TROY, Mich., Aug. 04, 2022 (GLOBE NEWSWIRE) --
Altair (Nasdaq: ALTR), a global leader in computational science and artificial intelligence (AI) that provides software and cloud solutions in simulation, high-performance computing (HPC), data analytics and AI, today released its financial results for the second quarter ended June 30, 2022.
“Altair had a strong second quarter, driven by high double-digit software revenue growth, with all our key metrics coming in above our guidance ranges,” said James Scapa, founder, chairman and chief executive officer of Altair. “While we are in a period of geopolitical and economic uncertainty, I am confident Altair's culture, customer relationships, high recurring revenue and utilization, high-value business model, and exceptional technology leaves us well-positioned for the remainder of the year.”
“The second quarter was another big success, achieving revenue and profit ahead of expectations,” said Matt Brown, chief financial officer of Altair. “Led by our year-over-year software product revenue growth of over 17% in the second quarter, we continued to deliver on our commitment to software product revenue growth and margin expansion. While we are encouraged by our strong first half of 2022, we are reducing our full year guidance ranges for revenue and profit due to the impact foreign exchange rates are having on our results in reported currency.”
Second Quarter 2022 Financial Highlights
- Software product revenue was $116.9 million compared to $99.6 million for the second quarter of 2021, an increase of 17.4%
- Total revenue was $132.7 million compared to $119.9 million for the second quarter of 2021, an increase of 10.6%
- Net loss was $(33.8) million compared to $(13.6) million for the second quarter of 2021. Diluted net loss per share was $(0.43) based on 78.9 million diluted weighted average common shares outstanding, compared to diluted net loss per share of $(0.18) for the second quarter of 2021, based on 75.3 million diluted weighted average common shares outstanding. Net loss margin was (25.5%) compared to (11.4%) for the second quarter of 2021
- Non-GAAP net income was $10.9 million, compared to non-GAAP net income of $5.6 million for the second quarter of 2021, an increase of 94.7%. Non-GAAP diluted net income per share was $0.13 based on 86.3 million non-GAAP diluted common shares outstanding, compared to non-GAAP diluted net income per share of $0.07 for the second quarter of 2021, based on 80.3 million non-GAAP diluted common shares outstanding
- Adjusted EBITDA was $16.4 million compared to $9.5 million for the second quarter of 2021, an increase of 73.1%. Adjusted EBITDA margin was 12.4% compared to 7.9% for the second quarter of 2021
- Cash provided by operating activities was 12.3 million, compared to 18.2 million for the second quarter of 2021
- Free cash flow was $11.0 million, compared to $15.8 million for the second quarter of 2021.
Business Outlook
Based on information available as of today, Altair is issuing the following guidance for the third quarter and full year 2022:
| (in millions) | Third Quarter 2022 | Full Year 2022 | ||||||||||||||
| Software Product Revenue | $ | 99.0 | to | $ | 104.0 | $ | 487.0 | to | $ | 498.0 | ||||||
| Total Revenue | $ | 115.0 | $ | 120.0 | $ | 555.0 | $ | 566.0 | ||||||||
| Net Loss | $ | (34.9 | ) | $ | (31.0 | ) | $ | (66.1 | ) | $ | (56.5 | ) | ||||
| Non-GAAP Net Income | $ | (1.2 | ) | $ | 1.8 | $ | 60.6 | $ | 68.0 | |||||||
| Adjusted EBITDA | $ | 0.0 | $ | 4.0 | $ | 89.0 | $ | 99.0 | ||||||||
| Net Cash Provided by Operating Activities | $ | 15.1 | $ | 23.1 | ||||||||||||
| Free Cash Flow | $ | 8.0 | $ | 16.0 | ||||||||||||
Conference Call Information
What: Altair’s Second Quarter 2022 Financial Results Conference Call
When: Thursday, August 4, 2022
Webcast:
http://investor.altair.com (live & replay)
Non-GAAP Financial Measures
This press release contains the following non-GAAP financial measures: Non-GAAP Net Income, Non-GAAP Net Income Per Share, Adjusted EBITDA, Free Cash Flow, Non-GAAP Gross Profit and Non-GAAP Operating Expense.
