UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
Amendment No. 1
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of report (Date of earliest event reported) November 20, 2018
QAD Inc.
(Exact name of registrant as specified in its charter)
Delaware | 0-22823 | 77-0105228 |
(State or other jurisdiction | (Commission | (IRS Employer Identification Number) |
of incorporation) | File Number) | |
100 Innovation Place, Santa Barbara, California | 93108 | |
(Address of principal executive offices) | (Zip code) |
Registrant's telephone number, including area code (805) 566-6000
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
[ ] 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))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 or Rule 12b-2 of the Securities Exchange Act of 1934.
Emerging growth company [ ]
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [ ]
Explanatory Note
This Form 8-K/A is being furnished for the sole purpose of including as an exhibit a corrected version of a press release as described in further detail in Item 2.02 below.
Item 2.02 Results of Operations and Financial Condition.
On November 20, 2018 QAD Inc’s (the “Company”) third-party financial printer inadvertently filed a current report on Form 8-K disclosing that the Company had issued a press release announcing its consolidated financial results for the quarter ended October 31, 2018 and included a draft copy of the press release as an exhibit to the Form 8-K. The Company is furnishing this amendment on Form 8-K/A to the Form 8-K to disclose the final version of the press release. The final press release contains the correct guidance of Non-GAAP pre-tax income.
The information in this Report, including the Exhibit 99.1, is furnished pursuant to Item 2.02 of this Form 8-K and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference in any filing under the Exchange Act or the Securities Act of 1933, unless expressly set forth by specific reference in such filing.
Item 9.01 Financial Statements and Exhibits.
d) |
Exhibits. |
Exhibit No. | Description |
--------------- | ---------------------------------------------------------------------------------------------------------- |
99.1 |
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.
QAD Inc.
Date: November 20, 2018 |
By: |
/s/ Daniel Lender |
|
|
|
Daniel Lender |
|
|
|
Chief Financial Officer |
|
Exhibit 99.1
FOR IMMEDIATE RELEASE
For More Information, Contact: | |
Kara Bellamy | Laurie Berman |
Chief Accounting Officer | PondelWilkinson Inc. |
805.566.6100 | 310.279.5980 |
investor@qad.com | lberman@pondel.com |
QAD Reports Fiscal 2019 Third Quarter and Year-To-Date Financial Results
--YTD Subscription Revenue Grows 36 Percent and
YTD Subscription Gross Margin Improves Nine Percentage Points to 63 Percent--
SANTA BARBARA, Calif. – November 20, 2018 – QAD Inc. (Nasdaq: QADA) (Nasdaq: QADB), a leading provider of flexible, cloud-based enterprise software and services for global manufacturing companies, today reported financial results for the fiscal 2019 third quarter and first nine months ended October 31, 2018.
Fiscal 2019 Third Quarter Financial Highlights:
Total revenue for the fiscal 2019 third quarter grew to $79.6 million, from $77 million for the fiscal 2018 third quarter. Currency had a negative $1.4 million impact on total revenue. Subscription revenue increased 39 percent year-over-year, and represented 30 percent of total revenue for the third quarter of fiscal 2019, an eight-percentage point improvement over the prior-year third quarter.
Additional fiscal 2019 third quarter financial highlights, versus the comparable period last year, include:
● |
Subscription revenue of $23.9 million, compared with $17.2 million. Currency had a $252,000 negative impact. |
● |
Subscription gross margin of 64 percent, versus 56 percent. |
● |
License revenue of $4.6 million, compared with $6.6 million. The currency impact was not meaningful. |
● |
Professional services revenue remained constant at $20.7 million. Currency had a $492,000 negative impact. |
● |
Maintenance and other revenue of $30.4 million, compared with $32.4 million. Currency had a $550,000 negative impact. |
● |
GAAP pre-tax income of $3.6 million, versus $1.1 million. GAAP pre-tax income was higher than the company’s prior guidance as a result of improved subscription margins and lower personnel expenses. |
● |
Non-GAAP pre-tax income of $5.7 million, compared with $3.5 million. |
● |
GAAP net income of $3 million, or $0.14 per diluted Class A share and $0.12 per diluted Class B share, versus a GAAP net loss of $161,000, or $(0.01) per Class A share and $(0.01) per Class B share. |
“Our subscription business continued its revenue and margin growth as increasing numbers of global manufacturers embraced the cloud,” said Pam Lopker, President of QAD. “With QAD’s new Channel Islands offering now generally available in the cloud, the competitiveness of our product portfolio uniquely positions us for long term cloud revenue growth.”
