REDWOOD CITY, Calif.--(BUSINESS WIRE)--
Model N, Inc., (NYSE: MODN), the leading provider of cloud-based Revenue
Management solutions to life science, technology and manufacturing
companies, today announced financial results for the first quarter,
which ended December 31, 2016.
“We are very pleased with our results for the first quarter, which
demonstrated improved execution across the business, including the
highest recurring revenue in the company’s history. With the acquisition
of Revitas, completed on January 5, 2017, we are now an even stronger
revenue management partner for the Life Sciences industry, at a time
when this industry is at a critical inflection point. We have also
strengthened our management team across global sales and alliances,
technical support, professional services and engineering to deliver
increasing value to our customers. We have taken steps to realize cost
efficiencies and accelerate our path to profitability and cash flow
generation and are well positioned in fiscal 2017 to improve the
company’s performance,” said Zack Rinat, Executive Chairman and Chief
Executive Officer of Model N.
First Quarter 2017 Financial Highlights:
- Total Revenues: Total revenues were $28.1 million, compared to
$24.5 million for the first quarter of fiscal 2016.
- Gross Profit: Gross profit was $14.2 million, compared to $12.1
million for the first quarter of fiscal 2016. Gross margins were 51%,
compared to 49% for the first quarter of fiscal 2016. Non-GAAP gross
profit was $15.0 million, compared to $12.7 million for the first
quarter of fiscal 2016. Non-GAAP gross margins were 53%, compared to
52% for the first quarter of fiscal 2016.
- Loss from operations: GAAP loss from operations was $(7.7)
million, compared to a loss from operations of $(7.7) million for the
first quarter of fiscal 2016. Non-GAAP loss from operations was $(4.2)
million, compared to a Non-GAAP loss from operations of $(4.4) million
for the first quarter of fiscal 2016.
- Net loss: GAAP net loss was $(7.6) million, compared to net
loss of $(7.8) million for the first quarter of fiscal 2016. GAAP
diluted net loss per share attributed to common stockholders was
$(0.27) based upon weighted average shares outstanding of 28.0
million, as compared to net loss per share of $(0.29) for the first
quarter of fiscal 2016 based upon weighted average shares outstanding
of 26.8 million.
- Non-GAAP net loss: Non-GAAP net loss was $(4.1) million, as
compared to Non-GAAP net loss of $(4.4) million for the first quarter
of fiscal 2016. Non-GAAP net loss per share was $(0.15) based upon
weighted average shares outstanding of 28.0 million, as compared to
Non-GAAP net loss per share of $(0.16) for the first quarter of fiscal
2016 based upon weighted average shares outstanding of 26.8 million.
- Adjusted EBITDA: Adjusted EBITDA was $(3.5) million, compared
to $(3.2) million for the first quarter of fiscal 2016.
Use of Non-GAAP Financial Measures
A reconciliation of GAAP to non-GAAP financial measures has been
provided in the financial tables included in this press release.
Guidance:
As of February 6, 2017, we are providing guidance for the second quarter
of fiscal 2017 and the full fiscal year ending September 30, 2017.
Second Quarter Fiscal 2017 Guidance:
-
Total revenues are expected to be in the range from $33.5 million to
$34.0 million,
-
Non-GAAP loss from operations is expected to be in the range of ($6.5)
million to ($6.0) million,
-
Non-GAAP net loss per share is expected to be in the range of ($0.28)
to ($0.26) based upon weighted average shares outstanding of 28.4
million shares.
Fiscal Year 2017 Guidance:
-
Total revenues are expected to be in the range from $130.0 million to
$134.0 million,
-
Non-GAAP loss from operations is expected to be in the range of
($16.0) million to ($15.0) million,
-
Non-GAAP net loss per share is expected to be in the range of ($0.69)
to ($0.66) based upon weighted average shares outstanding of 28.7
million shares.
-
We expect our ending cash balance at September 30, 2017 to be between
$50.0 million and $52.0 million.