Altair believes that these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to its financial condition and results of operations. The Company’s management uses these non-GAAP measures to compare the Company’s performance to that of prior periods for trend analysis, for purposes of determining executive and senior management incentive compensation and for budgeting and planning purposes. The Company also believes 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 the Company’s financial measures with other software companies, many of which present similar non-GAAP financial measures to investors.
Non-GAAP net income excludes stock-based compensation, amortization of intangible assets related to acquisitions, restructuring charges, asset impairment charges, non-cash interest expense, other special items as identified by management and described elsewhere in this press release, and the impact of non-GAAP tax rate to income tax expense, which approximates our tax rate excluding discrete items and other specific events that can fluctuate from period to period.
Non-GAAP diluted common shares as defined starting with Q1 2022, includes the diluted weighted average shares outstanding per GAAP regardless of whether the Company is in a loss position. All periods presented will be adjusted to align with this new definition.
Adjusted EBITDA represents net income adjusted for income tax expense, interest expense, interest income and other, depreciation and amortization, stock-based compensation expense, restructuring charges, asset impairment charges and other special items as identified by management and described elsewhere in this press release.
Free cash flow consists of cash flow from operations less capital expenditures.
Non-GAAP gross profit represents gross profit adjusted for stock-based compensation expense, restructuring expense and other special items as identified by management and described elsewhere in this press release.
Non-GAAP operating expense represents operating expense excluding stock-based compensation expense, amortization, restructuring charges, asset impairment charges and other special items as identified by management and described elsewhere in this press release.
Company management does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant expenses and income that are required by GAAP to be recorded in the Company’s financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by management about which expenses and income are excluded or included in determining these non-GAAP financial measures. Altair urges investors to review the reconciliation of its non-GAAP financial measures to the comparable GAAP financial measures, which it includes in press releases announcing quarterly financial results, including this press release, and not to rely on any single financial measure to evaluate the Company’s business.
Reconciliation tables of the most comparable GAAP financial measures to the non-GAAP financial measures used in this press release are included with the financial tables at the end of this release.
About Altair
Altair is a global leader in computational science and artificial intelligence (AI) that provides software and cloud solutions in simulation, high-performance computing (HPC), data analytics and AI. Altair enables organizations across all industries to compete more effectively and drive smarter decisions in an increasingly connected world – all while creating a greener, more sustainable future. To learn more, please visit
www.altair.com.
Cautionary Language Concerning Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to, our guidance for the third quarter and full year 2022, our statements regarding our expectations for 2022, and our reconciliations of projected non-GAAP financial measures. These forward-looking statements are made as of the date of this release and are based on current expectations, estimates, forecasts and projections as well as the beliefs and assumptions of management. Words such as “expect,” “anticipate,” “should,” “believe,” “hope,” “target,” “project,” “goals,” “estimate,” “potential,” “predict,” “may,” “will,” “might,” “could,” “intend,” variations of these terms or the negative of these terms and similar expressions are intended to identify these forward-looking statements. Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond Altair’s control. Altair’s actual results could differ materially from those stated or implied in our forward-looking statements due to a number of factors, including but not limited to, the risks detailed in Altair’s quarterly and annual reports filed with the Securities and Exchange Commission as well as other documents that may be filed by the Company from time to time with the Securities and Exchange Commission. Past performance is not necessarily indicative of future results. The forward-looking statements included in this press release represent Altair’s views as of the date of this press release. The Company anticipates that subsequent events and developments will cause its views to change. Altair undertakes no intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. These forward-looking statements should not be relied upon as representing Altair’s views as of any date subsequent to the date of this press release.
