Companies:
10,793
total market cap:
$133.895 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Upland Software
UPLD
#10287
Rank
$19.52 M
Marketcap
๐บ๐ธ
United States
Country
$0.67
Share price
0.71%
Change (1 day)
-77.42%
Change (1 year)
๐จโ๐ป Software
๐ฉโ๐ป Tech
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Upland Software
Quarterly Reports (10-Q)
Financial Year FY2018 Q2
Upland Software - 10-Q quarterly report FY2018 Q2
Text size:
Small
Medium
Large
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
June 30, 2018
OR
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission file number 001-36720
UPLAND SOFTWARE, INC.
(Exact name of registrant as specified in its charter)
State of Delaware
27-2992077
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)
401 Congress Avenue, Suite 1850
Austin, Texas
78701
(Address of principal executive offices)
(Zip Code)
Registrant’s telephone number, including area code: (512) 960-1010
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes
x
No
¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes
x
No
¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company”, and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer
¨
Accelerated filer
x
Non-accelerated filer
¨
(Do not check if a smaller reporting company)
Smaller reporting company
¨
Emerging growth company
x
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.
x
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
¨
No
x
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.
Class
Shares Outstanding at August 2, 2018
Common Stock, $0.0001 par value
21,557,857
Table of Contents
Upland Software, Inc.
Table of Contents
Page
Part I.
FINANCIAL INFORMATION
Item 1.
Financial Statements (unaudited)
Condensed Consolidated Balance Sheets as of June 30, 2018 and December 31, 2017
1
Condensed Consolidated Statements of Operations for the Three and Six months ended June 30, 2018 and June 30, 2017
2
Condensed Consolidated Statements of Comprehensive Loss for the Three and Six months ended June 30, 2018 and June 30, 2017
3
Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2018 and June 30, 2017
4
Notes to Condensed Consolidated Financial Statements
5
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
21
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
37
Item 4.
Controls and Procedures
38
Part II.
OTHER INFORMATION
39
Item 6.
Exhibits
39
Signature
41
Exhibit Index
40
Table of Contents
Item 1. Financial Statements
Upland Software, Inc.
Condensed Consolidated Balance Sheets
(in thousands, except for share and per share information)
June 30, 2018
December 31, 2017
(unaudited)
Assets
Current assets:
Cash and cash equivalents
$
19,037
$
22,326
Accounts receivable (net of allowance of $1,183 and $1,069 at June 30, 2018 and December 31, 2017, respectively)
26,831
26,504
Deferred commissions, current
2,185
—
Prepaid and other
3,369
2,856
Total current assets
51,422
51,686
Canadian tax credits receivable
1,478
1,196
Property and equipment, net
2,641
2,927
Intangible assets, net
114,777
70,043
Goodwill
157,389
154,607
Deferred commissions, noncurrent
5,023
—
Other assets
167
800
Total assets
$
332,897
$
281,259
Liabilities and stockholders’ equity
Current liabilities:
Accounts payable
$
4,339
$
3,887
Accrued compensation
4,085
5,157
Accrued expenses and other
12,709
12,148
Deferred revenue
44,388
43,807
Due to sellers
10,362
7,839
Current maturities of notes payable (includes unamortized discount of $835 and $699 at June 30, 2018 and December 31, 2017, respectively)
3,290
2,301
Total current liabilities
79,173
75,139
Notes payable, less current maturities (includes unamortized discount of $2,055 and $1,969 at June 30, 2018 and December 31, 2017, respectively)
155,757
108,843
Deferred revenue
894
1,570
Noncurrent deferred tax liability, net
6,358
3,262
Other long-term liabilities
961
1,030
Total liabilities
243,143
189,844
Stockholders’ equity:
Common stock, $0.0001 par value; 50,000,000 shares authorized: 21,516,738 and 20,768,401 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively)
2
2
Additional paid-in capital
178,062
174,944
Accumulated other comprehensive loss
(5,083
)
(2,403
)
Accumulated deficit
(83,227
)
(81,128
)
Total stockholders’ equity
89,754
91,415
Total liabilities and stockholders’ equity
$
332,897
$
281,259
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
1
Table of Contents
Upland Software, Inc.
Condensed Consolidated Statements of Operations
(unaudited)
(in thousands, except for share and per share information)
Three Months Ended June 30,
Six Months Ended June 30,
2018
2017
2018
2017
Revenue:
Subscription and support
$
33,154
$
19,407
$
60,883
$
37,542
Perpetual license
683
1,746
2,309
2,440
Total product revenue
33,837
21,153
63,192
39,982
Professional services
2,109
2,128
4,369
4,051
Total revenue
35,946
23,281
67,561
44,033
Cost of revenue:
Subscription and support
9,580
6,676
18,829
12,569
Professional services
1,269
1,327
2,665
2,462
Total cost of revenue
10,849
8,003
21,494
15,031
Gross profit
25,097
15,278
46,067
29,002
Operating expenses:
Sales and marketing
5,248
4,037
9,656
7,258
Research and development
5,286
4,003
10,177
7,480
Refundable Canadian tax credits
(203
)
(112
)
(305
)
(229
)
General and administrative
8,464
6,576
15,464
12,480
Depreciation and amortization
3,853
1,299
5,983
2,463
Acquisition-related expenses
3,140
2,278
6,242
5,969
Total operating expenses
25,788
18,081
47,217
35,421
Loss from operations
(691
)
(2,803
)
(1,150
)
(6,419
)
Other expense:
Interest expense, net
(3,143
)
(1,160
)
(5,637
)
(2,095
)
Loss on debt extinguishment
—
(1,634
)
—
(1,634
)
Other income (expense), net
(524
)
(18
)
(221
)
(130
)
Total other expense
(3,667
)
(2,812
)
(5,858
)
(3,859
)
Loss before provision for income taxes
(4,358
)
(5,615
)
(7,008
)
(10,278
)
Provision for income taxes
(872
)
(196
)
(1,383
)
(1,147
)
Net loss
$
(5,230
)
$
(5,811
)
$
(8,391
)
$
(11,425
)
Net loss per common share:
Net loss per common share, basic and diluted
$
(0.26
)
$
(0.33
)
$
(0.42
)
$
(0.66
)
Weighted-average common shares outstanding, basic and diluted
19,901,599
17,778,184
19,830,401
17,374,789
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
2
Table of Contents
Upland Software, Inc.
Condensed Consolidated Statements of Comprehensive Loss
(unaudited)
(in thousands)
Three Months Ended June 30,
Six Months Ended June 30,
2018
2017
2018
2017
Net loss
$
(5,230
)
$
(5,811
)
$
(8,391
)
$
(11,425
)
Foreign currency translation adjustment
(2,227
)
255
(2,680
)
333
Comprehensive loss
$
(7,457
)
$
(5,556
)
$
(11,071
)
$
(11,092
)
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
Table of Contents
Upland Software, Inc.
Condensed Consolidated Statements of Cash Flows
(unaudited)
(in thousands)
Six Months Ended June 30,
2018
2017
Operating activities
Net loss
$
(8,391
)
$
(11,425
)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization
9,217
5,046
Deferred income taxes
275
392
Amortization of deferred commissions
1,115
—
Foreign currency re-measurement (gain) loss
269
(182
)
Non-cash interest and other expense
404
120
Non-cash stock compensation expense
6,599
5,920
Non-cash loss on retirement of fixed assets
—
(18
)
Non-cash loss on debt extinguishment
—
1,634
Changes in operating assets and liabilities, net of purchase business combinations:
Accounts receivable
2,963
4,038
Prepaids and other
(2,545
)
846
Accounts payable
(476
)
857
Accrued expenses and other liabilities
(3,898
)
(462
)
Deferred revenue
(1,792
)
(1,024
)
Net cash provided by operating activities
3,740
5,742
Investing activities
Purchase of property and equipment
(515
)
(375
)
Purchase business combinations, net of cash acquired
(45,362
)
(37,096
)
Net cash used in investing activities
(45,877
)
(37,471
)
Financing activities
Payments on capital leases
(505
)
(745
)
Proceeds from notes payable, net of issuance costs
49,375
33,308
Payments on notes payable
(1,876
)
(10,725
)
Taxes paid related to net share settlement of equity awards
(3,862
)
(372
)
Issuance of common stock, net of issuance costs
382
43,073
Additional consideration paid to sellers of businesses
(4,294
)
(4,338
)
Net cash provided by financing activities
39,220
60,201
Effect of exchange rate fluctuations on cash
(372
)
190
Change in cash and cash equivalents
(3,289
)
28,662
Cash and cash equivalents, beginning of period
22,326
28,758
Cash and cash equivalents, end of period
$
19,037
$
57,420
Supplemental disclosures of cash flow information:
Cash paid for interest
$
5,260
$
1,984
Cash paid for taxes
$
1,856
$
1,172
Noncash investing and financing activities:
Equipment acquired pursuant to capital lease obligations
$
—
$
165
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
Upland Software, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
(unaudited)
1. Summary of Significant Accounting Policies
Basis of Presentation
These condensed consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States ("GAAP"). The condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation.
The accompanying unaudited interim condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC") for interim financial reporting. In the opinion of management of the Company, the unaudited interim condensed consolidated financial statements have been prepared on the same basis as the audited consolidated financial statements and include all adjustments of a normal recurring nature necessary for a fair presentation. The results of operations for the
three months ended June 30, 2018
are not necessarily indicative of the results to be expected for the year ending
December 31, 2018
or for any other period.
The financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in
the Company’s
2017
Annual Report on Form 10-K filed with the SEC on March 9,
2018
.
Use of Estimates
The preparation of the accompanying condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenues and expenses. Significant items subject to such estimates include allowance for doubtful accounts, stock-based compensation, contingent consideration, acquired intangible assets, the useful lives of intangible assets and property and equipment, and income taxes. In accordance with GAAP, management bases its estimates on historical experience and on various other assumptions that management believes are reasonable under the circumstances. Management regularly evaluates its estimates and assumptions using historical experience and other factors; however, actual results could differ from those estimates.
Concentrations of Credit Risk and Significant Customers
Financial instruments that potentially subject the Company to credit risk consist of cash and cash equivalents and accounts receivable. The Company’s cash and cash equivalents are placed with high-quality financial institutions, which, at times, may exceed federally insured limits. The Company has not experienced any losses in these accounts, and the Company does not believe it is exposed to any significant credit risk related to cash and cash equivalents. The Company provides credit, in the normal course of business, to a number of its customers. The Company performs periodic credit evaluations of its customers and generally does not require collateral.
No
individual customer represented more than 10% of total revenues in the
three months ended June 30, 2018
or for the year ended
December 31, 2017
, or more than 10% of accounts receivable as of
June 30, 2018
or
December 31, 2017
.
Fair Value of Financial Instruments
The Company’s financial instruments consist principally of cash and cash equivalents, accounts receivable, and accounts payable, and long–term debt. The carrying value of cash and cash equivalents, accounts receivable, and accounts payable approximate fair value, primarily due to short maturities. The carrying values of the Company’s debt instruments approximated their fair value based on rates currently available to the Company.
Recent Accounting Pronouncements
Recently issued accounting pronouncements not yet adopted
In January 2018, the FASB issued ASU 2018-02 related to reporting comprehensive income, which gives entities the option to reclassify to retained earnings the tax effects resulting from the Tax Act related to items in Additional Other Comprehensive Income (AOCI) that the FASB refers to as having been “stranded” in AOCI. The guidance is effective for annual and interim periods beginning after December 15, 2018, and is applicable to the Company in fiscal year 2019; however, early adoption is permitted. The Company is currently evaluating the effect that the adoption of ASU 2018-02 will have on its financial statements.
5
In February 2016, the FASB issued ASU 2016-02, Leases. The new standard supersedes the present U.S. GAAP standard on leases and requires substantially all leases to be reported on the balance sheet as right-of-use assets and lease obligations. ASU 2016-02 is effective for annual reporting periods beginning after December 15, 2018, and interim reporting periods within those annual reporting periods. Early adoption is permitted and in the original guidance the modified retrospective application was required, however, in July 2018 the FASB issued ASU 2018-11 which permits entities with another transition method in which the effective date would be the date of initial application of transition. Under this optional transition method, we would recognize a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption. We expect to elect the optional transition method. We plan to adopt the new standard on its effective date of January 1, 2019. We anticipate adoption of the standard will not significantly impact results. We plan to elect the practical expedients upon transition that will retain the lease classification and initial direct costs for any leases that exist prior to adoption of the standard. We will not reassess whether any contracts entered into prior to adoption are leases. We are in the process of cataloging our existing lease contracts and implementing changes to our systems.
In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments, which changes the impairment model for most financial assets. The new model uses a forward-looking expected loss method, which will generally result in earlier recognition of allowances for losses. ASU 2016-13 is effective for annual and interim periods beginning after December 15, 2019 and early adoption is permitted for annual and interim periods beginning after December 15, 2018. The Company is currently evaluating the effect that the adoption of ASU 2016-13 will have on its financial statements.
Recently adopted accounting pronouncements
In June 2018, the FASB issued ASU 2018-07 which simplifies the accounting for share-based payments to nonemployees by aligning it with the accounting for share-based payments to employees, with certain exceptions. For public business entities, the guidance is effective for annual periods beginning after December 15, 2018, and interim periods within those annual periods, however, early adoption is permitted. Although nonemployee directors do not satisfy the definition of employee, under FASB guidance, the Company's nonemployee directors acting in their role as members of a board of directors are treated as employees as those directors were elected by the Company's shareholders. Therefore, awards granted to these nonemployee directors for their services as directors already were accounted for as employee awards. The Company adopted ASU 2018-07 during the second quarter of 2018. We adopted ASU 2018-07 during the second quarter of 2018 with no impact on our financial statements.
