(Commission File Number) | (IRS Employer Identification Number) |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||
Exhibit Number | Description | |||||||
99.1 | ||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
Date: October 27, 2022 | AppFolio, Inc. | ||||||||||
By: /s/ Fay Sien Goon | |||||||||||
Name: Fay Sien Goon | |||||||||||
Title: Chief Financial Officer |
September 30, 2022 | December 31, 2021 | |||||||||||||
Assets | ||||||||||||||
Current assets | ||||||||||||||
Cash and cash equivalents | $ | 67,232 | $ | 57,847 | ||||||||||
Investment securities—current | 72,018 | 64,600 | ||||||||||||
Accounts receivable, net | 14,884 | 12,595 | ||||||||||||
Prepaid expenses and other current assets | 22,660 | 23,553 | ||||||||||||
Total current assets | 176,794 | 158,595 | ||||||||||||
Investment securities—noncurrent | 45,200 | 61,076 | ||||||||||||
Property and equipment, net | 27,633 | 30,479 | ||||||||||||
Operating lease right-of-use assets | 28,539 | 41,710 | ||||||||||||
Capitalized software development costs, net | 36,002 | 41,212 | ||||||||||||
Goodwill | 56,060 | 56,147 | ||||||||||||
Intangible assets, net | 5,810 | 11,711 | ||||||||||||
Other long-term assets | 8,844 | 7,087 | ||||||||||||
Total assets | $ | 384,882 | $ | 408,017 | ||||||||||
Liabilities and Stockholders’ Equity | ||||||||||||||
Current liabilities | ||||||||||||||
Accounts payable | $ | 1,508 | $ | 1,704 | ||||||||||
Accrued employee expenses—current | 29,496 | 30,065 | ||||||||||||
Accrued expenses | 16,161 | 13,284 | ||||||||||||
Other current liabilities | 10,600 | 7,589 | ||||||||||||
Total current liabilities | 57,765 | 52,642 | ||||||||||||
Operating lease liabilities | 53,256 | 55,733 | ||||||||||||
Other liabilities | 1,989 | 2,261 | ||||||||||||
Stockholders’ equity | 271,872 | 297,381 | ||||||||||||
Total liabilities and stockholders’ equity | $ | 384,882 | $ | 408,017 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Revenue | $ | 125,079 | $ | 95,809 | $ | 347,825 | $ | 263,770 | |||||||||||||||
Costs and operating expenses: | |||||||||||||||||||||||
Cost of revenue (exclusive of depreciation and amortization)(1) | 50,707 | 38,730 | 141,484 | 104,847 | |||||||||||||||||||
Sales and marketing(1) | 25,644 | 19,362 | 77,558 | 53,255 | |||||||||||||||||||
Research and product development(1) | 28,959 | 16,500 | 79,966 | 46,389 | |||||||||||||||||||
General and administrative(1) | 19,347 | 13,404 | 76,258 | 40,971 | |||||||||||||||||||
Depreciation and amortization | 8,241 | 7,826 | 24,977 | 22,844 | |||||||||||||||||||
Total costs and operating expenses | 132,898 | 95,822 | 400,243 | 268,306 | |||||||||||||||||||
Loss from operations | (7,819) | (13) | (52,418) | (4,536) | |||||||||||||||||||
Other income (loss), net | 4,221 | (353) | 4,256 | 705 | |||||||||||||||||||
Interest income | 374 | 65 | 632 | 173 | |||||||||||||||||||
Loss before provision for (benefit from) income taxes | (3,224) | (301) | (47,530) | (3,658) | |||||||||||||||||||
Provision for (benefit from) income taxes | 938 | (160) | 889 | (6,017) | |||||||||||||||||||
Net (loss) income | $ | (4,162) | $ | (141) | $ | (48,419) | $ | 2,359 | |||||||||||||||
Net (loss) income per common share: | |||||||||||||||||||||||
Basic | $ | (0.12) | $ | — | $ | (1.39) | $ | 0.07 | |||||||||||||||
Diluted | $ | (0.12) | $ | — | $ | (1.39) | $ | 0.07 | |||||||||||||||
Weighted average common shares outstanding: | |||||||||||||||||||||||
Basic | 35,043 | 34,614 | 34,936 | 34,525 | |||||||||||||||||||