Media Relations
Altair
Dave Simon
248-614-2400 ext. 332
ir@altair.com
Investor Relations
The Blueshirt Group
Monica Gould
212-871-3927
ir@altair.com
ALTAIR ENGINERING INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
| June 30, 2022 | December 31, 2021 | |||||||
| (In thousands) | (Unaudited) | |||||||
| ASSETS | ||||||||
| CURRENT ASSETS: | ||||||||
| Cash and cash equivalents | $ | 416,137 | $ | 413,743 | ||||
| Accounts receivable, net | 103,483 | 137,561 | ||||||
| Income tax receivable | 11,412 | 9,388 | ||||||
| Prepaid expenses and other current assets | 23,282 | 27,529 | ||||||
| Total current assets | 554,314 | 588,221 | ||||||
| Property and equipment, net | 39,370 | 40,478 | ||||||
| Operating lease right of use assets | 24,977 | 28,494 | ||||||
| Goodwill | 385,989 | 370,178 | ||||||
| Other intangible assets, net | 90,327 | 99,057 | ||||||
| Deferred tax assets | 7,943 | 8,495 | ||||||
| Other long-term assets | 25,588 | 28,352 | ||||||
| TOTAL ASSETS | $ | 1,128,508 | $ | 1,163,275 | ||||
| LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY | ||||||||
| CURRENT LIABILITIES: | ||||||||
| Accounts payable | $ | 4,962 | $ | 6,647 | ||||
| Accrued compensation and benefits | 31,084 | 42,307 | ||||||
| Current portion of operating lease liabilities | 9,433 | 9,933 | ||||||
| Other accrued expenses and current liabilities | 49,444 | 122,226 | ||||||
| Deferred revenue | 92,141 | 93,160 | ||||||
| Convertible senior notes, net | — | 199,705 | ||||||
| Total current liabilities | 187,064 | 473,978 | ||||||
| Operating lease liabilities, net of current portion | 16,340 | 19,550 | ||||||
| Deferred revenue, non-current | 20,785 | 12,872 | ||||||
| Convertible senior notes, net | 304,676 | — | ||||||
| Other long-term liabilities | 41,471 | 42,894 | ||||||
| TOTAL LIABILITIES | 570,336 | 549,294 | ||||||
| Commitments and contingencies | ||||||||
| MEZZANINE EQUITY | — | 784 | ||||||
| STOCKHOLDERS’ EQUITY: | ||||||||
| Preferred stock ($0.0001 par value), authorized 45,000 shares, none issued and outstanding | — | — | ||||||
| Common stock ($0.0001 par value) | ||||||||
| Class A common stock, authorized 513,797 shares, issued and outstanding 52,191
and 51,524 shares as of June 30, 2022, and December 31, 2021, respectively | 5 | 5 | ||||||
| Class B common stock, authorized 41,203 shares, issued and outstanding 27,745
shares as of June 30, 2022, and December 31, 2021 | 3 | 3 | ||||||
| Additional paid-in capital | 687,338 | 724,226 | ||||||
| Accumulated deficit | (100,394 | ) | (102,087 | ) | ||||
| Accumulated other comprehensive loss | (28,780 | ) | (8,950 | ) | ||||
| TOTAL STOCKHOLDERS’ EQUITY | 558,172 | 613,197 | ||||||
| TOTAL LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY | $ | 1,128,508 | $ | 1,163,275 | ||||
ALTAIR ENGINEERING INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
| Three Months Ended
June 30, | Six Months Ended
June 30, | |||||||||||||||
| (in thousands, except per share data) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
| Revenue | ||||||||||||||||
| License | $ | 82,688 | $ | 66,632 | $ | 188,857 | $ | 163,027 | ||||||||
| Maintenance and other services | 34,205 | 32,926 | 68,933 | 66,072 | ||||||||||||
| Total software | 116,893 | 99,558 | 257,790 | 229,099 | ||||||||||||
| Software related services | 7,376 | 7,481 | 16,437 | 15,579 | ||||||||||||
| Total software and related services | 124,269 | 107,039 | 274,227 | 244,678 | ||||||||||||
| Client engineering services | 7,047 | 10,268 | 15,059 | 20,945 | ||||||||||||
| Other | 1,340 | 2,605 | 3,151 | 4,452 | ||||||||||||
| Total revenue | 132,656 | 119,912 | 292,437 | 270,075 | ||||||||||||
| Cost of revenue | ||||||||||||||||
| License | 4,120 | 3,617 | 8,807 | 9,012 | ||||||||||||
