

Full Year 2021 Financial Outlook

As of November 16, 2021, AvidXchange anticipates full year 2021 revenue and adjusted EBITDA to be in the following ranges (in millions):

 

Full Year 2021 Guidance

 

Revenue

$244.5M - $245.5M

 

Adjusted EBITDA(1)

$(30.1)M - $(28.1)M

 

 

(1)
A reconciliation of adjusted EBITDA to GAAP net loss on a forward-looking basis is not available without unreasonable efforts due to the high variability, complexity and low visibility with respect to the items excluded from this non-GAAP measure.

 

These statements are forward-looking and actual results may differ materially. Refer to the Forward-Looking Statements safe harbor below for information on the factors that could cause our actual results to differ materially from these forward-looking statements.

 

Earnings Teleconference Information

AvidXchange will discuss its third quarter financial results during a teleconference today, November 16, 2021, at 5:00 PM ET. The conference call can be accessed by dialing 1-833-756-0859 (domestic) or 1-412-317-5749 (international) (Access code: AvidXchange Holdings Inc. call). A replay of the conference call will be available through November 23, 2021 at 1-877-344-7529 (domestic) or 1-412-317-0088 (international). The replay passcode is 10160829. The call will also be broadcast simultaneously via webcast at https://ir.avidxchange.com/. Following the completion of the call, a recorded replay of the webcast will be available on AvidXchange’s website. In addition to the conference call, supplemental information is available on the Investor Relations section of AvidXchange’s website at https://ir.avidxchange.com/.

 

About AvidXchange™

AvidXchange is a leading provider of accounts payable (“AP”) automation software and payment solutions for middle market businesses and their suppliers. AvidXchange’s software-as-a-service-based, end-to-end


 



 

software and payment platform digitizes and automates the AP workflows for more than 7,000 businesses and it has made payments to more than 700,000 supplier customers of its buyers over the past five years. To learn more about how AvidXchange is transforming the way companies pay their bills, visit www.AvidXchange.com.

 

Forward-Looking Statements

This press release may contain “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. In this context, forward-looking statements generally relate to future events or our future financial or operating performance and often contain words such as: “anticipate,” “intend,” “plan,” “goal,” “seek,” “believe,” “project,” “estimate,” “expect,” “future,” “likely,” “may,” “should,” “will” and similar words and phrases indicating future results. The information presented in this press release related to our expectations of future performance, including guidance for our revenue and adjusted EBITDA for the full year 2021, as well as other statements that are not purely statements of historical fact, are forward-looking in nature. These forward-looking statements are made on the basis of management’s current expectations, assumptions, estimates and projections and are subject to significant risks and uncertainties that could cause actual results to differ materially from those anticipated in such forward-looking statements. We therefore cannot guarantee future results, performance or achievements.

 

Factors which could cause actual results or effects to differ materially from those reflected in forward-looking statements include, but are not limited to, the risk factors and other cautionary statements described in registration statements and periodic reports we file with the SEC, including our prospectus as filed with the SEC pursuant to Rule 424(b)(4) on October 14, 2021 which may be obtained on the investor relations section of our website (https://ir.avidxchange.com/) and on the SEC website at www.sec.gov. Any forward-looking statements made by us in this press release are based only on information currently available to us and speak only as of the date they are made, and we assume no obligation to update any of these statements in light of new information, future events or otherwise unless required under the federal securities laws.

Non-GAAP Measures and Other Performance Metrics

To supplement the financial measures presented in our press release and related conference call in accordance with generally accepted accounting principles in the United States (“GAAP”), we also present the following non-GAAP measures of financial performance: Non-GAAP Gross Profit, Adjusted EBITDA, Non-GAAP Net Loss, and Free Cash Flow.

 

A “non-GAAP financial measure” refers to a numerical measure of our historical or future financial performance or financial position that is included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP in our financial statements. We provide certain non-GAAP measures as additional information relating to our operating results as a complement to results provided in accordance with GAAP. The non-GAAP financial information presented herein should be considered in conjunction with, and not as a substitute for or superior to, the financial information presented in accordance with GAAP and should not be considered a measure of liquidity. There are significant limitations associated with the use of non-GAAP financial measures. Further, these measures may differ from the non-GAAP information, even where similarly titled, used by other companies and therefore should not be used to compare our performance to that of other companies.