Diluted | 35,043 | 34,614 | 34,936 | 35,695 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Costs and operating expenses: | |||||||||||||||||||||||
Cost of revenue (exclusive of depreciation and amortization) | $ | 789 | $ | 575 | $ | 1,873 | $ | 1,509 | |||||||||||||||
Sales and marketing | 2,023 | 738 | 5,496 | 1,587 | |||||||||||||||||||
Research and product development | 4,330 | 1,451 | 11,160 | 3,522 | |||||||||||||||||||
General and administrative | 3,688 | 1,299 | 9,680 | 3,435 | |||||||||||||||||||
Total stock-based compensation expense | $ | 10,830 | $ | 4,063 | $ | 28,209 | $ | 10,053 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (in thousands) | |||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Cash from operating activities | |||||||||||||||||||||||
Net (loss) income | $ | (4,162) | $ | (141) | $ | (48,419) | $ | 2,359 | |||||||||||||||
Adjustments to reconcile net (loss) income to net cash used in operating activities: | |||||||||||||||||||||||
Depreciation and amortization | 7,658 | 7,355 | 23,295 | 21,545 | |||||||||||||||||||
Amortization of operating lease right-of-use assets | 689 | 913 | 2,498 | 2,312 | |||||||||||||||||||
Impairment | — | — | 19,792 | — | |||||||||||||||||||
Deferred income taxes | 158 | (308) | (1,392) | (6,394) | |||||||||||||||||||
Stock-based compensation, including as amortized | 11,413 | 4,534 | 29,891 | 11,352 | |||||||||||||||||||
Gain on sale of business | (4,156) | (21) | (4,156) | (380) | |||||||||||||||||||
Other | (92) | 309 | (86) | 89 | |||||||||||||||||||
Changes in operating assets and liabilities: | |||||||||||||||||||||||
Accounts receivable | 345 | 2,657 | (2,579) | (1,350) | |||||||||||||||||||
Prepaid expenses and other current assets | (507) | (1,387) | (3,159) | (3,558) | |||||||||||||||||||
Other assets | (321) | (199) | (1,629) | (1,181) | |||||||||||||||||||
Accounts payable | 214 | 83 | 231 | 1,384 | |||||||||||||||||||
Accrued employee expenses—current | 2,395 | (1,303) | (822) | 6,335 | |||||||||||||||||||
Accrued expenses | 809 | 1,621 | 3,991 | (1,426) | |||||||||||||||||||
Operating lease liabilities | (437) | 310 | (1,748) | 1,995 | |||||||||||||||||||
Other liabilities | 1,997 | 1,375 | 3,576 | (6,623) | |||||||||||||||||||
Net cash provided by operating activities | 16,003 | 15,798 | 19,284 | 26,459 | |||||||||||||||||||
Cash from investing activities | |||||||||||||||||||||||
Purchases of available-for-sale investments | (25,494) | (18,748) | (70,394) | (167,041) | |||||||||||||||||||
Proceeds from sales of available-for-sale investments | — | 1,000 | — | 43,198 | |||||||||||||||||||
Proceeds from maturities of available-for-sale investments | 33,100 | 47,004 | 76,598 | 73,754 | |||||||||||||||||||
Purchases of property and equipment | (844) | (2,362) | (5,943) | (5,166) | |||||||||||||||||||
Capitalization of software development costs | (3,275) | (6,600) | (10,468) | (18,511) | |||||||||||||||||||
Proceeds from sale of business, net of cash divested | 5,124 | — | 5,124 | — | |||||||||||||||||||
Net cash provided by (used in) investing activities | 8,611 | 20,294 | (5,083) | (73,766) | |||||||||||||||||||
Cash from financing activities | |||||||||||||||||||||||
Proceeds from stock option exercises | 1,976 | 145 | 2,579 | 791 | |||||||||||||||||||
Tax withholding for net share settlement | (1,984) | (403) | (7,581) | (9,303) | |||||||||||||||||||
Net cash used in financing activities | (8) | (258) | (5,002) | (8,512) | |||||||||||||||||||