| Maintenance and other services | 12,884 | 12,043 | 25,603 | 23,598 | ||||||||||||
| Total software * | 17,004 | 15,660 | 34,410 | 32,610 | ||||||||||||
| Software related services | 5,464 | 5,731 | 11,499 | 11,853 | ||||||||||||
| Total software and related services | 22,468 | 21,391 | 45,909 | 44,463 | ||||||||||||
| Client engineering services | 5,914 | 8,293 | 12,555 | 17,181 | ||||||||||||
| Other | 1,141 | 2,262 | 2,662 | 3,724 | ||||||||||||
| Total cost of revenue | 29,523 | 31,946 | 61,126 | 65,368 | ||||||||||||
| Gross profit | 103,133 | 87,966 | 231,311 | 204,707 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Research and development * | 46,477 | 38,757 | 89,571 | 77,033 | ||||||||||||
| Sales and marketing * | 39,116 | 31,909 | 74,798 | 63,979 | ||||||||||||
| General and administrative * | 24,367 | 21,861 | 47,936 | 45,787 | ||||||||||||
| Amortization of intangible assets | 6,208 | 4,615 | 12,111 | 9,492 | ||||||||||||
| Other operating income, net | (5,767 | ) | (585 | ) | (6,548 | ) | (1,202 | ) | ||||||||
| Total operating expenses | 110,401 | 96,557 | 217,868 | 195,089 | ||||||||||||
| Operating (loss) income | (7,268 | ) | (8,591 | ) | 13,443 | 9,618 | ||||||||||
| Interest expense | 700 | 2,988 | 1,285 | 5,961 | ||||||||||||
| Other expense, net | 21,907 | 708 | 23,975 | 1,543 | ||||||||||||
| (Loss) income before income taxes | (29,875 | ) | (12,287 | ) | (11,817 | ) | 2,114 | |||||||||
| Income tax expense | 3,899 | 1,361 | 10,429 | 1,402 | ||||||||||||
| Net (loss) income | $ | (33,774 | ) | $ | (13,648 | ) | $ | (22,246 | ) | $ | 712 | |||||
| (Loss) income per share: | ||||||||||||||||
| Net (loss) income per share attributable to common
stockholders, basic | $ | (0.43 | ) | $ | (0.18 | ) | $ | (0.28 | ) | $ | 0.01 | |||||
| Net (loss) income per share attributable to common
stockholders, diluted | $ | (0.43 | ) | $ | (0.18 | ) | $ | (0.28 | ) | $ | 0.01 | |||||
| Weighted average shares outstanding: | ||||||||||||||||
| Weighted average number of shares used in computing
net (loss) income per share, basic | 78,948 | 75,263 | 79,204 | 74,959 | ||||||||||||
| Weighted average number of shares used in computing
net (loss) income per share, diluted | 78,948 | 75,263 | 79,204 | 79,851 | ||||||||||||
* Amounts include stock-based compensation expense as follows (in thousands):
| (Unaudited) | ||||||||||||||||
| Three Months Ended
June 30, | Six Months Ended
June 30, | |||||||||||||||
| (in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
| Cost of revenue – software | $ | 2,030 | $ | 1,222 | $ | 3,933 | $ | 2,380 | ||||||||
| Research and development | 8,979 | 4,143 | 16,337 | 7,329 | ||||||||||||
| Sales and marketing | 7,664 | 3,659 | 14,699 | 7,127 | ||||||||||||
| General and administrative | 2,527 | 1,624 | 4,845 | 3,460 | ||||||||||||
| Total stock-based compensation expense | $ | 21,200 | $ | 10,648 | $ | 39,814 | $ | 20,296 | ||||||||
ALTAIR ENGINEERING INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOW
(Unaudited)
| Six Months Ended June 30, | ||||||||
| (In thousands) | 2022 | 2021 | ||||||
| OPERATING ACTIVITIES: | ||||||||
| Net (loss) income | $ | (22,246 | ) | $ | 712 | |||
| Adjustments to reconcile net (loss) income to net cash provided by operating activities: | ||||||||
| Depreciation and amortization | 15,819 | 13,180 | ||||||
| Provision for credit loss | 114 | 205 | ||||||
| Amortization of debt discount and issuance costs | 829 | 5,631 | ||||||
| Stock-based compensation expense | 39,814 | 20,296 | ||||||
| Deferred income taxes | (64 | ) | (1 | ) | ||||
| Gain on mark-to-market adjustment of contingent consideration | (5,304 | ) | — | |||||
| Expense on repurchase of convertible senior notes | 16,621 | — | ||||||
| Other, net | 115 | 34 | ||||||