 

We have presented Non-GAAP Gross Profit, Adjusted EBITDA, Non-GAAP Net Loss, and Free Cash Flow in this press release. We define Non-GAAP Gross Profit as revenue less cost of revenue excluding the portion of depreciation and amortization expense and stock-based compensation expense allocated to our cost of


 



 

revenues. We define adjusted EBITDA as our net loss before depreciation and amortization of property and equipment, amortization of software development costs, amortization of acquired intangible assets, impairment and write-off of intangible assets, interest income and expense, income tax expense, stock-based compensation expense, transaction and acquisition-related costs expensed, and non-recurring items not indicative of ongoing operations of our business. We define Non-GAAP Net Loss as Net Loss before amortization of acquired intangible assets, impairment and write-off of intangible assets, stock-based compensation expense, transaction and acquisition-related costs expensed, and non-recurring items not indicative of ongoing operations of our business. We define Free Cash Flow as cash flow from (used) in operating activities less purchase of plant, property and equipment and capitalization of internal-use software costs.

 

We believe the use of non-GAAP financial measures, as a supplement to GAAP measures, is useful to investors in that they eliminate items that are either not part of our core operations or do not require a cash outlay, such as stock-based compensation expense. Management uses these non-GAAP financial measures when evaluating operating performance and for internal planning and forecasting purposes. We believe that these non-GAAP financial measures help indicate underlying trends in the business, are important in comparing current results with prior period results, and are useful to investors and financial analysts in assessing operating performance.

 

We define transactions processed as the number of invoice transactions and payment transactions, such as invoices, purchase orders, checks, ACH payments and VCCs, processed through our platform during a particular period. We believe that transactions processed is an important measure of our business because it is a key indicator of the use by both buyers and suppliers of our solutions and our ability to generate revenue, since a majority of our revenue is generated based on transactions processed.

 

We define total payment volume as the dollar sum of buyers’ AP payments paid to their suppliers through the AvidPay Network during a particular period. We believe total payment volume is an important measure of our AvidPay Network business as it quantifies the demand for our payment services.

 

We define transaction yield as the total revenue during a particular period divided by the total transactions processed during such period. We believe that transaction yield is an important measure of the value of solutions to buyers and suppliers as we scale.

 

Contacts:

 

Media Contact:

Olivia Sorrells

osorrells@avidxchange.com

704.615.7603

 

Investor Contact:

ir@avidxchange.com

 

 


 



 

AvidXchange Holdings, Inc.

Unaudited Consolidated Statements of Operations

(in thousands, except share and per share data)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Revenues

 

$

65,176

 

 

$

47,600

 

 

$

179,144

 

 

$

133,065

 

Cost of revenues (exclusive of depreciation and amortization expense)

 

 

25,792

 

 

 

20,972

 

 

 

71,343

 

 

 

61,638

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

16,118

 

 

 

11,763

 

 

 

44,176

 

 

 

35,279

 

Research and development

 

 

15,672

 

 

 

11,055

 

 

 

43,225

 

 

 

32,156

 

General and administrative

 

 

15,564

 

 

 

10,357

 

 

 

45,498

 

 

 

30,813

 

Impairment and write-off of intangible assets

 

 

-

 

 

 

-

 

 

 

574

 

 

 

924

 

Depreciation and amortization

 

 

8,164

 

 

 

6,953

 

 

 

22,334

 

 

 

20,733

 

Total operating expenses

 

 

55,518

 

 

 

40,128

 

 

 

155,807

 

 

 

119,905

 

Loss from operations

 

 

(16,134

)

 

 

(13,500

)

 

 

(48,006

)

 

 

(48,478

)

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

35

 

 

 

613

 

 

 

332

 

 

 

1,590

 

Interest expense

 

 

(4,874

)

 

 

(5,039

)

 

 

(14,985

)

 

 

(15,016

)

Change in fair value of derivative instrument

 

 

(14,552

)

 

 

-

 

 

 

(14,690

)

 

 

(6,545

)

Charge for amending financing advisory engagement letter - related party

 

 

-

 

 

 

-

 

 

 

(50,000

)

 

 

-

 

Other expenses

 

 

(19,391

)

 

 

(4,426

)

 

 

(79,343

)

 

 

(19,971

)

Loss before income taxes

 

 

(35,525

)

 

 

(17,926

)

 

 

(127,349

)

 

 

(68,449

)

Income tax expense

 

 

2

 

 

 

58

 

 

 

203

 

 

 

175

 

Net loss

 

$

(35,527

)

 

$

(17,984

)

 

$

(127,552

)

 