In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Updated (“ASU”) 2014-09, “Revenue from Contracts with Customers”, to replace existing revenue recognition rules with a single comprehensive model to use in accounting for revenue arising from contracts with customers. Under this ASU and the associated subsequent amendments (collectively, “ASC 606”), revenue is recognized when a customer obtains control of promised goods or services for an amount that reflects the consideration the entity expects to receive in exchange for those goods or services. In addition, ASC 606 requires expanded disclosure of the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers.
The Company adopted ASC 606 on January 1, 2018 for all contracts using the modified retrospective method. We recognized the cumulative effect of initially applying the new revenue standard as an adjustment to the opening balance of accumulated deficit. The comparative information has not been restated and continues to be reported under the accounting standards in effect for those periods. We expect the impact of the adoption of the new revenue standard to be immaterial to our net income on an ongoing basis.
A majority of our sales revenue continues to be recognized ratably over the applicable term of the respective subscription or maintenance contracts. For most sales commissions formerly expensed as incurred, other than for perpetual license commissions which will continue to be expensed as incurred, we are now amortizing these costs to the consolidated statements of income over the shorter of 1) the expected life of our customer relationships, which we have determined to be approximately 6 years, or 2) the life of the related technology.
For further discussion about changes to Significant Accounting Policies impacted by the adoption of
2014-09 (Topic 606)
, see Note
10. Revenue
.
The cumulative effect of the changes made to our consolidated January 1, 2018 balance sheet for the adoption of ASC 606 were as follows (in thousands):
6
Balance Sheet
Balance at December 31, 2017
Adjustments Due to ASC 606
Balance at January 1, 2018
Assets
Deferred commissions, current
$
—
$
2,070
$
2,070
Deferred commissions, noncurrent
—
4,447
4,447
Liabilities
Deferred revenue (current)
43,807
225
44,032
Equity
Accumulated deficit
$
(81,128
)
$
6,292
$
(74,836
)
In accordance with the new revenue standard requirements, the disclosure of the impact of adoption on our consolidated income statement and balance sheet for the periods ended
June 30, 2018
was as follows (in thousands):
Three Months Ended June 30, 2018
Six Months Ended June 30, 2018
Income statement
As Reported
Balances Without Adoption of ASC 606
Effect of Change
Higher/ (Lower)
As Reported
Balances Without Adoption of ASC 606
Effect of Change
Higher/ (Lower)
Revenues
Perpetual license
683
752
(69
)
2,309
2,059
250
Operating expenses
Sales & marketing
5,248
5,610
(362
)
9,656
10,239
(583
)
During the
three months ended June 30, 2018
and the
six months ended June 30, 2018
, the effect on earnings per share of the adoption of ASC 606 was an increase in earnings per share of
$0.01
and
$0.04
, respectively.
As of June 30, 2018
Balance Sheet
As Reported
Balances Without Adoption of ASC 606
Effect of Change
Higher/ (Lower)
Assets
Deferred commissions, current
$
2,185
$
(239
)
$
2,424
Deferred commissions, noncurrent
5,023
347
4,676
Liabilities
Deferred revenue (current)
44,388
44,140
(248
)
Equity
Accumulated deficit
$
(83,227
)
$
(88,686
)
$
(5,459
)
In January 2017, the FASB issued ASU 2017-01, Clarifying the Definition of a Business, which revises the definition of a business and assists in the evaluation of when a set of transferred assets and activities is a business. ASU 2017-01 is effective for interim and annual reporting periods beginning after December 15, 2017, and should be applied prospectively. Early adoption is permitted under certain circumstances. The Company adopted ASU 2017-01 during the first quarter of 2018.
No
impact on the financial statements was recorded as a result of the adoption of ASU 2017-01.
In January 2017, the FASB issued ASU 2017-04, Intangibles - Goodwill and Other: Simplifying the Test for Goodwill Impairment. ASU 2017-04 eliminates step two of the goodwill impairment test and specifies that goodwill impairment should be measured by comparing the fair value of a reporting unit with its carrying amount. Additionally, the amount of goodwill
7
allocated to each reporting unit with a zero or negative carrying amount of net assets should be disclosed. ASU 2017-04 is effective for annual or interim goodwill impairment tests performed in fiscal years beginning after December 15, 2019; early adoption is permitted. The Company adopted ASU 2017-04 during the first quarter of 2018.
No
impact on the financial statements was recorded as a result of the adoption of ASU 2017-04.
In August 2016, the FASB issued ASU 2016-15, Classification of Certain Cash Receipts and Cash Payments. ASU 2016-15 is intended to add or clarify guidance on the classification of certain cash receipts and payments in the statement of cash flows and to eliminate the diversity in practice related to such classifications. The guidance in ASU 2016-15 is required for annual reporting periods beginning after December 15, 2017, with early adoption permitted. The Company adopted ASU 2016-15 during the first quarter of 2017. No additional disclosure was deemed necessary upon the adoption of ASU 2016-15.
No
impact on the financial statements was recorded as a result of the adoption of ASU 2016-15.
2. Acquisitions
2018 Acquisitions
On March 21, 2018, the Company’s wholly owned subsidiary, PowerSteering Software Limited, a limited liability company organized and existing under the laws of England and Wales (“PowerSteering UK”), completed its purchase of the shares comprising the entire issued share capital of Interfax Communications Limited ("Interfax"), an Irish-based software company providing secured
cloud-based messaging solutions, including enterprise cloud fax and secure document distribution.
In connection with this acquisition, the Company also acquired certain assets related to Interfax’s business from a United States based reseller of Interfax’s products.
The purchase price consideration paid for Interfax was
$35.0 million
in cash at closing, net of cash acquired, and a
$5.0 million
cash holdback payable over
18 months
(subject to reduction for indemnification claims). In conjunction with the acquisition of Interfax, certain assets and customer relationships of their U.S. reseller ("Marketech") were purchased for
$2.0 million
, and excludes any potential earnout payments tied to performance-based goals. Revenues recorded since the acquisition date through
June 30, 2018
were approximately
$4.0 million
.
On June 28, 2018, the Company completed its purchase of RO Innovation, Inc. ("RO Innovation"), a cloud-based customer reference solution for creating, deploying, managing, and measuring customer reference and sales enablement content. The purchase price consideration paid was approximately
$12.5 million
in cash payable at closing and a
$1.8 million
cash holdback payable in
one
year (subject to reduction for indemnification claims) and excludes potential future earn-out payments tied to additional performance-based goals.
No
revenues have been recorded since the acquisition of RO Innovation through
June 30, 2018
.
2017 Acquisitions
On January 10, 2017, the Company completed its purchase of Omtool, Ltd ("Omtool"), a document capture, fax and workflow solution company. The purchase price consideration paid was approximately
$19.3 million
in cash payable at closing (net of
$3.0 million
of cash acquired).
On April 21, 2017, the Company acquired RightAnswers, Inc. ("RightAnswers"), a cloud-based knowledge management system. The purchase price was
$17.4 million
, in cash at closing (net of
$0.1 million
cash acquired) and a
$2.5 million
cash holdback payable in
one
year (subject to reduction for indemnification claims) and excludes potential future earn-out payments tied to additional performance-based goals.
On July 12, 2017, the Company acquired Waterfall International Inc. (“Waterfall”), a cloud-based mobile messaging platform. The purchase price consideration paid was approximately
$24.4 million
in cash at closing (net of
$0.4 million
of cash acquired) and a
$1.5 million
cash holdback payable in
18 months
(subject to reduction for indemnification claims). The foregoing excludes additional potential
$3.0 million
in earnout payments tied to performance-based conditions.
On November 16, 2017, the Company completed its acquisition of Qvidian Corporation, a Delaware corporation (“Qvidian”), a Massachusetts-based provider of cloud-based RFP and sales-proposal automation software. The purchase price consideration paid by the Company was
$50 million
in cash.
The pro forma statements of operations data for
three and six months ended June 30, 2018 and June 30, 2017
shown in table below, give effect to the Qvidian acquisition, described above, as if it had occurred at January 1, 2016. These amounts have been calculated after applying our accounting policies and adjusting the results of Qvidian to reflect: the costs of debt financing incurred to acquire Qvidian, the additional intangible amortization and the adjustments to acquired deferred revenue that would have been occurred assuming the fair value adjustments had been applied and incurred since January 1, 2016. This pro forma data is presented for informational purposes only and does not purport to be indicative of our future results of operations. The table
8
below shows the Pro forma statements of operations data for the
three and six months ended June 30, 2018 and June 30, 2017
(in thousands):
Three Months Ended June 30,
Six Months Ended June 30,
2018
2017
2018
2017
Revenue
$
35,946
$
28,127
$
67,561
$
53,262
Loss from continuing operations
(1)
$
(5,230
)
$
(3,512
)
$
(8,391
)
$
(8,023
)
(1) While some recurring adjustments impact the pro forma figures presented, the decrease in pro forma loss from continuing operations compared to our loss from continuing operations presented on the consolidated statements of operations for the
three and six months ended June 30, 2018 and June 30, 2017
includes nonrecurring adjustments removing acquisition costs from 2017 and reflects these costs in the year ended 2016, the year the acquisition was assumed to be completed for pro forma purposes.
The following condensed table presents the preliminary and finalized acquisition-date fair value of the assets acquired and liabilities assumed for the acquisitions in 2017 and through the
six months ended June 30, 2018
, as well as assets and liabilities (in thousands):
Preliminary
Finalized
RO Innovation
Interfax
Qvidian
Waterfall
RightAnswers
Omtool
Year Acquired
2018
2018
2017
2017
2017
2017
Cash
$
1,427
$
2,675
$
468
$
100
$
139
$
2,957
Accounts receivable
1,807
1,713
1,907
1,477
2,164
784
Other current assets
22
—
334
608
246
464
Property and equipment
51
286
108
23
408
58
Customer relationships
8,596
21,093
30,160
6,400
10,500
4,400
Trade name
65
638
227
110
180
170
Technology
1,636
4,360
5,739
2,800
2,300
3,180
Goodwill
3,170
16,141
21,225
18,575
15,680
14,081
Other assets
—
14
8
—
—
33
Total assets acquired
16,774
46,920
60,176
30,093
31,617
26,127
Accounts payable
(232
)
(737
)
(388
)
(605
)
(139
)
(219
)
Accrued expense and other
(679
)
(3,122
)
(399
)
(1,136
)
(2,108
)
(915
)
Deferred tax liabilities
—
(3,061
)
—
—
—
—
Deferred revenue
(1,613
)
—
(9,389
)
(1,220
)
(5,479
)
(2,779
)
Total liabilities assumed
(2,524
)
(6,920
)
(10,176
)
(2,961
)
(7,726
)
(3,913
)
Total consideration
$
14,250
$
40,000
$
50,000
$
27,132
$
23,891
$
22,214
Tangible assets were valued at their respective carrying amounts, which approximates their estimated fair value. The valuation of identifiable intangible assets reflects management’s estimates based on, among other factors, use of established valuation methods. Customer relationships were valued using an income approach, which estimates fair value based on the earnings and cash flow capacity of the subject asset. The value of the marketing-related intangibles was determined using a relief-from-royalty method, which estimates fair value based on the value the owner of the asset receives from not having to pay a royalty to use the asset. Developed technology was valued using a cost-to-recreate approach.
The Company recorded the purchase of the acquisitions described above using the acquisition method of accounting and, accordingly, recognized the assets acquired and liabilities assumed at their fair values as of the date of the acquisition. The purchase price allocations for the 2017 acquisitions of Omtool, RightAnswers, and Waterfall are final, and Qvidian, Interfax, and RO Innovation are preliminary as the Company has not obtained and evaluated all of the detailed information necessary to finalize the opening balance sheet amounts in all respects. Management has recorded the purchase price allocations based upon acquired company information that is currently available. Management expects to complete its purchase price allocations for Qvidian in the second half of 2018 and Interfax, and RO Innovation in the first half of 2019.
Changes in the preliminary acquisition-date fair value of assets and liabilities for Qvidian during the
three months ended June 30, 2018
included a
$0.1 million
reduction in accrued expense and other and a
$0.1 million
reduction in deferred revenue. Changes in the preliminary acquisition-date fair value of assets and liabilities for Interfax during the
three months ended June 30, 2018
included a
$4.2 million
reduction in intangibles (customer relationships, trade name and technology) due to a change in estimates during the
three months ended June 30, 2018
, a
$3.1 million
increase to deferred tax liabilities as a result of book-tax difference from amortization of intangibles, a
$0.1 million
decrease in other current assets and
$0.1 million
increase
9
in accounts payable and accrued expenses and other.
The goodwill of
$88.9 million
for the above acquisitions is primarily attributable to the synergies expected to arise after the acquisition.
Goodwill deductible for tax purposes is
$3.7 million
for Waterfall,
$2.3 million
(at the time of the acquisition) for Interfax, and
$2.7 million
for RO Innovation. There was
no
Goodwill deductible for tax purposes for our Omtool, RightAnswers, and Qvidian acquisitions. M
easurement period
expenses
recorded to other income (expense), net, related to acquisitions that took place within a prior period for the
three months ended June 30, 2018
and the
three months ended June 30, 2017
were net expense of
$0.1 million
and
none
, respectively,
and for the
six months ended June 30, 2018
and the
six months ended June 30, 2017
, were net income of
$0.2 million
and
none
, respectively.