Quarterly Results Conference Call
Model N will host a conference call today at 2:00 PM Pacific Time (5:00
PM Eastern Time) to review the company’s financial results for the first
quarter, which ended December 31, 2016. To access the call, please dial
(877) 407-4018 in the U.S. or (201) 689-8471 internationally. Passcode
is 13653220. A live webcast of the conference will be accessible from
Model N’s website at: http://investor.modeln.com.
Following the completion of the call, a recording will be available for
one year for replay at: http://investor.modeln.com
and a telephone replay will be available through 11:59 p.m. ET on
February 13, 2017 by dialing (844) 512-2921 in the U.S. or (412)
317-6671 internationally with recording access code 13653220.
About Model N
Model N is the leader in revenue management solutions. Driving mission
critical business processes such as configure, price and quote (CPQ),
contract and rebate management, business intelligence, and regulatory
compliance, Model N solutions transform the revenue lifecycle from a
series of disjointed operations into a strategic end-to-end process.
With deep industry expertise, Model N supports the complex business
needs of the world’s leading brands in life sciences, technology and
manufacturing across more than 120 countries, including Johnson &
Johnson, AstraZeneca, Boston Scientific, Novartis, Microchip Technology
and Fairchild. For more information, visit www.modeln.com.
Model N® is the registered trademark of Model N, Inc. Any other company
names mentioned are the property of their respective owners and are
mentioned for identification purposes only.
Forward-Looking Statements
This press release contains forward-looking statements including, among
other things, statements regarding Model N’s second quarter and full
year fiscal year 2017 revenue and other financial results as well as
outlook for fiscal year 2017. The words “believe,” “may,” “will,”
“estimate,” “continue,” “anticipate,” “intend,” “expect,” and similar
expressions are intended to identify forward-looking statements. These
forward-looking statements are subject to risks, uncertainties, and
assumptions. If the risks materialize or assumptions prove incorrect,
actual results could differ materially from the results implied by these
forward-looking statements. Risks include, but are not limited to: (i)
delays in closing customer contracts; (ii) our ability to improve and
sustain our sales execution; (iii) the timing of new orders and the
associated revenue recognition; (iv) adverse changes in general economic
or market conditions; (v) delays or reductions in information technology
spending and resulting variability in customer orders from quarter to
quarter; (vi) competitive factors, including but not limited to pricing
pressures, industry consolidation, entry of new competitors and new
applications and marketing initiatives by our competitors; (vii) our
ability to manage our growth effectively; and (viii) acceptance of our
applications and services by customers; (ix) success of new products;
(x) the risk that the strategic initiatives that we may pursue will not
result in significant future revenues; and (xi) our ability to retain
customers. Further information on risks that could affect Model N’s
results is included in our filings with the Securities and Exchange
Commission (“SEC”), including our most recent quarterly report on Form
10-Q and our annual report on Form 10-K for the fiscal year ended
September 30, 2016, and any current reports on Form 8-K that we may file
from time to time. Should any of these risks or uncertainties
materialize, actual results could differ materially from expectations.
Model N assumes no obligation to, and does not currently intend to,
update any such forward-looking statements after the date of this
release.
Non-GAAP Financial Measures
We have provided in this release financial information that has not been
prepared in accordance with accounting standards generally accepted in
the United States of America (“GAAP”). We use these non-GAAP financial
measures internally in analyzing our financial results and believe they
are useful to investors, as a supplement to GAAP measures, in evaluating
our ongoing operational performance. We believe that the use of these
non-GAAP financial measures provides an additional tool for investors to
use in evaluating ongoing operating results and trends and in comparing
our financial results with other companies in our industry, many of
which present similar non-GAAP financial measures to investors.
Non-GAAP financial measures should not be considered in isolation from,
or as a substitute for, financial information prepared in accordance
with GAAP. Investors are encouraged to review the reconciliation of
these non-GAAP financial measures to their most directly comparable GAAP
financial measures below. A reconciliation of our non-GAAP financial
measures to their most directly comparable GAAP measures has been
provided in the financial statement tables included below in this press
release.