For the first nine months of fiscal 2019, total revenue was $250.3 million, compared with $224.3 million for the first nine months of the prior fiscal year. Currency had a $2.5 million positive impact on total revenue. Subscription revenue grew 36% to $67.8 million for the first nine months of fiscal 2019, compared with $50 million for the first nine months of fiscal 2018. GAAP net income was $5.5 million, or $0.26 per diluted Class A share and $0.23 per diluted Class B share, for the fiscal 2019 year-to-date period, versus a GAAP net loss of $3.9 million, or $(0.21) per Class A share and $(0.17) per Class B share, for the same period last year. Non-GAAP pre-tax income was $16.2 million for the first nine months of fiscal 2019, compared with $6.1 million for the same period last year.
QAD’s cash and equivalents balance was $138.1 million at October 31, 2018, versus $147 million at January 31, 2018. Cash provided by operations was $15.1 million for the first nine months of fiscal 2019, compared with $2.8 million for the first nine months of fiscal 2018.
Fiscal 2019 Third Quarter Operational Highlights:
● |
Received orders from 18 customers representing more than $500,000 each in combined license, subscription, maintenance and professional services billings, including seven orders exceeding $1 million, three of which exceeded $2 million; |
● |
Received license or cloud orders from companies across QAD’s six vertical markets, including: Adient Limited, Amtico Holdings Ltd., Argon Medical Devices, Avnet, Inc., Bakkersland B.V., Block & Company Inc., Danyang UPC Auto Parts Co., LTD, Exactech, Inc., Koninklijke Sanders B.V., Changchun Engley Automotive Industry Co. Ltd., LGC Group Limited, and Renolit SE; |
● |
Announced availability of the latest version of QAD Cloud ERP and related solutions, including the general availability of its Channel Islands offering for use with QAD Cloud ERP 2018; |
● |
Announced availability of Production Orders 3.0 with QAD Cloud ERP, which is compatible with the company’s Channel Islands offering and includes enhancements to QAD Master Planning and Scheduling Workbenches; |
● |
Signed system integrator agreements with Tata Consultancy Services and YASH Technologies to provide global consulting and implementation services; and |
● |
Won the Frost & Sullivan 2018 North American ERP for Automotive Customer Value Leadership Award. |
Business Outlook
QAD updated its fiscal 2019 full year guidance as follows:
● |
In the range of previous guidance, total revenue of approximately $332 million, including approximately $92 million of subscription revenue; |
● |
Increased GAAP pre-tax income to approximately $9 to $10 million from previous guidance of $5 to $7 million; and |
● |
Increased Non-GAAP pre-tax income to approximately $19 to $20.5 million from previous guidance of $16 to $19 million. |
The following is a forward-looking reconciliation of GAAP pre-tax income to non-GAAP pre-tax income for the fiscal 2019 full year:
QAD Inc.