| Changes in assets and liabilities: | ||||||||
| Accounts receivable | 29,270 | 24,852 | ||||||
| Prepaid expenses and other current assets | 2,056 | (3,367 | ) | |||||
| Other long-term assets | 4,397 | (5,067 | ) | |||||
| Accounts payable | (2,070 | ) | (967 | ) | ||||
| Accrued compensation and benefits | (9,742 | ) | 1,548 | |||||
| Other accrued expenses and current liabilities | (61,648 | ) | 2,999 | |||||
| Deferred revenue | 10,080 | (5,333 | ) | |||||
| Net cash provided by operating activities | 18,041 | 54,722 | ||||||
| INVESTING ACTIVITIES: | ||||||||
| Payments for acquisition of businesses, net of cash acquired | (37,660 | ) | — | |||||
| Capital expenditures | (3,457 | ) | (5,391 | ) | ||||
| Other investing activities, net | (322 | ) | (389 | ) | ||||
| Net cash used in investing activities | (41,439 | ) | (5,780 | ) | ||||
| FINANCING ACTIVITIES: | ||||||||
| Proceeds from issuance of convertible senior notes,
net of discounts and commissions | 224,265 | — | ||||||
| Repurchase of convertible senior notes | (192,792 | ) | — | |||||
| Proceeds from employee stock purchase plan contributions | 4,431 | — | ||||||
| Repurchase and retirement of common stock | (4,387 | ) | — | |||||
| Proceeds from the exercise of common stock options | 1,689 | 885 | ||||||
| Payments of debt issuance costs | (1,157 | ) | — | |||||
| Payments on revolving commitment | — | (30,000 | ) | |||||
| Other financing activities | (131 | ) | (206 | ) | ||||
| Net cash provided by (used in) financing activities | 31,918 | (29,321 | ) | |||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | (6,226 | ) | (847 | ) | ||||
| Net increase in cash, cash equivalents and restricted cash | 2,294 | 18,774 | ||||||
| Cash, cash equivalents and restricted cash at beginning of year | 414,012 | 241,547 | ||||||
| Cash, cash equivalents and restricted cash at end of period | $ | 416,306 | $ | 260,321 | ||||
| Supplemental disclosure of cash flow: | ||||||||
| Interest paid | $ | 289 | $ | 339 | ||||
| Income taxes paid | $ | 4,891 | $ | 3,744 | ||||
| Supplemental disclosure of non-cash investing and financing activities: | ||||||||
| Property and equipment in accounts payable, other current liabilities
and other liabilities | $ | 1,530 | $ | 631 | ||||
Financial Results
The following table provides a reconciliation of Non-GAAP net income and Non-GAAP net income per share – diluted, to net (loss) income and net (loss) income per share – diluted, the most comparable GAAP financial measures:
| (Unaudited) | ||||||||||||||||
| Three Months Ended
June 30, | Six Months Ended
June 30, | |||||||||||||||
| (in thousands, except per share amounts) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
| Net (loss) income | $ | (33,774 | ) | $ | (13,648 | ) | $ | (22,246 | ) | $ | 712 | |||||
| Stock-based compensation expense | 21,200 | 10,648 | 39,814 | 20,296 | ||||||||||||
| Amortization of intangible assets | 6,208 | 4,615 | 12,111 | 9,492 | ||||||||||||
| Non-cash interest expense | 422 | 2,837 | 839 | 5,637 | ||||||||||||
| Restructuring expense | — | 1,732 | — | 5,078 | ||||||||||||
| Impact of non-GAAP tax rate (1) | 79 | (601 | ) | (4,957 | ) | (9,678 | ) | |||||||||
| Special adjustments and other (2) | 16,737 | — | 18,229 | — | ||||||||||||
| Non-GAAP net income | $ | 10,872 | $ | 5,583 | $ | 43,790 | $ | 31,537 | ||||||||
| Net (loss) income per share, diluted | $ | (0.43 | ) | $ | (0.18 | ) | $ | (0.28 | ) | $ | 0.01 | |||||
| Non-GAAP net income per share, diluted | $ | 0.13 | $ | 0.07 | $ | 0.51 | $ | 0.39 | ||||||||
| GAAP diluted shares outstanding | 78,948 | 75,263 | 79,204 | 79,851 | ||||||||||||
| Non-GAAP diluted shares outstanding (3) | 86,281 | 80,303 | 86,516 | 79,851 | ||||||||||||
- The Company uses a non-GAAP effective tax rate of 26%.