Net increase decrease) in cash and cash equivalents and restricted cash | 24,606 | 35,834 | 9,199 | (55,819) | |||||||||||||||||||
Cash, cash equivalents and restricted cash | |||||||||||||||||||||||
Beginning of period | 42,876 | 49,046 | 58,283 | 140,699 | |||||||||||||||||||
End of period | $ | 67,482 | $ | 84,880 | $ | 67,482 | $ | 84,880 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||
Costs and operating expenses: | |||||||||||||||||||||||||||||
GAAP cost of revenue (exclusive of depreciation and amortization) | $ | 50,707 | $ | 38,730 | $ | 141,484 | $ | 104,847 | |||||||||||||||||||||
Less: Stock-based compensation expense | 789 | 575 | 1,873 | 1,509 | |||||||||||||||||||||||||
Non-GAAP cost of revenue (exclusive of depreciation and amortization) | $ | 49,918 | $ | 38,155 | $ | 139,611 | $ | 103,338 | |||||||||||||||||||||
GAAP cost of revenue (exclusive of depreciation and amortization) as a percentage of revenue | 41 | % | 40 | % | 41 | % | 40 | % | |||||||||||||||||||||
Non-GAAP cost of revenue (exclusive of depreciation and amortization) as a percentage of revenue | 40 | % | 40 | % | 40 | % | 39 | % | |||||||||||||||||||||
GAAP sales and marketing | $ | 25,644 | $ | 19,362 | $ | 77,558 | $ | 53,255 | |||||||||||||||||||||
Less: Stock-based compensation expense | 2,023 | 738 | 5,496 | 1,587 | |||||||||||||||||||||||||
Non-GAAP sales and marketing | $ | 23,621 | $ | 18,624 | $ | 72,062 | $ | 51,668 | |||||||||||||||||||||
GAAP sales and marketing as a percentage of revenue | 21 | % | 20 | % | 22 | % | 20 | % | |||||||||||||||||||||
Non-GAAP sales and marketing as a percentage of revenue | 19 | % | 19 | % | 21 | % | 20 | % | |||||||||||||||||||||
GAAP research and product development | $ | 28,959 | $ | 16,500 | $ | 79,966 | $ | 46,389 | |||||||||||||||||||||
Less: Stock-based compensation expense | 4,330 | 1,451 | 11,160 | 3,522 | |||||||||||||||||||||||||
Non-GAAP research and product development | $ | 24,629 | $ | 15,049 | $ | 68,806 | $ | 42,867 | |||||||||||||||||||||
GAAP research and product development as a percentage of revenue | 23 | % | 17 | % | 23 | % | 18 | % | |||||||||||||||||||||
Non-GAAP research and product development as a percentage of revenue | 20 | % | 16 | % | 20 | % | 16 | % | |||||||||||||||||||||
GAAP general and administrative | $ | 19,347 | $ | 13,404 | $ | 76,258 | $ | 40,971 | |||||||||||||||||||||
Less: Stock-based compensation expense | 3,688 | 1,299 | 9,680 | 3,435 | |||||||||||||||||||||||||
Less: Impairment | — | — | 19,792 | — | |||||||||||||||||||||||||
Less: Legal costs and insurance recoveries | — | (1,900) | — | (1,900) | |||||||||||||||||||||||||
Non-GAAP general and administrative | $ | 15,659 | $ | 14,005 | $ | 46,786 | $ | 39,436 | |||||||||||||||||||||
GAAP general and administrative as a percentage of revenue | 15 | % | 14 | % | 22 | % | 16 | % | |||||||||||||||||||||
Non-GAAP general and administrative as a percentage of revenue | 13 | % | 15 | % | 13 | % | 15 | % | |||||||||||||||||||||
GAAP depreciation and amortization | $ | 8,241 | $ | 7,826 | $ | 24,977 | $ | 22,844 | |||||||||||||||||||||
Less: Amortization of stock-based compensation capitalized in software development costs | 584 | 471 | 1,682 | 1,299 | |||||||||||||||||||||||||
Less: Amortization of purchased intangibles | 1,093 | 1,153 | 3,396 | 3,494 | |||||||||||||||||||||||||
Non-GAAP depreciation and amortization | $ | 6,564 | $ | 6,202 | $ | 19,899 | $ | 18,051 | |||||||||||||||||||||
GAAP depreciation and amortization as a percentage of revenue | 7 | % | 8 | % | 7 | % | 9 | % | |||||||||||||||||||||