Reconciliation of GAAP to Non-GAAP Forward-Looking Guidance Measures
(in thousands)
(unaudited)
Twelve Months Ended |
||||||||
January 31, 2019 |
||||||||
Low |
High |
|||||||
Non-GAAP pre-tax income reconciliation |
||||||||
GAAP income before income taxes |
$ | 9,000 | $ | 10,000 | ||||
Add back |
||||||||
Stock-based compensation expense |
10,000 | 10,400 | ||||||
Amortization of purchased intangible assets |
67 | 67 | ||||||
Change in fair value of interest rate swap |
- | - | ||||||
Non-GAAP income before income taxes |
$ | 19,067 | $ | 20,467 | ||||
Estimated income tax expense on GAAP earnings |
$ | 3,600 | $ | 4,000 | ||||
Weighted average basic shares outstanding |
||||||||
Class A |
16,200 | 16,600 | ||||||
Class B |
3,200 | 3,300 | ||||||
Weighted average diluted shares outstanding |
||||||||
Class A |
17,800 | 18,200 | ||||||
Class B |
3,400 | 3,500 |
Calculation of Earnings per Share (EPS)
EPS is reported based on the company’s dual-class share structure, and includes a calculation for both Class A and Class B shares. Since Class A shares have rights to 120% of dividends paid on Class B shares, net income is apportioned so that earnings per share attributable to a Class A share are 120% of earnings per share attributable to a Class B share.
Fiscal 2019 Third Quarter Financial Results Conference Call
When: Tuesday, November 20, 2018
Time: 2:00 p.m. PT (5:00 p.m. ET)
Phone: 800-230-1059 (domestic); 612-234-9959 (international)
Replay: Accessible through midnight November 27, 2018; 800-475-6701 (domestic); 320-365-3844 (international); passcode 455726
Webcast: Accessible at www.qad.com; archive available for approximately one year
Note about Non-GAAP Financial Measures
QAD has disclosed non-GAAP adjusted EBITDA, non-GAAP adjusted EBITDA margins, non-GAAP pre-tax income and estimated income tax expense on GAAP earnings in this press release for the third quarter and first nine months of fiscal 2019. These are non-GAAP financial measures as defined by SEC Regulation G. QAD defines the non-GAAP measures as follows:
● |
Non-GAAP adjusted EBITDA - EBITDA is GAAP net income before net interest expense, income tax expense, depreciation and amortization. Non-GAAP adjusted EBITDA is EBITDA less stock-based compensation expense and the change in the fair value of the interest rate swap. |
● |
Non-GAAP adjusted EBITDA margins - Calculated by dividing non-GAAP adjusted EBITDA by total revenue. |
● |
Non-GAAP pre-tax income - GAAP income before income taxes not including the effects of stock-based compensation expense, amortization of purchased intangible assets and the change in fair value of the interest rate swap. |
● |
Estimated income tax expense on GAAP earnings - Defined as GAAP total tax expense excluding changes in reserves for unrecognized tax benefits. |
QAD’s management uses non-GAAP measures internally to evaluate the business and believes that presenting non-GAAP measures provides useful information to investors regarding the company’s underlying business trends and performance of the company’s ongoing operations as well as useful metrics for monitoring the company’s performance and evaluating it against industry peers. The non-GAAP financial measures presented should be used in addition to, and in conjunction with, results presented in accordance with GAAP, and should not be relied upon to the exclusion of GAAP financial measures. Management strongly encourages investors to review the company’s consolidated financial statements in their entirety and to not rely on any single financial measure in evaluating the company.
Tables providing a reconciliation of the non-GAAP measures to their most comparable GAAP measures are included at the end of this press release.
QAD non-GAAP measures reflect adjustments based on the following items:
Stock-based compensation expense: The company has excluded the effect of stock-based compensation expense from its non-GAAP adjusted EBITDA and non-GAAP pre-tax income calculations. Although stock-based compensation expense is calculated in accordance with current GAAP and constitutes an ongoing and recurring expense, such expense is excluded from non-GAAP results because it is not an expense which generally requires cash settlement by QAD, and therefore is not used by the company to assess the profitability of its operations. The company also believes the exclusion of stock-based compensation expense provides a more useful comparison of its operating results to the operating results of its peers.