Our reported results include certain non-GAAP financial measures,
including non-GAAP gross profit, non-GAAP loss from operations, non-GAAP
net loss, non-GAAP net (loss) income per share, and adjusted EBITDA.
Non-GAAP gross profit excludes stock-based compensation expense,
acquisition & integration related expenses and amortization of
intangible assets. Non-GAAP loss from operations and non-GAAP net loss
exclude stock-based compensation expense, amortization of intangible
assets, certain legal expenses and acquisition & integration related
expenses as they are often excluded by other companies to help investors
understand the operational performance of their business and, in the
case of stock-based compensation, can be difficult to predict. In
addition, stock-based compensation expense varies from period to period
and company to company due to such things as differing valuation
methodologies and changes in stock price. Adjusted EBITDA is defined as
net loss, adjusted depreciation and amortization, stock-based
compensation expense, certain legal expenses, acquisition & integration
related expenses, interest income and other (income) expenses, net, and
provision for income taxes. Reconciliation tables are provided in this
press release.
|
|
| | |
| | |
Model N Inc. |
Condensed Consolidated Balance Sheets |
(in thousands) |
(unaudited) |
| | | | | | |
|
| | | As of | | | As of | |
| | | December 31, | | | September 30, | |
| | | 2016 | | | 2016 | |
Assets | | | | | | | | | |
Current assets:
| | | | | | | | | |
Cash and cash equivalents
| | |
$
|
52,446
| | |
$
|
66,149
| |
Accounts receivable, net
| | | |
19,263
| | | |
19,925
| |
Deferred cost of implementation services, current portion
| | | |
1,201
| | | |
1,630
| |
Prepaid expenses
| | | |
4,093
| | | |
4,845
| |
Other current assets
| | |
|
376
| | |
|
283
| |
Total current assets
| | | |
77,379
| | | |
92,832
| |
Property and equipment, net
| | | |
5,748
| | | |
6,141
| |
Goodwill | | | |
6,939
| | | |
6,939
| |
Intangible assets, net
| | | |
5,320
| | | |
5,684
| |
Other assets
| | |
|
5,715
| | |
|
1,371
| |
Total assets
| | |
$
|
101,101
| | |
$
|
112,967
| |
Liabilities and Stockholders' Equity | | | | | | | | | |
Current liabilities:
| | | | | | | | | |
Accounts payable
| | |
$
|
3,793
| | |
$
|
3,334
| |
Accrued employee compensation
| | | |
7,403
| | | |
8,349
| |
Accrued liabilities
| | | |
2,324
| | | |
3,707
| |
Deferred revenue, current portion
| | |
|
25,591
| | |
|
28,854
| |
Total current liabilities
| | | |
39,111
| | | |
44,244
| |
Long-term liabilities:
| | | | | | | | | |
Deferred revenue, net of current portion
| | | |
926
| | | |
1,924
| |
Other long-term liabilities
| | |
|
663
| | |
|
597
| |
Total long-term liabilities
| | |
|
1,589
| | |
|
2,521
| |
Total liabilities
| | |
|
40,700
| | |
|
46,765
| |
Stockholders' equity:
| | | | | | | | | |
Common Stock
| | | |
4
| | | |
4
| |
Preferred Stock
| | | |
—
| | | |
—
| |
Additional paid-in capital
| | | |
204,419
| | | |
202,506
| |
Accumulated other comprehensive loss
| | | |
(676
|
)
| | |
(562
|
)
|
Accumulated deficit
| | |
|
(143,346
|
)
| |
|
(135,746
|
)
|
Total stockholders' equity
| | |
|
60,401
| | |
|
66,202
| |