Non-GAAP depreciation and amortization as a percentage of revenue | 5 | % | 6 | % | 6 | % | 7 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||
Loss from operations: | |||||||||||||||||||||||||||||
GAAP loss from operations | $ | (7,819) | $ | (13) | $ | (52,418) | $ | (4,536) | |||||||||||||||||||||
Less: Stock-based compensation expense | 10,830 | 4,063 | 28,209 | 10,053 | |||||||||||||||||||||||||
Less: Amortization of stock-based compensation capitalized in software development costs | 584 | 471 | 1,682 | 1,299 | |||||||||||||||||||||||||
Less: Amortization of purchased intangibles | 1,093 | 1,153 | 3,396 | 3,494 | |||||||||||||||||||||||||
Less: Impairment | — | — | 19,792 | — | |||||||||||||||||||||||||
Less: Legal costs and insurance recoveries | — | (1,900) | — | (1,900) | |||||||||||||||||||||||||
Non-GAAP income from operations | $ | 4,688 | $ | 3,774 | $ | 661 | $ | 8,410 | |||||||||||||||||||||
Operating margin: | |||||||||||||||||||||||||||||
GAAP operating margin | (6.3) | % | — | % | (15.1) | % | (1.7) | % | |||||||||||||||||||||
Stock-based compensation expense as a percentage of revenue | 8.7 | 4.2 | 8.1 | 3.8 | |||||||||||||||||||||||||
Amortization of stock-based compensation capitalized in software development costs as a percentage of revenue | 0.5 | 0.5 | 0.5 | 0.5 | |||||||||||||||||||||||||
Amortization of purchased intangibles as a percentage of revenue | 0.9 | 1.2 | 1.0 | 1.3 | |||||||||||||||||||||||||
Impairment as a percentage of revenue | — | — | 5.7 | — | |||||||||||||||||||||||||
Legal costs and insurance recoveries as a percentage of revenue | — | (2.0) | — | (0.7) | |||||||||||||||||||||||||
Non-GAAP operating margin | 3.7 | % | 3.9 | % | 0.2 | % | 3.2 | % | |||||||||||||||||||||
Net (loss) income: | |||||||||||||||||||||||||||||
GAAP net (loss) income | $ | (4,162) | $ | (141) | $ | (48,419) | $ | 2,359 | |||||||||||||||||||||
Less: Stock-based compensation expense | 10,830 | 4,063 | 28,209 | 10,053 | |||||||||||||||||||||||||
Less: Amortization of stock-based compensation capitalized in software development costs | 584 | 471 | 1,682 | 1,299 | |||||||||||||||||||||||||
Less: Amortization of purchased intangibles | 1,093 | 1,153 | 3,396 | 3,494 | |||||||||||||||||||||||||
Less: Impairment | — | — | 19,792 | — | |||||||||||||||||||||||||
Less: Legal costs and insurance recoveries | — | (1,900) | — | (1,900) | |||||||||||||||||||||||||
Less: Gain on sale of business | (4,156) | — | (4,156) | — | |||||||||||||||||||||||||
Less: Income tax effect of adjustments | 234 | 1,104 | (724) | 8,120 | |||||||||||||||||||||||||
Non-GAAP net income | $ | 3,955 | $ | 2,542 | $ | 1,228 | $ | 7,185 | |||||||||||||||||||||
Net (loss) income per share, basic: | |||||||||||||||||||||||||||||
GAAP net (loss) income per share, basic | $ | (0.12) | $ | — | $ | (1.39) | $ | 0.07 | |||||||||||||||||||||
Non-GAAP adjustments to net income | 0.23 | 0.08 | 1.42 | 0.14 | |||||||||||||||||||||||||
Non-GAAP net income per share, basic | $ | 0.11 | $ | 0.08 | $ | 0.03 | $ | 0.21 | |||||||||||||||||||||
Net (loss) income per share, diluted: | |||||||||||||||||||||||||||||
GAAP net (loss) income per share, diluted | $ | (0.12) | $ | — | $ | (1.39) | $ | 0.07 | |||||||||||||||||||||
Non-GAAP adjustments to net income | 0.23 | 0.08 | 1.39 | 0.14 | |||||||||||||||||||||||||
Non-GAAP net income per share, diluted | $ | 0.11 | $ | 0.08 | $ | — | $ | 0.21 | |||||||||||||||||||||
Weighted-average shares used in GAAP per share calculation | |||||||||||||||||||||||||||||