- The three months ended June 30, 2022, includes $16.6 million expense on the repurchase of convertible senior notes, $5.4 million currency losses on acquisition-related intercompany loans and a $5.3 million gain from a mark-to-market adjustment of contingent consideration associated with the World Programming acquisition. The six months ended June 30, 2022, includes $16.6 million expense on the repurchase of convertible senior notes, $6.9 million currency losses on acquisition-related intercompany loans and a $5.3 million gain from a mark-to-market adjustment of contingent consideration associated with the World Programming acquisition.
- The Non-GAAP diluted shares outstanding for the three and six months ended June 30, 2021, has been changed to align with the current definition.
The following table provides a reconciliation of Adjusted EBITDA to net income, the most comparable GAAP financial measure:
| (Unaudited) | ||||||||||||||||
| Three Months Ended
June 30, | Six Months Ended
June 30, | |||||||||||||||
| (in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
| Net (loss) income | $ | (33,774 | ) | $ | (13,648 | ) | $ | (22,246 | ) | $ | 712 | |||||
| Income tax expense | 3,899 | 1,361 | 10,429 | 1,402 | ||||||||||||
| Stock-based compensation expense | 21,200 | 10,648 | 39,814 | 20,296 | ||||||||||||
| Interest expense | 700 | 2,988 | 1,285 | 5,961 | ||||||||||||
| Depreciation and amortization | 8,133 | 6,494 | 15,819 | 13,180 | ||||||||||||
| Restructuring expense | — | 1,732 | — | 5,078 | ||||||||||||
| Special adjustments, interest income and other (1) | 16,282 | (79 | ) | 17,929 | (173 | ) | ||||||||||
| Adjusted EBITDA | $ | 16,440 | $ | 9,496 | $ | 63,030 | $ | 46,456 | ||||||||
(1) The three months ended June 30, 2022, includes $16.6 million expense on the repurchase of convertible senior notes, $5.4 million currency losses on acquisition-related intercompany loans and a $5.3 million gain from a mark-to-market adjustment of contingent consideration associated with the World Programming acquisition. The six months ended June 30, 2022, includes $16.6 million expense on the repurchase of convertible senior notes, $6.9 million currency losses on acquisition-related intercompany loans and a $5.3 million gain from a mark-to-market adjustment of contingent consideration associated with the World Programming acquisition.
The following table provides a reconciliation of Free Cash Flow to net cash provided by operating activities, the most comparable GAAP financial measure:
| (Unaudited) | ||||||||||||||||
| Three Months Ended
June 30, | Six Months Ended
June 30, | |||||||||||||||
| (in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
| Net cash provided by operating activities (1) | $ | 12,255 | $ | 18,151 | $ | 18,041 | $ | 54,722 | ||||||||
| Capital expenditures | (1,267 | ) | (2,352 | ) | (3,457 | ) | (5,391 | ) | ||||||||
| Free cash flow (1) | $ | 10,988 | $ | 15,799 | $ | 14,584 | $ | 49,331 | ||||||||
(1) The six months ended June 30, 2022, includes a $65.9 million payment in January 2022 for a legal judgement acquired in December 2021.