$

(68,624

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accretion of convertible preferred stock

 

 

(5,012

)

 

 

(5,577

)

 

 

(14,417

)

 

 

(15,996

)

Net loss attributable to common stockholders

 

$

(40,539

)

 

$

(23,561

)

 

$

(141,969

)

 

$

(84,620

)

Net loss per share attributable to common stockholders, basic and diluted

 

$

(0.71

)

 

$

(0.42

)

 

$

(2.60

)

 

$

(1.73

)

Weighted average number of common shares used to compute net loss per share attributable to common stockholders, basic and diluted

 

 

57,174,627

 

 

 

55,721,646

 

 

 

54,617,200

 

 

 

48,855,189

 

 


 



 

AvidXchange Holdings, Inc.

Unaudited Consolidated Balance Sheets

(in thousands, except share and per share data)

 

 

As of September 30,

 

 

As of December 31,

 

 

 

2021

 

 

2020

 

Assets

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

150,944

 

 

$

252,458

 

Restricted funds held for customers

 

 

870,773

 

 

 

137,620

 

Accounts receivable, net of allowances of $1,907 and $1,769, respectively

 

 

30,135

 

 

 

24,757

 

Supplier advances receivable, net of allowances of $808 and $1,099, respectively

 

 

11,551

 

 

 

8,855

 

Prepaid expenses and other current assets

 

 

13,042

 

 

 

8,626

 

Total current assets

 

 

1,076,445

 

 

 

432,316

 

Property and equipment, net

 

 

83,152

 

 

 

86,872

 

Operating lease right-of-use assets

 

 

3,467

 

 

 

3,139

 

Deferred customer origination costs, net

 

 

26,309

 

 

 

24,124

 

Goodwill

 

 

160,987

 

 

 

105,696

 

Intangible assets, net

 

 

103,753

 

 

 

72,442

 

Other noncurrent assets and deposits

 

 

4,534

 

 

 

1,922

 

Total assets

 

$

1,458,647

 

 

$

726,511

 

Liabilities, Convertible Preferred Stock and Stockholders' Deficit

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable

 

$

17,204

 

 

$

25,418

 

Accrued expenses

 

 

59,573

 

 

 

40,472

 

Payment service obligations

 

 

870,773

 

 

 

137,620

 

Deferred revenue

 

 

8,872

 

 

 

6,309

 

Current portion of contingent consideration

 

 

950

 

 

 

-

 

Current maturities of lease obligations under finance leases

 

 

815

 

 

 

1,092

 

Current maturities of lease obligations under operating leases

 

 

1,037

 

 

 

1,147

 

Current maturities of long-term debt

 

 

1,000

 

 

 

1,000

 

Total current liabilities

 

 

960,224

 

 

 

213,058

 

Long-term liabilities

 

 

 

 

 

 

 

 

Deferred revenue, less current

 

 

12,899

 

 

 

1,661

 

Contingent consideration, less current portion

 

 

70

 

 

 

-

 

Obligations under finance leases, less current maturities

 

 

73,383

 

 

 

73,139

 

Obligations under operating leases, less current maturities

 

 

3,708

 

 

 

3,750

 

Long-term debt

 

 

101,682

 

 

 

98,446

 

Other long-term liabilities

 

 

29,553

 

 

 

14,939

 

Total liabilities

 

 

1,181,519

 

 

 

404,993

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Convertible preferred stock, $0.001 par value; 40,472,166 shares authorized as of September 30, 2021 and December 31, 2020; 30,081,996 shares issued and outstanding as of September 30, 2021 and December 31, 2020; and liquidation preference of $884,842 as of September 30, 2021 and December 31, 2020

 

 

847,042

 

 

 

832,625

 

Stockholders' deficit

 

 

 

 

 

 

 

 

Common stock, $0.001 par value; 340,000,000 shares authorized as of September 30, 2021 and 240,000,000 shares authorized as of December 31, 2020; 57,600,488 shares issued and outstanding as of September 30, 2021 and 50,054,880 shares issued and outstanding as of December 31, 2020

 

 

58

 

 

 

50

 

Additional paid-in capital

 

 

229,853

 

 

 

161,116

 

Accumulated deficit

 

 

(799,825

)

 

 

(672,273

)

Total stockholders' deficit

 

 

(569,914

)

 

 

(511,107

)

Total liabilities, convertible preferred stock and stockholders' deficit

 

$

1,458,647

 

 

$

726,511

 

 

 


 



 

AvidXchange Holdings, Inc.