Total one-time transaction costs, excluding one-time restructuring costs, incurred with respect to acquisition activity in the
three months ended June 30, 2018
and the
three months ended June 30, 2017
were
$1.2 million
and
$1.0 million
and for the
six months ended June 30, 2018
and the
six months ended June 30, 2017
were
$2.6 million
in both periods.
3. Fair Value Measurements
Fair value is defined as the exit price, or the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants as of the measurement date. GAAP sets forth a three–tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The three tiers are Level 1, defined as observable inputs, such as quoted market prices in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in which little or no market data exists, which therefore requires an entity to develop its own assumptions.
Changes to the fair value of earnout liabilities are recorded to other expense, net. Liabilities measured at fair value on a recurring basis are summarized below (in thousands):
Fair Value Measurements at December 31, 2017
Level 1
Level 2
Level 3
Total
Earnout consideration liability
$
—
$
—
$
3,576
$
3,576
Fair Value Measurements at June 30, 2018
(unaudited)
Level 1
Level 2
Level 3
Total
Earnout consideration liability
$
—
$
—
$
2,037
$
2,037
As of
June 30, 2018
, the Level 3 earnout consideration liability consists of amounts associated with the acquisitions of RightAnswers in April 2017, Waterfall in July 2017, Marketech in March 2018, and RO Innovation in June 2018. The Level 3 earnout consideration liability associated with RightAnswers of
$2.0 million
was settled in February 2018. In addition, the increase in cash earnouts from
December 31, 2017
to
June 30, 2018
is related to current year acquisitions.
The following table presents additional information about liabilities measured at fair value on a recurring basis and for which we have utilized significant unobservable (Level 3) inputs to determine fair value (in thousands):
Ending balance at December 31, 2017
$
3,576
Additions - cash earnouts
439
Settlements - cash earnouts
(1,978
)
Ending balance at June 30, 2018
$
2,037
The fair value of the cash earnout consideration was determined using the Binary Option model based on the present value of the probability-weighted earnout consideration.
Debt
The Company believes the carrying value of its long-term debt at
June 30, 2018
approximates its fair value based on the variable interest rate feature or based upon interest rates currently available to the Company.
10
The estimated fair value and carrying value of the Company's debt at
June 30, 2018
and
December 31, 2017
are
$161.9 million
and
$113.8 million
, respectively, based on valuation methodologies using interest rates currently available to the Company, which are Level 2 inputs.
4. Goodwill and Other Intangible Assets
Changes in the Company’s goodwill balance for the
six
months ended
June 30, 2018
are summarized in the table below (in thousands):
Balance at December 31, 2017
$
154,607
Acquired in business combinations
11,799
Adjustment related to prior year business combinations
(15,026
)
Adjustment related to finalization of current year business combinations
6,661
Foreign currency translation adjustment
(652
)
Balance at June 30, 2018
$
157,389
Net intangible assets include the estimated acquisition-date fair values of customer relationships, marketing-related assets, and developed technology that the Company recorded as part of its business acquisitions. The
$15.0 million
adjustment to Goodwill during the six months ended
June 30, 2018
primarily related to changes in the ASC 805 valuation of customer relationships in the prior year business combination of Qvidian.
The following is a summary of the Company’s intangible assets, net (in thousands):
Estimated Useful
Life (Years)
Gross
Carrying Amount
Accumulated
Amortization
Net Carrying
Amount
June 30, 2018:
Customer relationships
1-10
$
115,236
$
23,323
$
91,913
Trade name
1.5-7
3,996
3,112
884
Developed technology
4-7
35,056
13,076
21,980
Total intangible assets
$
154,288
$
39,511
$
114,777
Estimated Useful
Life (Years)
Gross
Carrying Amount
Accumulated
Amortization
Net Carrying
Amount
December 31, 2017:
Customer relationships
5-10
$
69,061
$
18,040
$
51,021
Trade name
1.5
3,431
2,900
531
Developed technology
4-7
29,308
10,817
18,491
Total intangible assets
$
101,800
$
31,757
$
70,043
The following table summarizes the Company's weighted-average amortization period, in total and by major finite-lived intangible asset class (in years):
June 30, 2018
December 31, 2017
Customer relationships
9.3
9.0
Trade name
1.7
1.5
Developed technology
6.6
6.4
Total weighted-average amortization period
8.5
8.2
The Company periodically reviews the estimated useful lives of its identifiable intangible assets, taking into consideration any events or circumstances that might result in either a diminished fair value or revised useful life. There have been
no
indicators of impairment or change in the useful life during the
three and six months ended June 30, 2018 and June 30, 2017
, respectively. Total amortization expense during the
three months ended June 30, 2018 and June 30, 2017
was
$4.5 million
and
$2.0 million
, respectively, and for the
six months ended June 30, 2018 and June 30, 2017
was
$8.1 million
and
$3.8 million
, respectively.
11
Estimated annual amortization expense for the next five years and thereafter is as follows (in thousands):
Amortization
Expense
Year ending December 31:
Remainder of 2018
$
9,415
2019
17,855
2020
15,896
2021
15,195
2022
13,070
2023 and thereafter
43,346
Total
$
114,777
5. Income Taxes
The Company’s income tax provision for the
three and six months ended June 30, 2018 and June 30, 2017
reflects its estimate of the effective tax rates expected to be applicable for the full years, adjusted for any discrete events that are recorded in the period in which they occur. The estimates are re-evaluated each quarter based on the estimated tax expense for the full year. The tax provision for the
three and six months ended June 30, 2018 and June 30, 2017
is primarily related to foreign income taxes associated with our Canadian, Irish, and Israeli operations, changes in deferred tax liabilities associated with amortization of United States tax deductible goodwill and state taxes in certain states in which the Company does not file on a consolidated basis or have net operating loss carryforwards. The Company has historically incurred operating losses in the United States and, given its cumulative losses and limited history of profits, has recorded a valuation allowance against its United States net deferred tax assets, exclusive of tax deductible goodwill, at
June 30, 2018
and
June 30, 2017
, respectively.
The Company has reflected any uncertain tax positions primarily within its long-term taxes payable and a portion within deferred taxes. Federal, state, and foreign income tax returns have been filed in jurisdictions with varying statutes of limitations. Varying among the separate companies, tax years 1998 through
2017
remain subject to examination by federal and most state tax authorities due to our net operating loss carryforwards. In foreign jurisdictions, tax years 2008 through
2017
remain subject to examination.
The Tax Act enacted in December 2017 introduced significant changes to U.S. income tax law. Effective 2018, the Tax Act reduced the U.S. statutory tax rate from 35% to 21% and created new taxes on certain foreign-sourced earnings and certain intercompany payments. The Company is applying the guidance in SEC Staff Accounting Bulletin No. 118 when accounting for the enactment-date effects of the Tax Act.
Due to the timing of the enactment and the complexity involved in applying the provisions of the Tax Act, we made reasonable estimates of the effects and recorded provisional amounts in our financial statements as of December 31, 2017. As we collect and prepare necessary data, and interpret the Tax Act and any additional guidance issued by the U.S. Treasury Department, the Internal Revenue Service (IRS), and other standard-setting bodies, we may make adjustments to the provisional amounts. Those adjustments may materially affect our provision for income taxes and effective tax rate in the period in which the adjustments are made.
During the
six months ended June 30, 2018
, the Company did not recognize any adjustments to the provisional amounts recorded at December 31, 2017.
The accounting for the tax effects of the Tax Act will be completed later in 2018.
Under a provision commonly known as global intangible low taxes income (“GILTI”), the Tax Act subjects a U.S. shareholder to current tax on certain earnings of foreign subsidiaries. Under US GAAP, an accounting policy election can be made to either recognize deferred taxes for temporary basis differences expected to reverse as GILTI in future years, or to provide for the tax expense related to GILTI in the year the tax is incurred as a period expense only. Given the complexity of the GILTI provisions, the Company is still evaluating the effects of the GILTI provisions and has not yet made an accounting policy election. At
June 30, 2018
, because the Company is still evaluating the GILTI provisions, it has included GILTI related to current-year operations only in our estimated annual effective tax rate and has not provided additional GILTI on deferred items.
12
6. Deb
t
Long-term debt consisted of the following at
June 30, 2018
and
December 31, 2017
(in thousands):
June 30, 2018
December 31, 2017
Senior secured loans (includes unamortized discount of $2,890 and $2,668 based on an imputed interest rate of 7.0% and 7.7%, at June 30, 2018 and December 31, 2017, respectively)
$
159,047
$
111,144
Less current maturities
(3,290
)
(2,301
)
Total long-term debt
$
155,757
$
108,843
Loan and Security Agreements
Sixth Amendment to Credit Facility
On March 21, 2018, the Company entered into a sixth amendment to its Credit Agreement dated May 14, 2015, as amended, among,
inter alia
, the Company, certain of its subsidiaries, and each of the lenders named in the Credit Agreement (the “Credit Facility”) with Wells Fargo Capital Finance and CIT Bank, N.A. as joint lead arrangers, and including Goldman Sachs Bank USA, Regions Bank, and Citizens Bank, N.A. (collectively, the "Lenders"), with a Consent and Sixth Amendment to Credit Agreement (the “Sixth Amendment”).
Loans
The Sixth Amendment to the Credit Facility provided for a
$258.7 million
credit facility, including (i) a
$163.7 million
term loan facility, (ii) a
$30.0 million
delayed draw term loan commitment (the "DDTL"), (iii) a
$10.0 million
revolving loan commitment, and (iv) a
$55.0 million
uncommitted accordion.
Specifically, the Credit Facility provided for
$163.7 million
of term debt comprised of (i) a fully drawn U.S. term loan facility in an aggregate principal amount of
$158.4 million
(the “U.S. Term Loan”), and (ii) a fully drawn Canadian term loan facility in an aggregate principal amount of
$5.3 million
(the “Canadian Term Loan” together with the U.S. and Canadian Term Loans, the “Term Loans”). The Credit Facility provides that any principal repayments under the Term Loans shall reduce the amount available under the term loan facilities.
In addition, the Credit Facility also provides for revolvers of
$10.0 million
, comprised of (i) a U.S. revolving credit facility in an aggregate principal amount of up to
$9.0 million
(the “U.S. Revolver”), and (ii) a Canadian revolving credit facility in an aggregate principal amount of up to
$1.0 million
(the “Canadian Revolver” and, together with the U.S. Revolver, the “Revolver”).
As of
June 30, 2018
, there were no amounts drawn on the Revolver, and there was
$161.9 million
outstanding on the Term Loans comprised of (i)
$156.7 million
in the U.S. Term Loans outstanding under the Credit Facility; and (ii)
$5.3 million
in the Canadian Term Loans outstanding under the Credit Facility.
Terms of Term Loans
Under the terms of the Sixth Amendment, the Term Loans are repayable, on a quarterly basis by an amount equal to
2.5%
per annum on or before June 30, 2019, after which the remaining balance is payable on a straight-line basis by an amount equal to
5.0%
per annum thereafter until the facility’s maturity date of August 2, 2022.
The Sixth Amendment also provides for other improvements including, among other things, (i) a favorable adjustment to decrease the overall applicable interest rate for accounts outstanding under the Credit Agreement by 50 to 150 basis points resulting in an effective interest rate at the time of the Sixth Amendment of approximately
6.15%
down from the previous effective interest rate of approximately
7.1%
; (ii) a favorable adjustment to the leverage ratio to increase the amount of funded indebtedness to EBITDA (as defined in the Amendment) to
4.25
to 1.00 as of March 31, 2018, along with additional leverage ratio improvements throughout the remainder of the loan term; and (iii) a favorable increase to the recurring revenue ratio future draw condition to the delayed draw term loan facility from
1.25
:1.0 to
1.50
:1.0.
Also, the maximum amount of purchase consideration payable in respect of an individual permitted acquisition is
$25.0 million
and in respect of all permitted acquisitions is
$175.0 million
. In addition, the amount of
permitted indebtedness to sellers of businesses increased is
$20.0 million
.
13
Terms of Delay Draw Term Loan
Pursuant to the terms of the Credit Facility, the undrawn
$30.0 million
DDTL is to be used to finance acquisitions. The DDTL, if all or a portion is drawn, is repayable, on a quarterly basis, by an amount equal to
2.5%
per annum on or before June 30, 2019, after which the
remaining balance is payable on a straight-line basis by an amount equal to
5.0%
per annum thereafter until the facility’s maturity date of August 2, 2022.
Terms of Revolver
Loans under the Revolver are available up to the lesser of (i)
$10.0 million
(the “Maximum Revolver Amount”) or (ii) the maximum facility amount of
$203.7 million
less the sum of any amount of Revolver usage plus the outstanding balance of the Term Loans and other uses of the capacity made under the Credit Facility (such amount, the “Credit Amount”). The Revolver provides a subfacility whereby the Company may request letters of credit (the “Letters of Credit”) in an aggregate amount not to exceed, at any one time outstanding,
$0.5 million
and
$0.25 million
, from the U.S and Canadian facilities, respectively. The aggregate amount of outstanding Letters of Credit is reserved against the credit availability under the Maximum Revolver Amount and the Credit Amount.
Loans under the Revolver may be borrowed, repaid and reborrowed until August 2, 2022 (the “Maturity Date”), at which time all amounts borrowed under the Credit Facility must be repaid.