Basic | 35,043 | 34,614 | 34,936 | 34,525 | |||||||||||||||||||||||||
Diluted | 35,043 | 34,614 | 34,936 | 35,695 | |||||||||||||||||||||||||
Weighted-average shares used in non-GAAP per share calculation | |||||||||||||||||||||||||||||
Basic | 35,043 | 34,614 | 34,936 | 34,525 | |||||||||||||||||||||||||
Diluted | 35,710 | 35,653 | 35,695 | 35,695 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
2022 | 2021(1) | 2022 | 2021 | ||||||||||||||||||||||||||
Free cash flow: | |||||||||||||||||||||||||||||
GAAP net cash provided by operating activities | $ | 16,003 | $ | 15,798 | $ | 19,284 | $ | 26,459 | |||||||||||||||||||||
Purchases of property and equipment | (844) | (2,362) | (5,943) | (5,166) | |||||||||||||||||||||||||
Capitalized software development costs | (3,275) | (6,600) | (10,468) | (18,511) | |||||||||||||||||||||||||
Non-recurring expenses paid related to the sale of MyCase | — | — | — | 7,759 | |||||||||||||||||||||||||
Legal costs and insurance recoveries | — | — | — | 4,250 | |||||||||||||||||||||||||
Non-GAAP free cash flow | $ | 11,884 | $ | 6,836 | $ | 2,873 | $ | 14,791 | |||||||||||||||||||||
Free cash flow margin: | |||||||||||||||||||||||||||||
GAAP net cash provided by operating activities as a percentage of revenue | 12.8 | % | 16.5 | % | 5.5 | % | 10.0 | % | |||||||||||||||||||||
Purchases of property and equipment as a percentage of revenue | (0.7) | (2.5) | (1.7) | (2.0) | |||||||||||||||||||||||||
Capitalized software development costs as a percentage of revenue | (2.6) | (6.9) | (3.0) | (7.0) | |||||||||||||||||||||||||
Non-recurring expenses paid related to the sale of MyCase as a percentage of revenue | — | — | — | 2.9 | |||||||||||||||||||||||||
Legal costs and insurance recoveries as a percentage of revenue | — | % | — | % | — | % | 1.6 | % | |||||||||||||||||||||
Non-GAAP free cash flow margin | 9.5 | % | 7.1 | % | 0.8 | % | 5.6 | % |
Three Months Ended | |||||||||||||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | ||||||||||||||||||||||||||
2021 | 2021 | 2021 | 2021 | ||||||||||||||||||||||||||
Costs and operating expenses: | |||||||||||||||||||||||||||||
GAAP cost of revenue (exclusive of depreciation and amortization) | $ | 33,298 | $ | 32,819 | $ | 38,730 | $ | 39,097 | |||||||||||||||||||||
Less: Stock-based compensation expense | 471 | 463 | 575 | 515 | |||||||||||||||||||||||||
Non-GAAP cost of revenue (exclusive of depreciation and amortization) | $ | 32,827 | $ | 32,356 | $ | 38,155 | $ | 38,582 | |||||||||||||||||||||
GAAP cost of revenue (exclusive of depreciation and amortization) as a percentage of revenue | 42 | % | 37 | % | 40 | % | 41 | % | |||||||||||||||||||||
Non-GAAP cost of revenue (exclusive of depreciation and amortization) as a percentage of revenue | 42 | % | 36 | % | 40 | % | 40 | % | |||||||||||||||||||||
GAAP sales and marketing | $ | 16,179 | $ | 17,714 | $ | 19,362 | $ | 19,945 | |||||||||||||||||||||
Less: Stock-based compensation expense | 402 | 447 | 738 | 742 | |||||||||||||||||||||||||
Non-GAAP sales and marketing | $ | 15,777 | $ | 17,267 | $ | 18,624 | $ | 19,203 | |||||||||||||||||||||
GAAP sales and marketing as a percentage of revenue | 21 | % | 20 | % | 20 | % | 21 | % | |||||||||||||||||||||
Non-GAAP sales and marketing as a percentage of revenue | 20 | % | 19 | % | 19 | % | 20 | % | |||||||||||||||||||||
GAAP research and product development | $ | 14,383 | $ | 15,506 | $ | 16,500 | $ | 19,591 | |||||||||||||||||||||