Total liabilities and stockholders' equity
| | |
$
|
101,101
| | |
$
|
112,967
| |
| | | | | | | | |
|
|
|
| | |
Model N Inc. |
Condensed Consolidated Statements of Operations |
(in thousands, except per share amounts) |
(unaudited) |
| | | |
|
| | | Three months ended December 31, | |
| | | 2016 | |
| 2015 | |
Revenues:
| | | | | | | | | |
License and implementation
| | |
$
|
5,423
| | |
$
|
4,562
| |
SaaS and maintenance
| | |
|
22,640
| | |
|
19,925
| |
Total revenues
| | | |
28,063
| | | |
24,487
| |
Cost of Revenues:
| | | | | | | | | |
License and implementation
| | | |
3,614
| | | |
3,417
| |
SaaS and maintenance
| | |
|
10,208
| | |
|
9,012
| |
Total cost of revenues
| | |
|
13,822
| | |
|
12,429
| |
Gross profit
| | | |
14,241
| | | |
12,058
| |
Operating Expenses:
| | | | | | | | | |
Research and development
| | | |
5,975
| | | |
5,284
| |
Sales and marketing
| | | |
8,734
| | | |
7,707
| |
General and administrative
| | |
|
7,185
| | |
|
6,720
| |
Total operating expenses
| | |
|
21,894
| | |
|
19,711
| |
Loss from operations
| | | |
(7,653
|
)
| | |
(7,653
|
)
|
Interest income
| | | |
33
| | | |
1
| |
Other (income) expenses, net
| | |
|
(154
|
)
| |
|
57
| |
Loss before income taxes
| | | |
(7,466
|
)
| | |
(7,709
|
)
|
Provision for income taxes
| | |
|
134
| | |
|
90
| |
Net loss
| | |
$
|
(7,600
|
)
| |
$
|
(7,799
|
)
|
Net loss per share attributable to common stockholders:
| | | | | | | | | |
Basic and diluted
| | |
$
|
(0.27
|
)
| |
$
|
(0.29
|
)
|
Weighted average number of shares used in computing net loss per
share attributable to common stockholders:
| | | | | | | | | |
Basic and diluted
| | |
|
28,008
| | |
|
26,827
| |
| | | | | | | | |
|
|
|
| | |
Model N Inc. |
Condensed Consolidated Statements of Cash Flows |
(in thousands) |
(unaudited) |
| | | |
|
| | | Three Months Ended December 31, | |
| | | 2016 | |
| 2015 | |
Cash Flows From Operating Activities:
| | | | | | | | | |
Net loss
| | |
$
|
(7,600
|
)
| |
$
|
(7,799
|
)
|
Adjustments to reconcile net loss to net cash used in operating
activities
| | | | | | | | | |
Depreciation and amortization
| | | |
1,094
| | | |
1,319
| |
Stock-based compensation
| | | |
1,895
| | | |
2,550
| |
Other non-cash charges
| | | |
49
| | | |
46
| |
Changes in assets and liabilities, net of acquisition:
| | | | | | | | | |
Accounts receivable
| | | |
655
| | | |
(4,984
|
)
|
Prepaid expenses and other assets
| | | |
843
| | | |
84
| |
Deferred cost of implementation services
| | | |
701
| | | |
(85
|
)
|
Accounts payable
| | | |
591
| | | |
(222
|
)
|
Accrued employee compensation
| | | |
(898
|
)
| | |
(1,425
|
)
|
Other accrued and long-term liabilities
| | | |
(1,298
|
)
| | |
496
| |
Deferred revenue
| | |
|
(4,261
|
)
| |
|
2,730
| |
Net cash used in operating activities
| | |
|
(8,229
|
)
| |
|
(7,290
|
)
|
Cash Flows From Investing Activities:
| | | | | | | | | |
Purchases of property and equipment, net
| | | |
(194
|
)
| | |
(357
|
)
|
Acquisition of business
| | | |
—
| | | |
(12,615
|
)
|
Capitalization of software development costs
| | | |
(275
|
)
| | |
(532
|
)
|
Cash held in escrow
| | |
|
(5,000
|
)
| |
|
—
| |
Net cash used in investing activities
| | |
|
(5,469
|
)
| |
|
(13,504
|
)
|