Other Terms of Credit Facility
At the option of the Company, U.S. loans accrue interest at a per annum rate based on (i) the U.S. base rate plus a margin ranging from
3.00%
to
4.00%
depending on the leverage ratio or (ii) the U.S. LIBOR rate determined in accordance with the Credit Facility (based on 1, 2, 3 or 6-month interest periods) plus a margin ranging from
4.00%
to
5.00%
depending on the leverage ratio. The U.S. base rate is a rate equal to the highest of (i) the federal funds rate plus a margin equal to
0.5%
, (ii) the U.S. LIBOR rate for a 1-month interest period plus
1.0%
, or (iii) Wells Fargo Capital Finance’s prime rate.
At the option of the Company, the Canadian loans accrue interest at a per annum rate based on (i) the Canadian prime rate or the U.S. base rate plus a margin ranging from
3.00%
to
4.00%
depending on the leverage ratio or (ii) the U.S. LIBOR rate determined in accordance with the Credit Facility (based on 1, 2, 3 or 6-month interest periods) (or the Canadian Bankers' Acceptance ("Canadian BA") rate determined in accordance with the Credit Facility for obligations in Canadian dollars) plus a margin ranging from
4.00%
to
5.00%
depending on the leverage ratio.
Accrued interest on the loans will be paid monthly, or, with respect to loans that are accruing interest based on the U.S. LIBOR rate or Canadian BA rate, at the end of the applicable U.S. LIBOR or Canadian BA interest rate period.
Lenders are entitled to a premium (the “Prepayment Premium”) in the event of certain prepayments as follows: (i) from August 2, 2017 to August 1, 2018,
2.0%
times the sum of (a) the Maximum Revolver Amount plus (b) the outstanding principal amount of the Term Loans and DDTL on the date immediately prior to the date of the prepayment (such sum, the “Prepayment Amount”) and (ii) from August 2, 2018 to August 1, 2019,
1.0%
times the Prepayment Amount. The Company may also be subject to prepayment fees in the case of commitment reductions of the Revolver and also may be obligated to prepay loans upon the occurrence of certain events.
The Company is also obligated to pay other customary servicing fees, letter of credit fees and unused credit facility fees.
The Credit Facility contains customary affirmative and negative covenants. The negative covenants limit the ability of the Company and its subsidiaries to, among other things (in each case subject to customary exceptions for a credit facility of this size and type):
•
Incur additional indebtedness or guarantee indebtedness of others;
•
Create liens on their assets;
•
Make investments, including certain acquisitions;
•
Enter into mergers or consolidations;
•
Dispose of assets;
•
Pay dividends and make other distributions on the Company’s capital stock, and redeem and repurchase the Company’s capital stock;
•
Enter into transactions with affiliates; and
•
Prepay indebtedness or make changes to certain agreements.
There are certain financial covenants that will become more restrictive starting March 31, 2019. If an event of default occurs, at the election of the Lenders, a default interest rate shall apply on all obligations during an event of default, at a rate per
14
annum equal to
2.00%
above the applicable interest rate.
The Credit Facility permits the Company to buyback up to
$10.0 million
of its capital stock, subject to
restrictions including a
minimum liquidity requirement of
$25.0 million
before and after any such buyback.
Interest Rate and Debt Discount
Cash interest costs averaged
6.8%
and
6.3%
under the Credit
Facility
for the
six months ended June 30, 2018
and for the
year ended December 31, 2017
, respectively. In addition, the Company has
$2.9 million
and
$2.7 million
of unamortized debt discount associated with the Credit
Facility
as of
June 30, 2018
and
December 31, 2017
, respectively. These debt discount costs will be amortized to non-cash interest expense over the term of the Credit Facility.
Debt Maturities
Under the terms of the Sixth Amendment, future debt maturities of long-term debt (excluding financing costs) at
June 30, 2018
are as follows (in thousands):
Year ending December 31:
Remaining 2018
$
2,063
2019
6,188
2020
8,250
2021
8,250
2022
137,186
Thereafter
—
Total debt maturities
161,937
Less current maturities
(3,290
)
Less unamortized debt discount
(2,890
)
Notes Payable, less current maturities and unamortized debt discount
$
155,757
7. Net Loss Per Share
The following table sets forth the computations of loss per share (in thousands, except share and per share amounts):
Three Months Ended June 30,
Six Months Ended June 30,
2018
2017
2018
2017
Numerator:
Net Loss
$
(5,230
)
$
(5,811
)
$
(8,391
)
$
(11,425
)
Denominator:
Weighted–average common shares outstanding, basic and diluted
19,901,599
17,778,184
19,830,401
17,374,789
Net loss per common share, basic and diluted
$
(0.26
)
$
(0.33
)
$
(0.42
)
$
(0.66
)
Due to the net losses for the
three and six
months ended
June 30, 2018
and
June 30, 2017
, respectively, basic and diluted loss per share were the same, as the effect of all potentially dilutive securities would have been anti–dilutive. The following table sets forth the anti–dilutive common share equivalents as of
June 30, 2018
and
June 30, 2017
:
June 30,
2018
2017
Stock options
468,765
692,097
Restricted stock
1,500,280
1,274,088
Total anti–dilutive common share equivalents
1,969,045
1,966,185
15
8. Commitments and Contingencies
Purchase Commitments
The Company purchased software development services pursuant to a technology services agreement with DevFactory FZ-LLC for the
three months ended June 30, 2018 and June 30, 2017
totaling
$0.8 million
and
$0.6 million
, respectively, and for the
six months ended June 30, 2018 and June 30, 2017
, totaling
$1.6 million
and
$1.2 million
, respectively. The remaining purchase obligation after June 30, 2018 through December 31, 2018 is
$1.6 million
. See Note
12
— Related Party Transactions for more information regarding our purchase commitment to this related party.
Litigation
In the normal course of business, the Company may become involved in various lawsuits and legal proceedings. At this time, the Company is not involved in any current or pending legal proceedings, and does not anticipate any legal proceedings, that may have a material adverse affect on the consolidated financial position or results of operations of the Company.
9. Stockholders' Equity
On May 12, 2017, the Company filed a registration statement on Form S-3 (File No. 333-217977) (the "S-3"), to register Upland securities in an aggregate amount of up to
$75.0 million
for offerings from time to time. The S-3 was amended on May 22, 2017 and declared effective on May 26, 2017. On June 6, 2017, the Company completed a registered underwritten public offering pursuant to the S-3. The net proceeds of the offering were approximately
$42.7 million
, net of issuance costs, in exchange for
2,139,534
shares of common stock.
Restricted Stock Awards
Restricted share activity during the
six months ended June 30, 2018
was as follows:
Number of
Restricted Shares
Outstanding
Weighted-Average Grant Date Fair Value
Unvested balances at December 31, 2017
1,047,480
$
13.35
Awards granted
793,250
28.79
Awards vested
(339,450
)
15.61
Awards forfeited
(1,000
)
23.60
Unvested balances at June 30, 2018
1,500,280
$
21.00
Stock Option Activity
Stock option activity during the
six
months ended
June 30, 2018
was as follows:
Number of
Options
Outstanding
Weighted–
Average
Exercise
Price
Outstanding at December 31, 2017
549,907
$
7.36
Options exercised
(81,142
)
4.98
Outstanding at June 30, 2018
468,765
$
7.78
16
Share-based Compensation
The Company recognized share-based compensation expense from all awards in the following expense categories (in thousands):
Three Months Ended June 30,
Six Months Ended June 30,
2018
2017
2018
2017
Cost of revenue
$
190
$
113
$
268
$
131
Research and development
375
282
488
341
Sales and marketing
154
54
199
77
General and administrative
3,303
3,167
5,644
5,371
Total
$
4,022
$
3,616
$
6,599
$
5,920
10. Revenue
Revenues are recognized when control of the promised goods or services is transferred to the Company's customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services over the term of the agreement, generally when made available to the customers. We enter into contracts that can include various combinations of products and services, which are generally capable of being distinct and accounted for as separate performance obligations. Revenues are recognized net of sales credits and allowances. Revenue is recognized net of any taxes collected from customers, which are subsequently remitted to governmental authorities.
Revenue-generating activities consist of subscription and support, perpetual licenses, and professional services revenues within a single operating segment.
Subscription and Support Revenues
The Company's software solutions are available for use as hosted application arrangements under subscription fee agreements without licensing perpetual rights to the software. Subscription fees from these applications are recognized over time on a ratable basis over the customer agreement term beginning on the date the Company's solution is made available to the customer.
Our subscription contracts are generally one to three years in length.
Amounts that have been invoiced are recorded in accounts receivable and deferred revenues or revenues, depending on whether the revenue recognition criteria have been met. Additional fees for monthly usage above the levels included in the standard subscription fee are recognized as revenue at the end of each month and is invoiced concurrently.
Perpetual License Revenues
The Company also records revenue from the sales of proprietary software products under perpetual licenses. Revenue from distinct on-premises licenses is recognized upfront at the point in time when the software is made available to the customer. The Company’s products do not require significant customization.
Professional Services Revenue
Professional services provided with subscription and support licenses and perpetual licenses consist of implementation fees, data extraction, configuration, and training. The Company’s implementation and configuration services do not involve significant customization of the software and are not considered essential to the functionality. Revenues from professional services are recognized over time as such services are performed.
Significant Judgments
Performance Obligations and Standalone Selling Price
A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of accounting. Determining whether products and services are considered distinct performance obligations that should be accounted for separately versus together may require significant judgment. The Company has contracts with customers that often include multiple performance obligations, usually including perpetual licenses, multiple subscriptions and professional services. For these contracts, the Company accounts for individual performance obligations separately if they are distinct by allocating the contract's total transaction price to each performance obligation in an amount based on the relative standalone selling price, or SSP, of each distinct good or service in the contract.
17
Judgment is required to determine the SSP for each distinct performance obligation. A residual approach would only be applied when a particular performance obligation has highly variable and uncertain SSP and such is bundled with other performance obligations that have observable SSP. A contract's transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. We determine the SSP based on our overall pricing objectives, taking into consideration market conditions and other factors, including the value of our contracts, historical standalone sales, customer demographics, geographic locations, and the number and types of users within our contracts.
Other Considerations
The Company evaluates whether it is the principal (i.e., report revenues on a gross basis) or agent (i.e., report revenues on a net basis) for vendor reseller agreements. Generally, the Company reports revenues from these types of contracts on a gross basis, meaning the amounts billed to customers are recorded as revenues, and expenses incurred are recorded as cost of revenues. Where the Company is the principal, it first obtains control of the inputs to the specific good or service and directs their use to create the combined output. The Company's control is evidenced by its involvement in the integration of the good or service on its platform before it is transferred to its customers, and is further supported by the Company being primarily responsible to its customers and having a level of discretion in establishing pricing. Revenues provided from agreements in which the Company is an agent are immaterial.
Payment terms and conditions vary by contract type, although terms generally include a requirement of payment within 30 to 60 days. In instances where the timing of revenue recognition differs from the timing of invoicing, we have determined our contracts generally do not include a significant financing component. The primary purpose of our invoicing terms is to provide customers with simplified and predictable ways of purchasing our products and services, not to receive financing from our customers or to provide customers with financing. Example includes invoicing at the beginning of a subscription term with revenue recognized ratably over the contract period.
Unearned revenue is mainly unearned revenue related to subscription services. During the
six months ended June 30, 2018
, we recognized
$39.7 million
of subscription services revenue that was included in the unearned revenue balances at the beginning of the period. Professional services revenue recognized in the same period from unearned revenue balances at the beginning of the period was not material.
Remaining Performance Obligations
As of
June 30, 2018
, approximately
92.0 million
of revenue is expected to be recognized from remaining performance obligations for subscription contracts. We expect to recognize revenue on approximately
82%
of these remaining performance obligations over the next
18 months
, with the balance recognized thereafter. Revenue from remaining performance obligations for professional services contracts as of
June 30, 2018
was
no
t material.
Deferred Commissions
The Company capitalizes sales commissions related to its customer agreements. The Company capitalizes commissions and bonuses for those involved in the sale, as these are incremental to the sale. The Company begins amortizing deferred solution and other costs for a particular customer agreement once the revenue recognition criteria are met and amortizes those deferred costs over the expected life of the customer relationships, which has been determined to be approximately 6 years. The portion of capitalized costs expected to be amortized during the succeeding twelve-month period is recorded in current assets as deferred commissions, current, and the remainder is recorded in long-term assets as deferred commissions, net of current portion. Amortization expense is included in sales and marketing expenses in the accompanying condensed consolidated statements of operations.
18
11. Domestic and Foreign Operations
Revenue by geography is based on the ship-to address of the customer, which is intended to approximate where the customer’s users are located. The ship-to country is generally the same as the billing country. The Company has operations in the U.S., Canada and Europe. Information about these operations is presented below (in thousands):
Three Months Ended June 30,
Six Months Ended June 30,
2018
2017
2018
2017
Revenues:
U.S.
$
28,432
$
18,016
$
52,960
$
35,624
Canada
1,734
1,234
3,258
2,080
Other International
5,780
4,031
11,343
6,329
Total Revenues
$
35,946
$
23,281
$
67,561
$
44,033
12. Related Party Transactions
We are a party to two agreements with companies controlled by a non-management investor in the Company:
•
On March 28, 2017, the Company entered into an amendment to the Amended and Restated Technology Services Agreement with DevFactory FZ LLC ("DevFactory") to extend the initial term end date from December 31, 2017 to December 31, 2021. Additionally, the Company amended the option for either party to renew annually for
one
additional year. The effective date of the amendment is January 1, 2017.
DevFactory is an affiliate of ESW Capital LLC, which holds more than
5%
of the Company's capital stock.