Less: Stock-based compensation expense | 857 | 1,214 | 1,451 | 1,935 | |||||||||||||||||||||||||
Non-GAAP research and product development | $ | 13,526 | $ | 14,292 | $ | 15,049 | $ | 17,656 | |||||||||||||||||||||
GAAP research and product development as a percentage of revenue | 18 | % | 17 | % | 17 | % | 20 | % | |||||||||||||||||||||
Non-GAAP research and product development as a percentage of revenue | 17 | % | 16 | % | 16 | % | 18 | % | |||||||||||||||||||||
GAAP general and administrative | $ | 13,361 | $ | 14,206 | $ | 13,404 | $ | 16,308 | |||||||||||||||||||||
Less: Stock-based compensation expense | 1,046 | 1,090 | 1,299 | 2,096 | |||||||||||||||||||||||||
Less: Legal costs and insurance recoveries | — | — | (1,900) | — | |||||||||||||||||||||||||
Non-GAAP general and administrative | $ | 12,315 | $ | 13,116 | $ | 14,005 | $ | 14,212 | |||||||||||||||||||||
GAAP general and administrative as a percentage of revenue | 17 | % | 16 | % | 14 | % | 17 | % | |||||||||||||||||||||
Non-GAAP general and administrative as a percentage of revenue | 16 | % | 15 | % | 15 | % | 15 | % | |||||||||||||||||||||
GAAP depreciation and amortization | $ | 7,369 | $ | 7,649 | $ | 7,826 | $ | 8,001 | |||||||||||||||||||||
Less: Amortization of stock-based compensation capitalized in software development costs | 398 | 430 | 471 | 513 | |||||||||||||||||||||||||
Less: Amortization of purchased intangibles | 1,187 | 1,153 | 1,153 | 1,153 | |||||||||||||||||||||||||
Non-GAAP depreciation and amortization | $ | 5,784 | $ | 6,066 | $ | 6,202 | $ | 6,335 | |||||||||||||||||||||
GAAP depreciation and amortization as a percentage of revenue | 9 | % | 9 | % | 8 | % | 8 | % | |||||||||||||||||||||
Non-GAAP depreciation and amortization as a percentage of revenue | 7 | % | 7 | % | 6 | % | 7 | % |
Three Months Ended | |||||||||||||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | ||||||||||||||||||||||||||
2021 | 2021 | 2021 | 2021 | ||||||||||||||||||||||||||
Loss from operations: | |||||||||||||||||||||||||||||
GAAP (loss) income from operations | $ | (5,669) | $ | 1,146 | $ | (13) | $ | (7,342) | |||||||||||||||||||||
Less: Stock-based compensation expense | 2,776 | 3,214 | 4,063 | 5,288 | |||||||||||||||||||||||||
Less: Amortization of stock-based compensation capitalized in software development costs | 398 | 430 | 471 | 513 | |||||||||||||||||||||||||
Less: Amortization of purchased intangibles | 1,187 | 1,153 | 1,153 | 1,153 | |||||||||||||||||||||||||
Less: Legal costs and insurance recoveries | — | — | (1,900) | — | |||||||||||||||||||||||||
Non-GAAP (loss) income from operations | $ | (1,308) | $ | 5,943 | $ | 3,774 | $ | (388) | |||||||||||||||||||||
Operating margin: | |||||||||||||||||||||||||||||
GAAP operating margin | (7.2) | % | 1.3 | % | — | % | (7.7) | % | |||||||||||||||||||||
Stock-based compensation expense as a percentage of revenue | 3.5 | 3.6 | 4.2 | 5.5 | |||||||||||||||||||||||||
Amortization of stock-based compensation capitalized in software development costs as a percentage of revenue | 0.5 | 0.5 | 0.5 | 0.5 | |||||||||||||||||||||||||
Amortization of purchased intangibles as a percentage of revenue | 1.5 | 1.3 | 1.2 | 1.2 | |||||||||||||||||||||||||
Legal costs and insurance recoveries as a percentage of revenue | — | — | (2.0) | — | |||||||||||||||||||||||||
Non-GAAP operating margin | (1.7) | % | 6.7 | % | 3.9 | % | (0.4) | % | |||||||||||||||||||||
Net income (loss): | |||||||||||||||||||||||||||||
GAAP net income (loss) | $ | 479 | $ | 2,021 | $ | (141) | $ | (1,331) | |||||||||||||||||||||