The following table provides a reconciliation of Non-GAAP gross profit to gross profit, the most comparable GAAP financial measure:
| (Unaudited) | ||||||||||||||||
| Three Months Ended
June 30, | Six Months Ended
June 30, | |||||||||||||||
| (in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
| Gross profit | $ | 103,133 | $ | 87,966 | $ | 231,311 | $ | 204,707 | ||||||||
| Stock-based compensation expense | 2,030 | 1,222 | 3,933 | 2,380 | ||||||||||||
| Restructuring expense | — | 161 | — | 936 | ||||||||||||
| Non-GAAP gross profit | $ | 105,163 | $ | 89,349 | $ | 235,244 | $ | 208,023 | ||||||||
| Non-GAAP gross margin | 79.3 | % | 74.5 | % | 80.4 | % | 77.0 | % | ||||||||
The following table provides a reconciliation of Non-GAAP operating expense to Total operating expense, the most comparable GAAP financial measure:
| (Unaudited) | ||||||||||||||||
| Three Months Ended
June 30, | Six Months Ended
June 30, | |||||||||||||||
| (in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
| Total operating expense | $ | 110,401 | $ | 96,557 | $ | 217,868 | $ | 195,089 | ||||||||
| Stock-based compensation expense | (19,170 | ) | (9,426 | ) | (35,881 | ) | (17,916 | ) | ||||||||
| Amortization | (6,208 | ) | (4,615 | ) | (12,111 | ) | (9,492 | ) | ||||||||
| Gain on mark-to-market adjustment of
contingent consideration | 5,304 | — | 5,304 | — | ||||||||||||
| Restructuring expense | — | (1,571 | ) | — | (4,142 | ) | ||||||||||
| Non-GAAP operating expense | $ | 90,327 | $ | 80,945 | $ | 175,180 | $ | 163,539 | ||||||||
Business Outlook
The following table provides a reconciliation of projected Non-GAAP net (loss) income to projected net loss, the most comparable GAAP financial measure:
| (Unaudited) | ||||||||||||||||
| Three Months Ending
September 30, 2022 | Year Ending
December 31, 2022 | |||||||||||||||
| (in thousands) | Low | High | Low | High | ||||||||||||
| Net loss | $ | (34,900 | ) | $ | (31,000 | ) | $ | (66,100 | ) | $ | (56,500 | ) | ||||
| Stock-based compensation expense | 23,700 | 23,700 | 86,400 | 86,400 | ||||||||||||
| Amortization of intangible assets | 6,100 | 6,100 | 24,400 | 24,400 | ||||||||||||
| Non-cash interest expense | 500 | 500 | 1,800 | 1,800 | ||||||||||||
| Impact of non-GAAP tax rate | 3,400 | 2,500 | (4,100 | ) | (6,300 | ) | ||||||||||
| Special adjustments and other(1) | — | — | 18,200 | 18,200 | ||||||||||||
| Non-GAAP net (loss) income | $ | (1,200 | ) | $ | 1,800 | $ | 60,600 | $ | 68,000 | |||||||
(1) Year ending December 31, 2022, includes $16.6 million expense on the repurchase of convertible senior notes, $6.9 million currency losses on acquisition-related intercompany loans and $5.3 million gain from a mark-to-market adjustment of contingent consideration associated with the World Programming acquisition.
The following table provides a reconciliation of projected Adjusted EBITDA to projected net loss, the most comparable GAAP financial measure:
| (Unaudited) | ||||||||||||||||
| Three Months Ending
September 30, 2022 | Year Ending
December 31, 2022 | |||||||||||||||
| (in thousands) | Low | High | Low | High | ||||||||||||
| Net loss | $ | (34,900 | ) | $ | (31,000 | ) | $ | (66,100 | ) | $ | (56,500 | ) | ||||
| Income tax expense | 3,000 | 3,100 | 17,200 | 17,600 | ||||||||||||
| Stock-based compensation expense | 23,700 | 23,700 | 86,400 | 86,400 | ||||||||||||
| Interest expense | 200 | 200 | 1,300 | 1,300 | ||||||||||||
| Depreciation and amortization | 8,000 | 8,000 | 32,000 | 32,000 | ||||||||||||
| Special adjustments and other(1) | — | — | 18,200 | 18,200 | ||||||||||||
| Adjusted EBITDA | $ | — | $ | 4,000 | $ | 89,000 | $ | 99,000 | ||||||||
(1) Year ending December 31, 2022, includes $16.6 million expense on the repurchase of convertible senior notes, $6.9 million currency losses on acquisition-related intercompany loans and $5.3 million gain from a mark-to-market adjustment of contingent consideration associated with the World Programming acquisition.
The following table provides a reconciliation of projected Free Cash Flow to projected net cash provided by operating activities, the most comparable GAAP financial measure:
| (Unaudited) | ||||||||||||
| Year Ending
December 31, 2022 | ||||||||||||
| (in thousands) | Low | High | ||||||||||
| Net cash provided by operating activities (1) | $ | 15,100 | $ | 23,100 | ||||||||
| Capital expenditures | (7,100 | ) | (7,100 | ) | ||||||||
| Free cash flow (1) | $ | 8,000 | $ | 16,000 | ||||||||
(1) Includes $65.9 million payment in January 2022 for legal judgement acquired in December 2021.