The Company has an outstanding purchase commitment in
2018
for software development services pursuant to this agreement in the amount of
$3.2 million
. For years after
2018
, the purchase commitment amount for software development services will be equal to the prior year purchase commitment increased (decreased) by the percentage change in total revenue for the prior year as compared to the preceding year. For example, if
2018
total revenues increase by 10% as compared to
2017
total revenues, then the
2019
purchase commitment will increase by approximately
$0.4 million
from the
2018
purchase commitment amount to approximately
$3.6 million
. The Company purchased software development services pursuant to this agreement with DevFactory during the
three months ended June 30, 2018 and June 30, 2017
totaling
$0.8 million
and
$0.6 million
, respectively, and during the
six months ended June 30, 2018 and June 30, 2017
, in the amount of
$1.6 million
and
$1.2 million
, respectively.
•
The Company purchased services from Crossover, Inc. ("Crossover"),
a company controlled by ESW Capital, LLC (a non-management investor)
during the
three months ended June 30, 2018 and June 30, 2017
of approximately
$0.8 million
and
$0.7 million
, respectively, and during
six months ended June 30, 2018 and June 30, 2017
approximately
$1.6 million
in both periods, respectively.
Crossover provides a proprietary technology system to help the Company identify, screen, select, assign, and connect with necessary resources from time to time to perform technology software development and other services throughout the Company, and track productivity of such resources.
While there are no purchase commitments with Crossover, the Company continues to use its services in
2018
.
The Company has an arrangement with a former subsidiary,
Visionael Corporation ("Visionael"),
to provide management, human resource, payroll and administrative services.
John T. McDonald, the Company's Chief Executive Officer and Chairman of the Board, beneficially holds an approximate
26.18%
interest in Visionael.
The Company received fees from this arrangement during the
three months ended June 30, 2018 and June 30, 2017
totaling
$15,000
and
$90,000
, respectively and during the
six months ended June 30, 2018 and June 30, 2017
totaling
$30,000
and
$180,000
, resp
ectively.
19
13. Subsequent Events
On July 31, 2018, the Company entered into a seventh amendment to the Credit Facility, with a Consent and Seventh Amendment to Credit Agreement (the “Seventh Amendment”). The purpose of the Seventh Amendment was (i) to obtain the consent of the Required Lenders (as such term is defined in the Credit Facility) for the waiver of the requirement that Interfax Communications Limited, Data Guard Limited and Return Fax 2000 Limited become Canadian Guarantors and join the Canadian Guarantee and Security Agreement as Grantors and (ii) to clarify certain definitions included in the Credit Facility.
20
Table of Contents
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Forward Looking Statements
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our unaudited condensed consolidated financial statements and the notes thereto appearing elsewhere in this Quarterly Report on Form 10-Q.
This Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of Section 27A of the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements generally relate to future events or our future financial or operating performance. Forward-looking statements may be identified by the use of forward-looking words such as “anticipate,” “believe,” “may,” “will,” “continue,” “seek,” “estimate,” “intend,” “hope,” “predict,” “could,” “should,” “would,” “project,” “plan,” “expect” or the negative or plural of these words or similar expressions, although not all forward-looking statements contain these words. Factors or risks that could cause our actual results to differ from the results we anticipate include, but are not limited to:
•
our financial performance and our ability to achieve or sustain profitability or predict future results;
•
our ability to consummate and integrate acquisitions;
•
our ability to attract and retain customers;
•
our ability to deliver high-quality customer service;
•
the growth of demand for enterprise work management applications;
•
our ability to effectively manage our growth;
•
maintaining our senior management team and key personnel;
•
our ability to maintain and expand our direct sales organization;
•
the performance of our resellers;
•
our ability to obtain financing in the future on acceptable terms or at all;
•
our ability to adapt to changing market conditions and competition;
•
our ability to successfully enter new markets and manage our international expansion;
•
the operation and reliability of our third-party data centers and hosting providers;
•
our ability to manage our consultants and contractors;
•
our ability to adapt to technological change and continue to innovate;
•
economic and financial conditions;
•
our ability to integrate our applications with other software applications;
•
maintaining and expanding our relationships with third parties;
•
costs associated with defending intellectual property infringement and other claims;
•
our ability to maintain, protect and enhance our brand and intellectual property;
•
our ability to comply with privacy laws and regulations; and
•
other risk factors included under “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2017, filed with the SEC on March 9, 2018, as updated by this Quarterly Report on Form 10-Q and periodically updated as necessary in our future quarterly reports on Form 10-Q and other filings that we make with the SEC.
The outcome of the events described in these forward-looking statements is subject to known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from our forward-looking statements, including risks and uncertainties detailed in this and our other reports and filings with the SEC. The forward-looking statements in this Quarterly Report on Form 10-Q represent our views as of the date of this Quarterly Report on Form 10-Q. We anticipate that subsequent events and developments may cause our views to change. However, while we may elect to update these forward-looking statements at some point in the future, we have no current intention of doing so except to the
21
Table of Contents
extent required by applicable law. You should, therefore, not rely on these forward-looking statements as representing our views as of any date subsequent to the date of this Quarterly Report on Form 10-Q.
Overview
We provide cloud-based enterprise work management software. We define enterprise work management software as software applications that enable organizations to plan, manage and execute projects and work. Our family of applications enables users to manage their projects, professional workforce and IT investments, automate document-intensive business processes, and effectively engage with their customers, prospects, and community via the web and mobile technologies.
The continued growth of an information-based economy has given rise to a large and growing group of knowledge workers who operate in dynamic work environments as part of geographically dispersed and virtual teams. We believe that manual processes and legacy on- premise enterprise systems are insufficient to address the needs of the modern work environment. In order for knowledge workers to be successful, they need to interact with intuitive enterprise work systems in a collaborative way, including real-time access. Today, legacy processes and systems are being disrupted and replaced by cloud-based enterprise work management software that improves visibility, collaboration and productivity.
In response to these changes, we are providing organizations and their knowledge workers with software applications that better align resources with business objectives and increase visibility, governance, collaboration, quality of customer experience, and responsiveness to changes in the business environment. This results in increased work capacity, higher productivity, better execution, and greater levels of customer engagement. Our applications are easy-to-use, scalable, and offer real-time collaboration for knowledge workers distributed on a local or global scale. Our applications address enterprise work challenges in the following categories:
•
Project & Information Technology (IT) Management
. Enables users to manage their organization’s projects, professional workforce and IT costs.
•
Workflow Automation
. Enables users to streamline, optimize, automate and secure document-intensive workflow business processes across their enterprise and supply chain.
•
Digital Engagement
. Enables users to effectively engage with their customers, prospects and community via the web and mobile technologies.
We sell our software applications primarily through a direct sales organization comprised of inside sales and field sales personnel. In addition to our direct sales organization, we have an indirect sales organization, which sells to distributors and value-added resellers. We employ a land-and-expand go-to-market strategy. After we demonstrate the value of an initial application to a customer, our sales and account management teams work to expand the adoption of that initial application across the customer, as well as cross-sell additional applications to address other enterprise work management needs of the customer. Our customer success organization supports our direct sales efforts by managing the post-sale customer lifecycle.
Our subscription agreements are typically sold either on a per-seat basis or on a minimum contracted volume basis with overage fees billed in arrears, depending on the application being sold. We service customers ranging from large global corporations and government agencies to small- and medium-sized businesses. We have more than
4,000
customers with over
450,000
users across a broad range of industries, including financial services, retail, technology, manufacturing, legal, education, consumer goods, media, telecommunications, government, non-profit, food and beverage, healthcare and life sciences.
Through a series of acquisitions and integrations, we have established a diverse family of software applications under the Upland brand and in three product categories (Project & IT Management, Workflow Automation, and Digital Engagement), each of which addresses a specific enterprise work management need. Our revenue has grown from
$22.8 million
in
2012
to
$98.0 million
in
2017
(and to
$67.6 million
for the
six months ended June 30, 2018
), representing a
330%
growth rate between 2012 and 2017. See Note
11
— Domestic and Foreign Operations in Notes to Unaudited Condensed Consolidated Financial Statements for more information regarding our revenue as it relates to domestic and foreign operations.
To support continued growth, we intend to pursue acquisitions of complementary technologies, products and businesses. This will expand our product families, customer base, and market access resulting in increased benefits of scale. We will prioritize acquisitions within our current core product categories including Project & IT Management, Workflow Automation, and Digital Engagement. Consistent with our growth strategy, we have made
eighteen
acquisitions from February 2012 through
June 30, 2018
.
22
Table of Contents
Key Metrics
In addition to the GAAP financial measures described below in “Components of Operating Results,” we regularly review the following key metrics to evaluate and identify trends in our business, measure our performance, prepare financial projections and make strategic decisions.
Adjusted EBITDA
We monitor our Adjusted EBITDA to help us evaluate the effectiveness and efficiency of our operations. Adjusted EBITDA is a non-GAAP financial measure.
We define Adjusted EBITDA as net income (loss), calculated in accordance with GAAP, plus depreciation and amortization expense, interest expense, net, other expense (income), net, provision for income taxes, stock-based compensation expense, acquisition-related expenses, and
purchase accounting adjustments for deferred revenue
.
The following table presents a reconciliation of net loss from continuing operations, the most comparable GAAP measure, to Adjusted EBITDA for each of the periods indicated.
Three Months Ended June 30,
Six Months Ended June 30,
2018
2017
2018
2017
(dollars in thousands)
Reconciliation of Net loss to Adjusted EBITDA:
Net Loss
$
(5,230
)
$
(5,811
)
$
(8,391
)
$
(11,425
)
Add:
Depreciation and amortization expense
5,045
2,648
9,217
5,046
Interest expense, net
3,143
1,160
5,637
2,095
Loss on debt extinguishment
—
1,634
—
1,634
Other expense (income), net
524
18
221
130
Provision for income taxes
872
196
1,383
1,147
Stock-based compensation expense
4,022
3,616
6,599
5,920
Acquisition-related expense
3,140
2,278
6,242
5,969
Purchase accounting deferred revenue discount
1,029
1,059
2,418
1,738
Adjusted EBITDA
$
12,545
$
6,798
$
23,326
$
12,254
Weighted average ordinary shares outstanding - basic
19,901,599
17,778,184
19,830,401
17,374,789
Weighted average ordinary shares outstanding - diluted
20,983,208
19,072,485
20,831,769
18,414,616
Adjusted EBITDA per share - basic
$
0.63
$
0.38
$
1.18
$
0.71
Adjusted EBITDA per share - diluted
$
0.60
$
0.36
$
1.12
$
0.67
Total revenue- plus purchase accounting deferred revenue discount
$
36,975
$
24,340
$
69,979
$
45,771
Adjusted EBITDA margin (using Total revenue plus purchase accounting deferred revenue discount)
34
%
28
%
33
%
27
%
Total revenue
$
35,946
$
23,281
$
67,561
$
44,033
Adjusted EBITDA margin
35
%
29
%
35
%
28
%
23
Table of Contents
We believe that Adjusted EBITDA provides useful information to management, investors and others in understanding and evaluating our operating results for the following reasons:
•
Adjusted EBITDA is widely used by investors and securities analysts to measure a company’s operating performance without regard to items that can vary substantially from company to company depending upon their financing, capital structures and the method by which assets were acquired;
•
our management uses Adjusted EBITDA in conjunction with GAAP financial measures for planning purposes, in the preparation of our annual operating budget, as a measure of our operating performance, to assess the effectiveness of our business strategies and to communicate with our board of directors concerning our financial performance because Adjusted EBITDA eliminates the impact of items that we do not consider indicative of our core operating performance;
•
Adjusted EBITDA provides more consistency and comparability with our past financial performance, facilitates period-to-period comparisons of our operations and also facilitates comparisons with other companies, many of which use similar non-GAAP financial measures to supplement their GAAP results.
Adjusted EBITDA should not be considered as an alternative to net loss or any other measure of financial performance calculated and presented in accordance with GAAP. The use of Adjusted EBITDA as an analytical tool has limitations such as:
•
depreciation and amortization are non-cash charges, the assets being depreciated or amortized will often have to be replaced in the future and Adjusted EBITDA does not reflect cash requirements for such replacements; however, much of the depreciation and amortization currently reflected relates to amortization of acquired intangible assets as a result of business combination purchase accounting adjustments, which will not need to be replaced in the future;
•
Adjusted EBITDA may not reflect changes in, or cash requirements for, our working capital needs or contractual commitments;
•
Adjusted EBITDA does not reflect the potentially dilutive impact of stock-based compensation;
•
Adjusted EBITDA does not reflect interest or tax payments that could reduce cash available for use; and,
•
other companies, including companies in our industry, might calculate Adjusted EBITDA or similarly titled measures differently, which reduces their usefulness as comparative measures.
Because of these limitations, you should consider Adjusted EBITDA together with other financial performance measures, including various cash flow metrics, net loss and our other GAAP results.
24
Table of Contents
Results of Operations
Consolidated Statements of Operations Data
The following tables set forth our results of operations for the specified periods, as well as our results of operations for the specified periods as a percentage of revenue. The period-to-period comparisons of results of operations are not necessarily indicative of results for future periods.