Cash Flows From Financing Activities:
| | | | | | | | | |
Proceeds from exercise of stock options
| | |
|
17
| | |
|
135
| |
Net cash provided by financing activities
| | |
|
17
| | |
|
135
| |
Effect of exchange rate changes on cash and cash equivalents
| | | |
(22
|
)
| | |
(7
|
)
|
Net decrease in cash and cash equivalents
| | | |
(13,703
|
)
| | |
(20,666
|
)
|
Cash and cash equivalents
| | | | | | | | | |
Beginning of period
| | |
|
66,149
| | |
|
91,019
| |
End of period
| | |
$
|
52,446
| | |
$
|
70,353
| |
| | | | | | | | |
|
Model N Inc. | |
Reconciliation of GAAP to Non-GAAP Operating Results | |
(in thousands, except per share amounts) | |
(unaudited) | |
|
|
| | | |
| | | |
| | | Three months ended December 31, | |
| | | 2016 | | | 2015 | |
Reconciliation from GAAP net loss to adjusted EBITDA:
| | | | | | | | | |
GAAP net loss:
| | |
$
|
(7,600
|
)
| |
$
|
(7,799
|
)
|
Reversal of non-GAAP items:
| | | | | | | | | |
Stock-based compensation expense
| | | |
1,895
| | | |
2,550
| |
Depreciation and amortization
| | | |
1,094
| | | |
1,319
| |
Acquisition and integration related costs
| | | |
1,202
| | | |
279
| |
Legal expenses
| | | |
—
| | | |
305
| |
Interest income
| | | |
(33
|
)
| | |
(1
|
)
|
Other (income) expenses, net
| | | |
(154
|
)
| | |
57
| |
Provision for income taxes
| | |
|
134
| | |
|
90
| |
Adjusted EBITDA
| | |
$
|
(3,462
|
)
| |
$
|
(3,200
|
)
|
| | | | | | | | |
|
| | | Three months ended December 31, | |
| | | 2016 | | | 2015 | |
Reconciliation from GAAP gross profit to non-GAAP gross profit:
| | | | | | | | | |
GAAP gross profit:
| | |
$
|
14,241
| | |
$
|
12,058
| |
Reversal of non-GAAP expenses:
| | | | | | | | | |
Stock-based compensation (a)
| | | |
480
| | | |
427
| |
Amortization of intangible assets (b)
| | | |
255
| | | |
190
| |
Acquisition and integration related expenses (d)
| | |
|
21
| | |
|
—
| |
Non-GAAP gross profit
| | |
$
|
14,997
| | |
$
|
12,675
| |
Percentage of revenue
| | | |
53.4
|
%
| | |
51.8
|
%
|
| | | | | | | | |
|
| | | Three months ended December 31, | |
| | | 2016 | | | 2015 | |
Reconciliation from GAAP loss from operations to non-GAAP
loss from operations:
| | | | | | | | | |
GAAP net loss from operations:
| | |
$
|
(7,653
|
)
| |
$
|
(7,653
|
)
|
Reversal of non-GAAP expenses:
| | | | | | | | | |
Stock-based compensation (a)
| | | |
1,895
| | | |
2,550
| |
Amortization of intangible assets (b)
| | | |
364
| | | |
275
| |
Legal expenses (c)
| | | |
—
| | | |
305
| |
Acquisition and integration related expenses (d)
| | |
|
1,202
| | |
|
103
| |
Non-GAAP loss from operations
| | |
$
|
(4,192
|
)
| |
$
|
(4,420
|
)
|
| | | | | | | | |
|
| | | Three months ended December 31, | |
| | | 2016 | | | 2015 | |
Numerator: | | | | | | | | | |
Reconciliation between GAAP and non-GAAP net loss:
| | | | | | | | | |
GAAP net loss:
| | |
$
|
(7,600
|
)
| |
$
|
(7,799
|
)
|
Reversal of non-GAAP expenses:
| | | | | | | | | |
Stock-based compensation (a)
| | | |
1,895
| | | |
2,550
| |
Amortization of intangible assets (b)
| | | |
364
| | | |
275
| |
Legal expenses (c)
| | | |
—
| | | |
305
| |
Acquisition and integration related expenses (d)
| | |
|
1,202
| | |
|
279
| |
Non-GAAP net loss attributable to Model N Inc.