Unaudited Consolidated Statements of Cash Flows

(in thousands)


 



 

 

Nine Months Ended September 30,

 

 

2021

 

 

2020

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net loss

$

(127,552

)

 

$

(68,624

)

Adjustments to reconcile net loss to net cash used by operating activities

 

 

 

 

 

 

 

Depreciation and amortization expense

 

22,334

 

 

 

20,733

 

Amortization of deferred financing costs

 

1,018

 

 

 

843

 

Provision for doubtful accounts

 

1,075

 

 

 

802

 

Stock-based compensation

 

3,109

 

 

 

852

 

Fair value adjustment of contingent consideration

 

140

 

 

 

-

 

Warrants vested in connection with consulting services

 

-

 

 

 

101

 

Accrued interest

 

811

 

 

 

889

 

Impairment on intangible and right-of-use assets

 

574

 

 

 

997

 

Loss on fixed asset disposal

 

3

 

 

 

3

 

Noncash expense on contract modification - related party

 

50,000

 

 

 

-

 

Fair value adjustment to derivative instrument

 

14,690

 

 

 

6,545

 

Deferred income taxes

 

162

 

 

 

136

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

Accounts receivable

 

(3,730

)

 

 

(2,587

)

Prepaid expenses and other current assets

 

(4,254

)

 

 

(230

)

Other noncurrent assets

 

(2,593

)

 

 

349

 

Deferred customer origination costs

 

(2,185

)

 

 

(2,558

)

Accounts payable

 

(11,640

)

 

 

2,039

 

Deferred revenue

 

13,801

 

 

 

432

 

Accrued expenses and other liabilities

 

3,401

 

 

 

8,416

 

Operating lease liabilities

 

(479

)

 

 

(718

)

Total adjustments

 

86,237

 

 

 

37,044

 

Net cash used in operating activities

 

(41,315

)

 

 

(31,580

)

Cash flows from investing activities

 

 

 

 

 

 

 

Purchases of equipment

 

(939

)

 

 

(653

)

Purchases of land

 

-

 

 

 

25

 

Purchases of intangible assets

 

(12,582

)

 

 

(7,959

)

Proceeds from sales of property and equipment

 

5

 

 

 

-

 

Acquisition of business, net of cash acquired

 

(45,963

)

 

 

-

 

Contingent consideration and deferred obligation payments near acquisition date

 

(1,292

)

 

 

-

 

Supplier advances, net

 

(3,467

)

 

 

(1,883

)

Net cash used in investing activities

 

(64,238

)

 

 

(10,470

)

Cash flows from financing activities

 

 

 

 

 

 

 

Proceeds from the issuance of long-term debt

 

2,288

 

 

 

3,328

 

Principal payments on finance leases

 

(872

)

 

 

(1,258

)

Proceeds from issuance of preferred and common stock

 

2,623

 

 

 

321,748

 

Transaction costs related to issuance of stock

 

-

 

 

 

(1,327

)

Transaction costs related to issuance of stock - related party

 

-

 

 

 

(19,227

)

Payment service obligations

 

733,153

 

 

 

34,157

 

Net cash provided by financing activities

 

737,192

 

 

 

337,421

 

Net increase in cash, cash equivalents, and restricted funds held for customers

 

631,639

 

 

 

295,371

 

Cash, cash equivalents, and restricted funds held for customers

 

 

 

 

 

 

 

Cash, cash equivalents, and restricted funds held for customers, beginning of year

 

390,078

 

 

 

276,973

 

Cash, cash equivalents, and restricted funds held for customers, end of period

$

1,021,717

 

 

$

572,344

 

Supplementary information of noncash investing and financing activities

 

 

 

 

 

 

 

Right-of-use assets obtained in exchange for new finance lease obligations

$

174

 

 

$

469

 

Right-of-use assets obtained in exchange for new operating lease obligations

 

877

 

 

 

163

 

Common stock issued in business combination

 

31,000

 

 

 

-

 

Common stock issued as contingent consideration

 

500

 

 

 

-

 

Initial fair value of contingent consideration and deferred payment obligation at acquisition date

 

2,672

 

 

 

-

 

Property and equipment purchases in accounts payable and accrued expenses

 

93

 

 

 

-

 

Interest paid on notes payable

 

7,619

 

 

 

7,929

 

Interest paid on finance leases

 

5,537

 

 

 

5,355

 

Options issued in connection with bonus compensation

 

48

 

 

 

-

 

 


 



 

 


 



 

AvidXchange Holdings, Inc.