Three Months Ended June 30,
Six Months Ended June 30,
2018
2017
2018
2017
Amount
Percent of Revenue
Amount
Percent of Revenue
Amount
Percent of Revenue
Amount
Percent of Revenue
(dollars in thousands, except share and per share data)
Revenue:
Subscription and support
$
33,154
92
%
$
19,407
83
%
$
60,883
90
%
$
37,542
85
%
Perpetual license
683
2
%
1,746
7
%
2,309
3
%
2,440
6
%
Total product revenue
33,837
94
%
21,153
90
%
63,192
93
%
39,982
91
%
Professional services
2,109
6
%
2,128
10
%
4,369
7
%
4,051
9
%
Total revenue
35,946
100
%
23,281
100
%
67,561
100
%
44,033
100
%
Cost of revenue:
Subscription and support
(1)(3)
9,580
27
%
6,676
29
%
18,829
28
%
12,569
29
%
Professional services
(1)
1,269
3
%
1,327
5
%
2,665
4
%
2,462
5
%
Total cost of revenue
10,849
30
%
8,003
34
%
21,494
32
%
15,031
34
%
Gross profit
25,097
70
%
15,278
66
%
46,067
68
%
29,002
66
%
Operating expenses:
Sales and marketing
(1)
5,248
15
%
4,037
17
%
9,656
14
%
7,258
16
%
Research and development
(1)
5,286
15
%
4,003
17
%
10,177
15
%
7,480
17
%
Refundable Canadian tax credits
(203
)
(1
)%
(112
)
—
%
(305
)
—
%
(229
)
(1
)%
General and administrative
(1)(2)
8,464
24
%
6,576
28
%
15,464
23
%
12,480
28
%
Depreciation and amortization
3,853
11
%
1,299
6
%
5,983
9
%
2,463
6
%
Acquisition-related expenses
3,140
8
%
2,278
10
%
6,242
9
%
5,969
14
%
Total operating expenses
25,788
72
%
18,081
78
%
47,217
70
%
35,421
80
%
Loss from operations
(691
)
(2
)%
(2,803
)
(12
)%
(1,150
)
(2
)%
(6,419
)
(14
)%
Other Expense:
Interest expense, net
(3,143
)
(9
)%
(1,160
)
(5
)%
(5,637
)
(8
)%
(2,095
)
(5
)%
Loss on debt extinguishment
—
—
%
(1,634
)
(7
)%
—
—
%
(1,634
)
(4
)%
Other income (expense), net
(524
)
(1
)%
(18
)
—
%
(221
)
(1
)%
(130
)
—
%
Total other expense
(3,667
)
(10
)%
(2,812
)
(12
)%
(5,858
)
(9
)%
(3,859
)
(9
)%
Loss before provision for income taxes
(4,358
)
(12
)%
(5,615
)
(24
)%
(7,008
)
(11
)%
(10,278
)
(23
)%
Provision for income taxes
(872
)
(3
)%
(196
)
(1
)%
(1,383
)
(1
)%
(1,147
)
(3
)%
Net loss
$
(5,230
)
(15
)%
$
(5,811
)
(25
)%
$
(8,391
)
(12
)%
$
(11,425
)
(26
)%
Net loss per common share, basic and diluted
$
(0.26
)
$
(0.33
)
$
(0.42
)
$
(0.66
)
Weighted-average common shares outstanding, basic and diluted
19,901,599
17,778,184
19,830,401
17,374,789
(1) Includes stock-based compensation detailed under Share-based Compensation in Note 9 — Stockholders' Equity.
(2)
Includes General and administrative stock-based compensation of $3,636 and $3,167 for the three months and $5,977 and $5,372 for the six months ended June 30, 2018 and June 30, 2017, respectively. General and administrative expense excluding stock-based compensation as a percentage of total revenues is 14% and 15% for the three months and 14% and 16% for the six months ended June 30, 2018 and June 30, 2017, respectively.
(3)
Includes depreciation and amortization of $1,192 and $1,349 for the three months ended June 30, 2018 and June 30, 2017, respectively, and $3,233 and $2,583 for the six months ended June 30, 2018 and June 30, 2017, respectively.
25
Table of Contents
Comparison of the
Three and Six
Months Ended
June 30, 2018
and
2017
Revenue
Three Months Ended June 30,
Six Months Ended June 30,
2018
2017
% Change
2018
2017
% Change
(dollars in thousands)
Revenue:
Subscription and support
$
33,154
$
19,407
71
%
$
60,883
$
37,542
62
%
Perpetual license
683
1,746
(61
)%
2,309
2,440
(5
)%
Total product revenue
33,837
21,153
60
%
63,192
39,982
58
%
Professional services
2,109
2,128
(1
)%
4,369
4,051
8
%
Total revenue
$
35,946
$
23,281
54
%
$
67,561
$
44,033
53
%
Percentage of revenue:
Subscription and support
92
%
83
%
90
%
85
%
Perpetual license
2
%
7
%
3
%
6
%
Total product revenue
94
%
90
%
93
%
91
%
Professional services
6
%
10
%
7
%
9
%
Total revenue
100
%
100
%
100
%
100
%
For the Three Months Ended June 30, 2018
Total revenue was
$35.9 million
in the
three months ended June 30, 2018
, compared to
$23.3 million
in the
three months ended June 30, 2017
,
an increase of
$12.7 million
, or
54%
.
The acquisitions not fully in the comparative period
contributed $13.2 million to the increase after the reduction of
$1.0 million
purchase accounting deferred revenue discount in the
three months ended June 30, 2018
. Therefore, total revenue for the organic business decreased by $0.5 million, or 2%.
Subscription and support revenue was
$33.2 million
in the
three months ended June 30, 2018
, compared to
$19.4 million
in the
three months ended June 30, 2017
,
an increase of
$13.7 million
, or
71%
.
The acquisitions not fully in the comparative period
contributed $12.6 million to the
increase
in subscription and support revenue after the reduction of
$1.0 million
purchase accounting deferred revenue discount in the
three months ended June 30, 2018
. Therefore, subscription and support revenue for the organic business increased by $1.1 million, or 6%.
Perpetual license revenue was
$0.7 million
in the
three months ended June 30, 2018
, as compared to
$1.7 million
in the
three months ended June 30, 2017
,
a decrease of
$1.1 million
, or
61%
.
The acquisitions not fully in the comparative period
contributed no perpetual license revenue in the
three months ended June 30, 2018
. Therefore, perpetual license revenue for the organic business decreased by $1.1 million, or 61%.
Professional services revenue was
$2.1 million
in the
three months ended June 30, 2018
, compared to
$2.1 million
in the
three months ended June 30, 2017
,
a decrease of
$19.0 thousand
, or
1%
.
The acquisitions not fully in the comparative period
contributed $0.6 million to the increase in professional services revenue in the
three months ended June 30, 2018
. Therefore, professional services revenue for the organic business decreased by $0.6 million, or 30%.
For the
Six Months Ended June 30, 2018
Total revenue was
$67.6 million
in the
six months ended June 30, 2018
, compared to
$44.0 million
in the
six months ended June 30, 2017
,
an increase of
$23.6 million
, or
53%
.
The acquisitions not fully in the comparative period
contributed $22.9 million to the increase after the reduction of
$2.4 million
purchase accounting deferred revenue discount in the
six months ended June 30, 2018
. Therefore, total revenue for the organic business increased by $0.7 million, or 2%.
Subscription and support revenue was
$60.9 million
in the
six months ended June 30, 2018
, compared to
$37.5 million
in the
six months ended June 30, 2017
,
an increase of
$23.4 million
, or
62%
.
The acquisitions not fully in the comparative period
contributed $21.2 million to the
increase
in subscription and support revenue after the reduction of
$2.4 million
purchase accounting deferred revenue discount in the
six months ended June 30, 2018
. Therefore, subscription and support revenue for the organic business increased by $2.2 million, or 6%.
26
Table of Contents
Perpetual license revenue was
$2.3 million
in the
six months ended June 30, 2018
, as compared to
$2.4 million
in the
six months ended June 30, 2017
,
a decrease of
$0.1 million
, or
5%
.
The acquisitions not fully in the comparative period
contributed $0.4 million to the increase in perpetual license revenue in the
six months ended June 30, 2018
. Therefore, perpetual license revenue for the organic business decreased by $0.5 million, or 21%.
Professional services revenue was
$4.4 million
in the
six months ended June 30, 2018
, compared to
$4.1 million
in the
six months ended June 30, 2017
,
an increase of
$0.3 million
, or
8%
.
The acquisitions not fully in the comparative period
contributed $1.3 million to the increase in professional services revenue in the
six months ended June 30, 2018
. Therefore, professional services revenue for the organic business decreased by $1.0 million, or 25%.
Cost of Revenue and Gross Profit Percentage
Three Months Ended June 30,
Six Months Ended June 30,
2018
2017
% Change
2018
2017
% Change
(dollars in thousands)
Cost of revenue:
Subscription and support
(1)
$
9,580
$
6,676
43
%
$
18,829
$
12,569
50
%
Professional services
1,269
1,327
(4
)%
2,665
2,462
8
%
Total cost of revenue
10,849
8,003
36
%
21,494
15,031
43
%
Gross profit
$
25,097
$
15,278
64
%
$
46,067
$
29,002
59
%
Percentage of total revenue:
Subscription and support
(1)
27
%
29
%
28
%
29
%
Professional services
3
%
5
%
4
%
5
%
Total cost of revenue
30
%
34
%
32
%
34
%
Gross profit
70
%
66
%
68
%
66
%
(1)
Includes depreciation, amortization and stock compensation expense as follows:
Depreciation
$
427
$
570
$
863
$
1,019
Amortization
$
765
$
779
$
2,370
$
1,564
Stock Compensation
$
190
$
113
$
268
$
131
For the Three Months Ended June 30, 2018
Cost of subscription and support revenue was
$9.6 million
in the
three months ended June 30, 2018
, compared to
$6.7 million
in the
three months ended June 30, 2017
, an increase of
$2.9 million
, or
43%
.
The acquisitions not fully in the comparative period
contributed $3.8 million to the increase to cost of subscription and support revenue, primarily related to an increase of mobile messaging costs associated with the Waterfall product line, increased variable phone charges associated with the InterFAX product line, and increased amortization of acquired intangible assets in the
three months ended June 30, 2018
. Therefore, cost of subscription and support revenue for the organic portion of our business decreased by $0.9 million, primarily related to a reduction in hosting infrastructure costs.
Cost of professional services revenue was
$1.3 million
in the
three months ended June 30, 2018
, compared to
$1.3 million
in the
three months ended June 30, 2017
,
a decrease of
$0.1 million
, or
4%
.
The acquisitions not fully in the comparative period
contributed $0.2 million to the increase to cost of professional services revenue, primarily related to an increase in personnel and related costs in the
three months ended June 30, 2018
. Therefore, cost of professional services revenue for the organic portion of our business decreased by $0.3 million, primarily related to personnel and related expenses, most of which were the result of our planned operating efficiencies.
27
Table of Contents
For the
Six Months Ended June 30, 2018
Cost of subscription and support revenue was
$18.8 million
in the
six months ended June 30, 2018
, compared to
$12.6 million
in the
six months ended June 30, 2017
, an increase of
$6.3 million
, or
50%
.
The acquisitions not fully in the comparative period
contributed $7.2 million to the increase to cost of subscription and support revenue, primarily related to an increase of mobile messaging costs associated with the Waterfall product line, increased variable phone charges associated with the InterFAX product line, and increased amortization of acquired intangible assets in the
six months ended June 30, 2018
. Therefore, cost of subscription and support revenue for the organic portion of our business decreased by $0.9 million, primarily related to a reduction in hosting infrastructure costs.
Cost of professional services revenue was
$2.7 million
in the
six months ended June 30, 2018
, compared to
$2.5 million
in the
six months ended June 30, 2017
,
an increase of
$0.2 million
, or
8%
.
The acquisitions not fully in the comparative period
contributed $0.3 million to the increase to cost of professional services revenue, primarily related to an increase in personnel and related costs in the
six months ended June 30, 2018
. Therefore, cost of subscription and support revenue for the organic portion of our business decreased by $0.1 million, primarily related to personnel and related costs, most of which were the result of our planned operating efficiencies.
Operating Expenses
Sales and Marketing Expense
Three Months Ended June 30,
Six Months Ended June 30,
2018
2017
% Change
2018
2017
% Change
(dollars in thousands)
Sales and marketing
(1)
$
5,248
$
4,037
30
%
$
9,656
$
7,258
33
%
Percentage of total revenue
15
%
17
%
14
%
16
%
(1)
Includes stock compensation expense as follows:
Stock Compensation
$
154
$
54
$
199
$
77
For the Three Months Ended June 30, 2018
Sales and marketing expense was
$5.2 million
in the
three months ended June 30, 2018
, compared to
$4.0 million
in the
three months ended June 30, 2017
,
an increase of
$1.2 million
, or
30%
.
The acquisitions not fully in the comparative period
contributed $1.4 million to the increase in sales and marketing expense, primarily consisting of personnel and related costs in the
three months ended June 30, 2018
. Therefore, sales and marketing expense for the organic portion of our business decreased by $0.2 million, primarily related to the deferral of sales commissions expense as a result of adopting ASC 606.
For the
Six Months Ended June 30, 2018
Sales and marketing expense was
$9.7 million
in the
six months ended June 30, 2018
, compared to
$7.3 million
in the
six months ended June 30, 2017
,
an increase of
$2.4 million
, or
33%
.
The acquisitions not fully in the comparative period
contributed $3.0 million to the increase in sales and marketing expense, primarily consisting of personnel and related costs in the
three months ended June 30, 2018
. Therefore, sales and marketing expense for the organic portion of our business decreased by $0.6 million, primarily related to the deferral of sales commissions expense as a result of adopting ASC 606.