common stockholders
| | |
$
|
(4,139
|
)
| |
$
|
(4,390
|
)
|
Denominator: | | | | | | | | | |
Reconciliation between GAAP and non-GAAP weighted average shares
used in
computing diluted net loss per share attributable to Model N Inc.
common stockholders:
| | | | | | | | | |
Weighted average number of shares used in computing GAAP and
non-GAAP diluted net loss per share
| | |
|
28,008
| | |
|
26,827
| |
GAAP diluted net loss per share attributable to Model N Inc.
common stockholders
| | |
$
|
(0.27
|
)
| |
$
|
(0.29
|
)
|
Non-GAAP diluted net loss per share attributable to Model N Inc.
common stockholders
| | |
|
(0.15
|
)
| |
|
(0.16
|
)
|
| | | | | | | | |
|
Use of Non-GAAP Financial Measures
To supplement our condensed consolidated financial statements presented
on a GAAP basis, Model N uses non-GAAP measures of adjusted EBITDA,
gross profit, loss from operations, net loss, weighted average shares
outstanding and net loss per share, which are adjusted to exclude
certain legal expenses, Channel Insight and Revitas acquisition related
costs, stock-based compensation expense, amortization of intangible
assets and includes dilutive shares where applicable. We believe these
adjustments are appropriate to enhance an overall understanding of our
past financial performance and also our prospects for the future. These
adjustments to our current period GAAP results are made with the intent
of providing both management and investors a more complete understanding
of Model N’s underlying operating results and trends and our marketplace
performance. The non-GAAP results are an indication of our baseline
performance that are considered by management for the purpose of making
operational decisions. In addition, these non-GAAP results are the
primary indicators management uses as a basis for our planning and
forecasting of future periods. The presentation of this additional
information is not meant to be considered in isolation or as a
substitute for operating loss, net loss or basic and diluted net loss
per share prepared in accordance with generally accepted accounting
principles in the United States. Non-GAAP financial measures are not
based on a comprehensive set of accounting rules or principles and are
subject to limitations.
While a large component of our expenses incurred in certain periods, we
believe investors may want to exclude the effects of these items in
order to compare our financial performance with that of other companies
and between time periods:
(a) Stock-based compensation is a non-cash expense accounted for in
accordance with FASB ASC Topic 718. Stock-based compensation expenses
are excluded from our non-GAAP results because stock-based compensation
amounts are difficult to forecast due in part to the volume, timing and
terms of restricted stock grants and the volatility of our common stock.
We believe that the exclusion of stock-based compensation expense
provides for a better comparison of our operation results to prior
periods and to our peer companies.
(b) Amortization of intangible assets resulted principally from
acquisitions. Intangible asset amortization is a non-cash item. As such,
we believe exclusion of this expense provides for a better comparison of
our operation results to prior periods and to our peer companies.
(c) Legal expense is for the securities class action lawsuits filed in
September 2014 and January 2015. We believe that the exclusion of these
legal expenses provides for a better comparison of our operation results
to prior periods and to our peer companies.
(d) In October 2015, we acquired Channel Insight for a cash
consideration of $12.6 million and In January 2017, we acquired Revitas,
for a cash consideration of $52.8 million. In addition, $10 million was
paid in the form of two promissory notes, as part of the acquisition, we
incurred certain non-recurring integration costs and purchase price
adjustments. We believe that exclusion of these acquisition related
adjustments and costs provides for a better comparison of our operation
results to prior periods and to our peer companies.

View source version on businesswire.com: http://www.businesswire.com/news/home/20170206006023/en/
Investor Relations Contact:
ICR for Model N
Staci
Mortenson, 650-610-4998
investorrelations@modeln.com
or
Media
Contact:
pr@modeln.com
Source: Model N, Inc.