Less: Stock-based compensation expense | 2,776 | 3,214 | 4,063 | 5,288 | |||||||||||||||||||||||||
Less: Amortization of stock-based compensation capitalized in software development costs | 398 | 430 | 471 | 513 | |||||||||||||||||||||||||
Less: Amortization of purchased intangibles | 1,187 | 1,153 | 1,153 | 1,153 | |||||||||||||||||||||||||
Less: Legal costs and insurance recoveries | — | — | (1,900) | — | |||||||||||||||||||||||||
Less: Income tax effect of adjustments | 5,206 | 1,810 | 1,104 | (6,820) | |||||||||||||||||||||||||
Non-GAAP net (loss) income | $ | (366) | $ | 5,008 | $ | 2,542 | $ | 12,443 | |||||||||||||||||||||
Net income (loss) per share, basic: | |||||||||||||||||||||||||||||
GAAP net income (loss) per share, basic | $ | 0.01 | $ | 0.06 | $ | — | $ | (0.04) | |||||||||||||||||||||
Non-GAAP adjustments to net income (loss) | (0.02) | 0.09 | 0.08 | 0.40 | |||||||||||||||||||||||||
Non-GAAP net (loss) income per share, basic | $ | (0.01) | $ | 0.15 | $ | 0.08 | $ | 0.36 | |||||||||||||||||||||
Net income (loss) per share, diluted: | |||||||||||||||||||||||||||||
GAAP net income (loss) per share, diluted | $ | 0.01 | $ | 0.06 | $ | — | $ | (0.04) | |||||||||||||||||||||
Non-GAAP adjustments to net income (loss) | (0.02) | 0.08 | 0.08 | 0.39 | |||||||||||||||||||||||||
Non-GAAP net (loss) income per share, diluted | $ | (0.01) | $ | 0.14 | $ | 0.08 | $ | 0.35 | |||||||||||||||||||||
Weighted-average shares used in GAAP per share calculation | |||||||||||||||||||||||||||||
Basic | 34,409 | 34,548 | 34,614 | 34,738 | |||||||||||||||||||||||||
Diluted | 35,712 | 35,674 | 34,614 | 34,738 | |||||||||||||||||||||||||
Weighted-average shares used in non-GAAP per share calculation | |||||||||||||||||||||||||||||
Basic | 34,409 | 34,548 | 34,614 | 34,738 | |||||||||||||||||||||||||
Diluted | 34,409 | 35,674 | 35,653 | 35,675 | |||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | ||||||||||||||||||||||||||
2021(1) | 2021 | 2021(1) | 2021(1) | ||||||||||||||||||||||||||
Free cash flow: | |||||||||||||||||||||||||||||
GAAP net cash (used in) provided by operating activities | $ | (4,437) | $ | 15,098 | $ | 15,798 | $ | 8,932 | |||||||||||||||||||||
Purchases of property and equipment | (938) | (1,866) | (2,362) | (2,937) | |||||||||||||||||||||||||
Capitalized software development costs | (6,140) | (5,771) | (6,600) | (6,104) | |||||||||||||||||||||||||
Non-recurring expenses paid related to the sale of MyCase | 5,185 | 2,574 | — | — | |||||||||||||||||||||||||
Legal costs and insurance recoveries | 4,250 | — | — | (1,900) | |||||||||||||||||||||||||
Non-GAAP free cash flow | $ | (2,080) | $ | 10,035 | $ | 6,836 | $ | (2,009) | |||||||||||||||||||||
Free cash flow margin: | |||||||||||||||||||||||||||||
GAAP net cash (used in) provided by operating activities as a percentage of revenue | (5.6) | % | 17.0 | % | 16.5 | % | 9.3 | % | |||||||||||||||||||||
Purchases of property and equipment as a percentage of revenue | (1.2) | (2.1) | (2.5) | (3.1) | |||||||||||||||||||||||||
Capitalized software development costs as a percentage of revenue | (7.8) | (6.5) | (6.9) | (6.4) | |||||||||||||||||||||||||
Non-recurring expenses paid related to the sale of MyCase as a percentage of revenue | 6.6 | 2.9 | — | — | |||||||||||||||||||||||||
Legal costs and insurance recoveries as a percentage of revenue | 5.4 | — | — | (2.0) | |||||||||||||||||||||||||
Non-GAAP free cash flow margin | (2.6) | % | 11.3 | % | 7.1 | % | (2.1) | % |