28
Table of Contents
Research and Development Expense
Three Months Ended June 30,
Six Months Ended June 30,
2018
2017
% Change
2018
2017
% Change
(dollars in thousands)
Research and development
(1)
$
5,286
$
4,003
32
%
$
10,177
$
7,480
36
%
Refundable Canadian tax credits
(203
)
(112
)
81
%
(305
)
(229
)
33
%
Total research and development
$
5,083
$
3,891
31
%
$
9,872
$
7,251
36
%
Percentage of total revenue:
Research and development
15
%
17
%
15
%
17
%
Refundable Canadian tax credits
(1
)%
—
%
—
%
(1
)%
Total research and development
14
%
17
%
15
%
16
%
(1)
Includes stock compensation expense as follows:
Stock Compensation
$
375
$
282
$
488
$
341
For the Three Months Ended June 30, 2018
Research and development expense was
$5.3 million
in the
three months ended June 30, 2018
, compared to
$4.0 million
in the
three months ended June 30, 2017
,
an increase of
$1.3 million
,
or
32%
.
The acquisitions not fully in the comparative period
contributed $1.4 million to the increase in research and development expense primarily consisting of personnel and related costs in the
three months ended June 30, 2018
. Therefore, research and development costs for the organic portion of our business decreased by $0.1 million primarily related to personnel and related expenses, most of which were the result of our planned operating efficiencies.
Refundable Canadian tax credits were $
0.2 million
in the
three months ended June 30, 2018
, compared to
$0.1 million
in the
three months ended June 30, 2017
. This increase was due to $0.1 million of one-time additional refundable Canadian tax credits awarded to the Company upon settlement of the Company's 2017 R&D tax credit claims.
For the
Six Months Ended June 30, 2018
Research and development expense was
$10.2 million
in the
six months ended June 30, 2018
, compared to
$7.5 million
in the
six months ended June 30, 2017
,
an increase of
$2.7 million
,
or
36%
.
The acquisitions not fully in the comparative period
contributed $2.6 million to the increase in research and development costs primarily consisting of personnel and related costs in the
six months ended June 30, 2018
. Therefore, research and development costs for the organic portion of our business increased by $0.1 million due to an increase in expense for outsourced contractors.
Refundable Canadian tax credits were
$0.3 million
in the
six months ended June 30, 2018
, compared to
$0.2 million
in the
six months ended June 30, 2017
. This increase was due to $0.1 million of one-time additional refundable Canadian tax credits awarded to the Company upon settlement of the Company's 2017 R&D tax credit claims.
29
Table of Contents
General and Administrative Expense
Three Months Ended June 30,
Six Months Ended June 30,
2018
2017
% Change
2018
2017
% Change
(dollars in thousands)
General and administrative
(1)
$
8,464
$
6,576
29
%
$
15,464
$
12,480
24
%
Percentage of total revenue
24
%
28
%
23
%
28
%
(1)
Includes stock compensation expense as follows:
Stock Compensation
$
3,303
$
3,167
$
5,644
$
5,371
For the Three Months Ended June 30, 2018
General and administrative expense was
$8.5 million
in the
three months ended June 30, 2018
, compared to
$6.6 million
in the
three months ended June 30, 2017
,
an increase of
$1.9 million
, or
29%
. An increase in general administrative expense of $0.4 million was due to
the acquisitions not fully in the comparative period
, which consisted primarily of personnel and related costs in the
three months ended June 30, 2018
. Therefore, general and administrative expense for the organic portion of our business increased by $1.5 million, which was driven primarily by stock compensation and personnel related expenses.
For the
Six Months Ended June 30, 2018
General and administrative expense was
$15.5 million
in the
six months ended June 30, 2018
, compared to
$12.5 million
in the
six months ended June 30, 2017
,
an increase of
$3.0 million
, or
24%
. An increase in general administrative expense of $0.7 million was due to
the acquisitions not fully in the comparative period
, which consisted primarily of personnel and related expenses in the
six months ended June 30, 2018
. Therefore, general and administrative expense for the organic portion of our business increased by $2.3 million, which was driven primarily by stock compensation and personnel related expenses.
Depreciation and Amortization Expense
Three Months Ended June 30,
Six Months Ended June 30,
2018
2017
% Change
2018
2017
% Change
(dollars in thousands)
Depreciation and amortization:
Depreciation
$
133
$
122
9
%
$
253
$
235
8
%
Amortization
3,720
1,177
216
%
5,731
2,228
157
%
Total depreciation and amortization
$
3,853
$
1,299
197
%
$
5,984
$
2,463
143
%
Percentage of total revenue:
Depreciation
1
%
1
%
1
%
1
%
Amortization
10
%
5
%
8
%
5
%
Total depreciation and amortization
11
%
6
%
9
%
6
%
For the Three Months Ended June 30, 2018
Depreciation and amortization expense was
$3.9 million
in the
three months ended June 30, 2018
, compared to
$1.3 million
in the
three months ended June 30, 2017
,
an increase of
$2.6 million
, or
197%
.
The acquisitions not fully in the comparative period
increased depreciation and amortization expense by $2.7 million in the
three months ended June 30, 2018
, while the depreciation and amortization expense for the organic portion of our business decreased by $0.1 million as a result of assets acquired in earlier years becoming fully amortized or depreciated.
For the
Six Months Ended June 30, 2018
Depreciation and amortization expense was
$6.0 million
in the
six months ended June 30, 2018
, compared to
$2.5 million
in the
six months ended June 30, 2017
,
an increase of
$3.5 million
, or
143%
.
The acquisitions not fully in the comparative period
increased depreciation and amortization expense by $3.7 million in the
six months ended June 30, 2018
,
30
Table of Contents
while the depreciation and amortization expense for the organic portion of our business decreased by $0.2 million as a result of assets acquired in earlier years becoming fully amortized or depreciated.
Acquisition-related Expenses
Three Months Ended June 30,
Six Months Ended June 30,
2018
2017
% Change
2018
2017
% Change
(dollars in thousands)
Acquisition-related expenses
$
3,140
$
2,278
38
%
$
6,242
$
5,969
5
%
Percentage of total revenue
8
%
10
%
9
%
14
%
For the Three Months Ended June 30, 2018
Acquisition related expense was
$3.1 million
in the
three months ended June 30, 2018
, compared to
$2.3 million
in the
three months ended June 30, 2017
,
an increase of
$0.9 million
, or
38%
. These one-time acquisition related expenses vary by acquisition and are expensed as incurred. The level of acquisition activity varies from period to period and, as a result, year-over-year comparison of these expenses are not necessarily meaningful due to the one-time nature of these expenses.
For the
Six Months Ended June 30, 2018
Acquisition related expense was
$6.2 million
in the
six months ended June 30, 2018
, compared to
$6.0 million
in the
six months ended June 30, 2017
,
an increase of
$0.2 million
, or
5%
. These one-time acquisition related expenses vary by acquisition and are expensed as incurred. The level of acquisition activity varies from period to period and, as a result, year-over-year comparison of these expenses are not necessarily meaningful due to the one-time nature of these expenses.
31
Table of Contents
Other Income (Expense)
Three Months Ended June 30,
Six Months Ended June 30,
2018
2017
% Change
2018
2017
% Change
(dollars in thousands)
Other expense:
Interest expense, net
$
(3,143
)
$
(1,160
)
171
%
$
(5,637
)
$
(2,095
)
169
%
Loss on debt extinguishment
—
(1,634
)
(100
)%
—
(1,634
)
(100
)%
Other income (expense), net
(524
)
(18
)
2,811
%
(221
)
(130
)
70
%
Total other expense
$
(3,667
)
$
(2,812
)
30
%
$
(5,858
)
$
(3,859
)
52
%
Percentage of total revenue:
Interest expense, net
(9
)%
(5
)%
(8
)%
(5
)%
Loss on debt extinguishment
—
%
(7
)%
—
%
(4
)%
Other income (expense), net
(1
)%
—
%
(1
)%
—
%
Total other expense
(10
)%
(12
)%
(9
)%
(9
)%
For the Three Months Ended June 30, 2018
Interest
expense
was
$3.1 million
in the
three months ended June 30, 2018
, compared to
$1.2 million
in the
three months ended June 30, 2017
, an increase in interest
expense
of
$1.9 million
, or
171%
. The increase was due to an increase in borrowing on our debt facility for the RightAnswers, Waterfall, Qvidian, and InterFAX acquisitions in April 2017, July 2017, November 2017, and March 2018, respectively.
Other
expense
was
$0.5 million
in the
three months ended June 30, 2018
, compared to other
expense
of
$18.0 thousand
in the
three months ended June 30, 2017
. Other expense was recognized in the
three months ended June 30, 2018
due primarily to a foreign exchange loss related to the cash indemnification holdback from the InterFAX acquisition and an increase to an earnout estimate.
For the
Six Months Ended June 30, 2018
Interest
expense
was
$5.6 million
in the
six months ended June 30, 2018
, compared to
$2.1 million
in the
six months ended June 30, 2017
, an increase in interest
expense
of
$3.5 million
, or
169%
. The increase was due to an increase in borrowing on our debt facility for the RightAnswers, Waterfall, Qvidian, and InterFAX acquisitions in April 2017, July 2017, November 2017, and March 2018 respectively.
Other
expense
was
$0.2 million
in the
six months ended June 30, 2018
, compared to other
expense
of
$0.1 million
in the
six months ended June 30, 2017
. Other income was recognized in the
six months ended June 30, 2018
due to a claim on the seller indemnity cash holdback related to the acquisition of RightAnswers, a foreign exchange loss related to the cash indemnification holdback from the InterFAX acquisition and an increase to an earnout estimate.
.
32
Table of Contents
Provision for Income Taxes
Three Months Ended June 30,
Six Months Ended June 30,
2018
2017
% Change
2018
2017
% Change
(dollars in thousands)
Provision for income taxes
$
(872
)
$
(196
)
345
%
$
(1,383
)
$
(1,147
)
21
%
Percentage of total revenue
(3
)%
(1
)%
(1
)%
(3
)%
For the Three Months Ended June 30, 2018
Provision for income taxes was
$0.9 million
in the
three months ended June 30, 2018
, compared to the provision for income taxes of
$0.2 million
in the
three months ended June 30, 2017
, an increase of
$0.7 million
. The change in provision was due primarily to increases related to the addition of profitable operations in Ireland and Israel and recognition of additional prior year tax accrual under ASC 740-10, less decreases related to the reduction in the US federal tax rate per the Tax Act as applied to tax deductible goodwill.
For the
Six Months Ended June 30, 2018
Provision for income taxes was
$1.4 million
in the
six months ended June 30, 2018
, compared to the provision for income taxes of
$1.1 million
six months ended June 30, 2017
, an increase of
$0.3 million
. The change in provision was due primarily to increases related to the addition of profitable operations in Ireland and Israel and recognition of additional prior year tax accrual under ASC 740-10, less decreases related to the reduction in the US federal tax rate per the Tax Act as applied to tax deductible goodwill.
Liquidity and Capital Resources
To date, we have financed our operations primarily through capital raising including sales of our common stock, cash from operating activities, borrowing under our credit facility, and the issuance of notes to sellers in some of our acquisitions.
On June 6, 2017, the Company closed an underwritten public offering of its common stock resulting in the sale and issuance of 2,139,534 common shares at an offering price to the public of $21.50 per share. The net proceeds of the registered public offering were approximately
$42.6 million
, net of issuance costs.
As of
June 30, 2018
, the Company may issue up to approximately
$29.0 million
of securities under the remaining capacity of its currently effective S-3 shelf registration.
As of
June 30, 2018
, we had cash and cash equivalents of
$19.0 million
,
$40.0 million
of available borrowings under our loan and security agreements (excluding the
$55.0 million
uncommitted Accordion in our Credit Agreement), and
$161.9 million
of borrowings outstanding under our loan and security agreements. As of
December 31, 2017
, we had cash and cash equivalents of
$22.3 million
,
$30.0 million
of available borrowings under our loan and security agreements (excluding the
$55.0 million
uncommitted Accordion in our Credit Agreement), and
$113.8 million
of borrowings outstanding under our loan and security agreements.
Sixth Amendment to Credit Facility
On March 21, 2018, the Company entered into a sixth amendment to its Credit Agreement dated May 14, 2015, as amended, among, inter alia, the Company, certain of its subsidiaries, and each of the lenders named in the Credit Agreement (the “Credit Facility”) with Wells Fargo Capital Finance and CIT Bank, N.A. as joint lead arrangers, and including Goldman Sachs Bank USA, Regions Bank, and Citizens Bank, N.A. (collectively, the "Lenders"), with a Consent and Sixth Amendment to Credit Agreement (the “Sixth Amendment”).
The Sixth Amendment to the Credit Facility provides for a
$258.7 million
credit facility, including (i) a fully drawn
$161.9 million
term loan, (ii) a fully available
$30.0 million
delayed draw term loan commitment (the "DDTL"), (iii) a fully available
$10.0 million
revolving loan commitment, and (iv) a
$55.0 million
uncommitted accordion.
Specifically, the Credit Facility provided for
$163.7 million
of term debt comprised of (i) a fully drawn U.S. term loan facility in an aggregate principal amount of
$158.4 million
(the “U.S. Term Loan”), and (ii) a fully drawn Canadian term loan facility in an aggregate principal amount of
$5.3 million
(the “Canadian Term Loan” together with the U.S. and Canadian Term Loans, the “Term Loans”). The Credit Facility provides that any principal repayments under the Term Loans shall reduce the amount available under the term loan facilities.