Unaudited Reconciliation of GAAP to Non-GAAP Measures

(in thousands)

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Reconciliation from Revenue to Non-GAAP Gross Profit and Non-GAAP Gross Margin:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

$

65,176

 

 

$

47,600

 

 

$

179,144

 

 

$

133,065

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Cost of revenues (exclusive of depreciation and amortization expense)

 

(25,792

)

 

 

(20,972

)

 

 

(71,343

)

 

 

(61,638

)

  Depreciation and amortization expense

 

(5,068

)

 

 

(4,244

)

 

 

(14,171

)

 

 

(12,564

)

GAAP Gross profit

$

34,316

 

 

$

22,384

 

 

$

93,630

 

 

$

58,863

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Stock-based compensation expense

 

90

 

 

 

49

 

 

 

230

 

 

 

126

 

  Depreciation and amortization expense

 

5,068

 

 

 

4,244

 

 

 

14,171

 

 

 

12,564

 

Non-GAAP gross profit

$

39,474

 

 

$

26,677

 

 

$

108,031

 

 

$

71,553

 

GAAP Gross margin

 

52.7

%

 

 

47.0

%

 

 

52.3

%

 

 

44.2

%

Non-GAAP gross margin

 

60.6

%

 

 

56.0

%

 

 

60.3

%

 

 

53.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Loss to Non-GAAP Net Loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

$

(35,527

)

 

$

(17,984

)

 

$

(127,552

)

 

$

(68,624

)

Amortization of acquired intangible assets

 

3,675

 

 

 

2,664

 

 

 

9,181

 

 

 

8,135

 

Impairment and write-off of intangible assets

 

-

 

 

 

-

 

 

 

574

 

 

 

924

 

Provision for income taxes

 

2

 

 

 

58

 

 

 

203

 

 

 

175

 

Stock-based compensation expense

 

1,157

 

 

 

279

 

 

 

3,109

 

 

 

852

 

Transaction and acquisition-related costs

 

662

 

 

 

86

 

 

 

3,708

 

 

 

185

 

Change in fair value of derivative instrument

 

14,552

 

 

 

-

 

 

 

14,690

 

 

 

6,545

 

Non-recurring items not indicative of ongoing operations

 

174

 

 

 

24

 

 

 

50,224

 

 

 

76

 

Total net adjustments

 

20,222

 

 

 

3,111

 

 

 

81,689

 

 

 

16,892

 

Non-GAAP net loss

$

(15,305

)

 

$

(14,873

)

 

$

(45,863

)

 

$

(51,732

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation from Net Loss to Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

$

(35,527

)

 

$

(17,984

)

 

$

(127,552

)

 

$

(68,624

)

Depreciation and amortization

 

8,164

 

 

 

6,953

 

 

 

22,334

 

 

 

20,733

 

Impairment and write-off of intangible assets

 

-

 

 

 

-

 

 

 

574

 

 

 

924

 

Interest income

 

(35

)

 

 

(613

)

 

 

(332

)

 

 

(1,590

)

Interest expense

 

4,874

 

 

 

5,039

 

 

 

14,985

 

 

 

15,016

 

Provision for income taxes

 

2

 

 

 

58

 

 

 

203

 

 

 

175

 

Stock-based compensation expense

 

1,157

 

 

 

279

 

 

 

3,109

 

 

 

852

 

Transaction and acquisition-related costs

 

662

 

 

 

86

 

 

 

3,708

 

 

 

185

 

Change in fair value of derivative instrument

 

14,552

 

 

 

-

 

 

 

14,690

 

 

 

6,545

 

Non-recurring items not indicative of ongoing operations

 

174

 

 

 

24

 

 

 

50,224

 

 

 

76

 

Adjusted EBITDA

$

(5,977

)

 

$

(6,158

)

 

$

(18,057

)

 

$

(25,708

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Cash Used in Operating Activities to Free Cash Flow:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash used in operating activities

$

(222

)

 

$

(4,964

)

 

$

(41,315

)

 

$

(31,580

)

Purchases of property and equipment

 

(595

)

 

 

(86

)

 

 

(939

)

 

 

(653

)

Capitalization of internal-use software costs

 

(4,504

)

 

 

(2,810

)

 

 

(12,582

)

 

 

(7,959

)

Free Cash Flow

$

(5,321

)

 

$

(7,860

)

 

$

(54,836

)

 

$

(40,192

)