33
Table of Contents
In addition, the Credit Facility also provides for revolvers of
$10.0 million
, comprised of (i) a U.S. revolving credit facility in an aggregate principal amount of up to
$9.0 million
(the “U.S. Revolver”), and (ii) a Canadian revolving credit facility in an aggregate principal amount of up to
$1.0 million
(the “Canadian Revolver” and, together with the U.S. Revolver, the “Revolver”).
As of
June 30, 2018
and
December 31, 2017
, we had a working capital
deficit
of
$27.8 million
and
$23.5 million
, respectively, which included
$44.4 million
and
$43.8 million
of deferred revenue recorded as a current liability as of
June 30, 2018
and
December 31, 2017
, respectively. This deferred revenue will be recognized as revenue in accordance with our revenue recognition policy.
The following table summarizes our cash flows for the periods indicated:
Six Months Ended June 30,
2018
2017
(dollars in thousands)
Consolidated Statements of Cash Flow Data:
Net cash provided by operating activities
$
3,740
$
5,742
Net cash used in investing activities
(45,877
)
(37,471
)
Net cash provided by financing activities
39,220
60,201
Effect of exchange rate fluctuations on cash
(372
)
190
Change in cash and cash equivalents
(3,289
)
28,662
Cash and cash equivalents, beginning of period
22,326
28,758
Cash and cash equivalents, end of period
$
19,037
$
57,420
Cash Flows from Operating Activities
Cash used in operating activities is significantly influenced by the amount of cash we invest in personnel and infrastructure to support the anticipated growth of our business. Our operating assets and liabilities consist primarily of cash, receivables from customers, prepaid assets, unbilled professional services, accounts payable, accrued compensation and other accrued expenses, and deferred revenues. The volume of professional services rendered and the related timing of collections on those bookings, as well as payments of our accounts payable, accrued payroll and related benefits, affect these account balances.
Our cash provided by operating activities for the
six months ended June 30, 2018
primarily reflects our net loss of
$8.4 million
plus non-cash expenses that included
$9.2 million
of depreciation and amortization,
$6.6 million
of non-cash stock compensation expense,
$1.1 million
of amortization of commissions deferred under ASC 606,
$0.4 million
of non-cash interest,
$0.3 million
of deferred income taxes, and
$0.3 million
of foreign currency re-measurement
losses
. Working capital sources of cash included a
$3.0 million
decrease
in accounts receivable. Working capital uses of cash included a
$2.5 million
increase
in prepaids and other, a
$0.5 million
decrease
in accounts payable, and a
$3.9 million
decrease
in accrued expenses and a
$1.8 million
decrease
in deferred revenue.
A substantial source of cash is invoicing for subscriptions and support fees in advance, which is recorded as deferred revenue, and is included on our consolidated balance sheet as a liability. Deferred revenue consists of the unearned portion of booked fees for our software subscriptions and support, which is amortized into revenue in accordance with our revenue recognition policy. We assess our liquidity, in part, through an analysis of new subscriptions invoiced, expected cash receipts on new and existing subscriptions, and our ongoing operating expense requirements.
Cash Flows from Investing Activities
Our primary investing activities have consisted of acquisitions of complementary technologies, products and businesses. As our business grows, we expect our primary investing activities to continue to further expand our family of software applications and infrastructure and support additional personnel.
For the
six months ended June 30, 2018
, cash used in investing activities for business combinations, consisted of (i) purchases of businesses of
$45.4 million
, and (ii) purchases of property and equipment of
$0.5 million
.
Our future capital requirements will depend on many factors, including our growth rate, the timing and extent of spending to support research and development efforts, the expansion of sales and marketing activities, the introduction of new
34
Table of Contents
and enhanced applications and professional service offerings, and acquisitions of complementary technologies, products and businesses.
Cash Flows from Financing Activities
Our primary financing activities have consisted of capital raised to fund our operations, proceeds from debt obligations incurred to finance our operations, repayments of our debt obligations and share based payment activity.
During the
six months ended June 30, 2018
, we received
$0.4 million
, net of issuance costs, related to the issuance of our common stock, borrowed
$49.4 million
, net of issuance costs, in term loans, repaid
$1.9 million
of term loans payable, paid
$4.3 million
in additional consideration to sellers of acquired businesses, paid
$3.9 million
in taxes related to net share settlements of restricted stock vesting events, and made principal payments of
$0.5 million
on capital leases.
Loan
and Security Agreements
See
Note
6
- Debt for more information regarding our Loan and Security Agreements and outstanding debt as of
June 30, 2018
.
Off-Balance Sheet Arrangements
During the
six
months ended
June 30, 2018
and
June 30, 2017
, respectively, we did not have any relationships with unconsolidated organizations or financial partnerships, such as structured finance or special-purpose entities, that would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes.
Critical Accounting Policies and the Use of Estimates
We prepare our consolidated financial statements in accordance with generally accepted accounting principles in the United States. The preparation of consolidated financial statements also requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, costs and expenses and related disclosures. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances. Actual results could differ significantly from the estimates made by our management. To the extent that there are differences between our estimates and actual results, our future financial statement presentation, financial condition, results of operations and cash flows will be affected. We believe that the accounting policies discussed below are critical to understanding our historical and future performance, as these policies relate to the more significant areas involving management’s judgments and estimates.
The following critical accounting policies reflect significant judgments and estimates used in the preparation of our consolidated financial statements:
• revenue recognition and deferred revenue;
• stock-based compensation;
• deferred sales commissions and sales commission expense;
• income taxes; and
• business combinations and the recoverability of goodwill and long-lived assets.
Other Key Accounting Policies
Our unaudited interim financial statements and other financial information for the
three and six
months ended
June 30, 2018
, as presented herein and in Item 1 to this Quarterly Report on Form 10-Q, reflects no material changes in our critical accounting policies and estimates as set forth in our Annual report on Form 10-K for the year ended
December 31, 2017
filed with the SEC on March 9,
2018
. Please refer to this Annual Report for a detailed description of our critical accounting policies that involve significant management judgment.
We evaluate our estimates, judgments and assumptions on an ongoing basis, and while we believe that our estimates, judgments and assumptions are reasonable, they are based upon information available at the time. Actual results may differ significantly from these estimates under different assumptions, judgments or conditions.
Under Section 107(b) of the JOBS Act, emerging growth companies can delay adopting new or revised accounting standards until such time as those standards apply to private companies. We are choosing to opt out of such extended transition period, however, and we will comply with new or revised accounting standards on the relevant dates on which adoption of
35
Table of Contents
such standards is required for non-emerging growth companies. Section 107 of the JOBS Act provides that our decision to opt out of the extended transition period for complying with new or revised accounting standards is irrevocable.
36
Table of Contents
Item 3. Quantitative and Qualitative Disclosures About Market Risk
We have operations both within the United States and internationally, and we are exposed to market risks in the ordinary course of our business. These risks primarily include interest rate, foreign exchange and inflation risks, as well as risks relating to changes in the general economic conditions in the countries where we conduct business. The statement of operations impact is mitigated by having an offsetting liability in deferred revenue to partially or
completely offset against the outstanding receivable if an account should become uncollectible. Our cash balances are kept in customary operating accounts, a portion of which are insured by the Federal Deposit Insurance Corporation, and uninsured money market accounts. The majority of our cash balances in money market accounts are with Comerica Bank, our former lender under our loan and security agreements. To date, we have not used derivative instruments to mitigate the impact of our market risk exposures. We also have not used, nor do we intend to use, derivatives for trading or speculative purposes.
Interest Rate Risk
Our exposure to market risk for changes in interest rates primarily relates to our cash equivalents and any variable rate indebtedness. The primary objective of our investment activities is to preserve principal while maximizing yields without significantly increasing risk. This objective is accomplished currently by making diversified investments, consisting only of money market mutual funds and certificates of deposit. Any draws under our loan and security agreements bear interest at a variable rate tied to the prime rate. As of
June 30, 2018
, we had a principal balance of
$156.7 million
under our U.S. Term Loan,
none
under our U.S. Revolver,
$5.3 million
under our Canadian Term Loan and
none
under our Canadian Revolver.
As of
December 31, 2017
, we had a principal balance of
$108.5 million
under our U.S. Loan Agreement and
$5.3 million
under our Canadian Loan Agreement.
Foreign Currency Exchange Risk
Our results of operations and cash flows are subject to fluctuations due to changes in foreign currency exchange rates, which expose us to foreign exchange rate risk. In addition, we incur a portion of our operating expenses in foreign currencies, including Canadian dollars, British pounds and Euros, and in the future as we expand into other foreign countries, we expect to incur operating expenses in other foreign currencies. In addition, our customers are generally invoiced in the currency of the country in which they are located. We are exposed to foreign exchange rate fluctuations as the financial results of our international operations are translated from the local functional currency into U.S. dollars upon consolidation. A decline in the U.S. dollar relative to foreign functional currencies would increase our non-U.S. revenue and improve our operating results. Conversely, if the U.S. dollar strengthens relative to foreign functional currencies, our revenue and operating results would be adversely affected. The effect of a hypothetical 10% change in foreign currency exchange rates applicable to our business would have resulted in a change in revenue of
$1.3 million
for the
six months ended June 30, 2018
. To date, we have not engaged in any hedging strategies. As our international operations grow, we will continue to reassess our approach to manage our risk relating to fluctuations in foreign currency exchange rates.
Inflation
We do not believe that inflation had a material effect on our business, financial condition or results of
operations in the last three fiscal years. If our costs were to become subject to significant inflationary pressures, we
may not be able to fully offset such higher costs through price increases. Our inability or failure to do so could harm
our business, financial condition and results of operations.
37
Table of Contents
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
The term “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act refers to controls and procedures that are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that such information is accumulated and communicated to a company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure.
Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures as of
June 30, 2018
, the end of the period covered by this Quarterly Report on Form 10-Q. Based upon such evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures were effective as of such date.
38
Table of Contents
PART II – OTHER INFORMATION
Item 1A. Risk Factors
The risk factor set forth below replaces the risk factor in our Annual Report on Form 10-K for the
year ended December 31, 2017
, entitled "Our loan facility contains operating and financial covenants that may restrict our business and financing activities." Other than the risk factor set forth below, there have been no material changes from the risk factors disclosed in our Annual Report on Form 10-K for the
year ended December 31, 2017
.
Our Credit Facility contains operating and financial covenants that may restrict our business and financing activities.
On May 14, 2015, we entered into a credit agreement with Wells Fargo Capital Finance and other lenders named in the credit agreement, which has been amended though a series of redeterminations and expanded to include a syndicate of banks (as amended, the "Credit Facility"). On March 21, 2018, the Credit Facility was amended with the Consent and Sixth Amendment to Credit Agreement (the "Sixth Amendment").
Our obligations and the obligations of the co-borrowers and any guarantors under the Credit Facility are secured by a security interest in substantially all of our assets and assets of the co-borrowers’ and of any guarantors, including intellectual property. The terms of the Credit Facility limits, among other things, our ability to
•
sell, lease, license or otherwise dispose of assets;
•
undergo a change in control;
•
consolidate or merge with or into other entities;
•
make or own loans, investments and acquisitions;
•
create, incur or assume guarantees in respect of obligations of other persons;
•
create, incur or assume liens and other encumbrances; or
•
pay dividends or make distributions on, or purchase or redeem, our capital stock.
Furthermore, the Credit Facility requires us and our subsidiaries to comply with certain financial covenants. The operating and other restrictions and covenants in the Credit Facility, and in any future financing arrangements that we may enter into, may restrict our ability to finance our operations, engage in certain business activities, or expand or fully pursue our business strategies, or otherwise limit our discretion to manage our business. Our ability to comply with these restrictions and covenants may be affected by events beyond our control, and we may not be able to meet those restrictions and covenants. A breach of any of the restrictions and covenants could result in a default under the Credit Facility or any future financing arrangements, which could cause any outstanding indebtedness under the credit facility or under any future financing arrangements to become immediately due and payable, and result in the termination of commitments to extend further credit.
As of
June 30, 2018
, there was
$161.9 million
outstanding under the Credit Facility,
$161.9 million
of which was outstanding under the term loan portion, none outstanding under the
$30.0 million
delayed draw term loan, none outstanding under the
$10.0 million
revolving portion of the Credit Facility, and none outstanding under the
$55.0 million
uncommitted loan feature.
Item 6. Exhibits
See the Exhibit Index immediately following this page, which is incorporated herein by reference.
39
Table of Contents
EXHIBIT INDEX
Exhibit Number
Exhibit Description
10.1*
Seventh Amendment to Credit Agreement dated July 31, 2018, among, inter alia, the Company and certain of its domestic and Canadian subsidiaries, as borrowers, and each of the lenders party thereto.
31.1*
Certification of Chief Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*
Certification of Chief Financial Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1**
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2**
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS***
XBRL Instance Document
101.SCH***
XBRL Taxonomy Extension Schema Document
101.CAL***
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF***
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB***
XBRL Taxonomy Extension Label Linkbase Document
101.PRE***
XBRL Taxonomy Extension Presentation Linkbase Document
*
Filed herewith.
**
Furnished herewith.
***
The financial information contained in these XBRL documents is unaudited and these are not the official publicly filed financial statements of Upland Software, Inc. Investors should continue to rely on the official filed version of the furnished documents and not rely on this information in making investment decisions. In accordance with Rule 402 of Regulation S-T, the information in these exhibits shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
40
Table of Contents
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.
UPLAND SOFTWARE, INC.
Dated: August 9, 2018
/s/ Michael D. Hill
Michael D. Hill
Chief Financial Officer
41