Amortization of purchased intangible assets: The company amortizes purchased intangible assets in connection with its acquisitions. QAD has excluded the effect of amortization of purchased intangible assets, which include purchased technology, customer relationships, trade names and other intangible assets, from its non-GAAP pre-tax income calculation, because doing so makes internal comparisons to the company’s historical operating results more consistent. In addition, the company believes excluding amortization of purchased intangible assets provides a more useful comparison of its operating results to the operating results of its peers.
Change in fair value of the interest rate swap: The company entered into an interest rate swap to mitigate its exposure to the variability of one-month LIBOR for its floating rate debt related to the mortgage of its headquarters. QAD has excluded the gain/loss adjustments to record the interest rate swap at fair value from its non-GAAP adjusted EBITDA and non-GAAP pre-tax income calculations. The company believes that these fluctuations are not indicative of its operational costs or meaningful in evaluating comparative period results because the company currently has no intention of exiting the debt agreement early; and therefore over the life of the debt the sum of the fair value adjustments will be $0.
About QAD – The Effective Enterprise
QAD Inc. (Nasdaq: QADA) (Nasdaq: QADB) is a leading provider of flexible, cloud-based enterprise software and services for global manufacturing companies. QAD Cloud ERP for manufacturing supports operational requirements in the areas of financials, customer management, supply chain, manufacturing, service and support, analytics, business process management and integration. QAD's portfolio includes related solutions for quality management software, supply chain management software, transportation management software and B2B interoperability. Since 1979, QAD solutions have enabled customers in the automotive, consumer products, food and beverage, high tech, industrial manufacturing, and life sciences industries to better align operations with their strategic goals to become Effective Enterprises.
To learn more, visit www.qad.com or call +1 805-566-6000.
"QAD" is a registered trademark of QAD Inc. All other products or company names herein may be trademarks of their respective owners.
Note to Investors: This press release contains certain forward-looking statements made under the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements regarding projections of revenue, income and loss, capital expenditures, plans and objectives of management regarding the company's business, future economic performance or any of the assumptions underlying or relating to any of the foregoing. Forward-looking statements are based on the company's current expectations. Words such as "expects," "believes," "anticipates," "could," "will likely result," "estimates," "intends," "may," "projects," "should," "would," "might," "plan" and variations of these words and similar expressions are intended to identify these forward-looking statements. A number of risks and uncertainties could cause actual results to differ materially from those in the forward-looking statements. These risks include, but are not limited to: risks associated with our cloud service offerings, such as defects and disruptions in our services, our ability to properly manage our cloud service offerings, our reliance on third-party hosting and other service providers, and our exposure to liability and loss from security breaches; demand for the company's products, including cloud service, licenses, services and maintenance; pressure to make concessions on our pricing and changes in our pricing models; protection of our intellectual property; dependence on third-party suppliers and other third-party relationships, such as sales, services and marketing channels; changes in our revenue, earnings, operating expenses and margins; the reliability of our financial forecasts and estimates of the costs and benefits of transactions; the ability to leverage changes in technology; defects in our software products and services; third party opinions about the company; competition in our industry; the ability to recruit and retain key personnel; delays in sales; timely and effective integration of newly acquired businesses; economic conditions in our vertical markets and worldwide; exchange rate fluctuations; and the global political environment. For a more detailed description of the risk factors associated with the company and factors that may affect our forward-looking statements, please refer to the company's latest Annual Report on Form 10-K and, in particular, the section entitled "Risk Factors" therein, and in other periodic reports the company files with the Securities and Exchange Commission thereafter. Management does not undertake to update these forward-looking statements except as required by law.
(financial tables follow)
QAD Inc. |
|||||||||||||||
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) |
|||||||||||||||
(in thousands, except per share data) |
|||||||||||||||
(unaudited) |
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||
Revenue: |
||||||||||||||||
Subscription |
$ | 23,863 | $ | 17,190 | $ | 67,813 | $ | 49,953 | ||||||||
License |
4,631 | 6,628 | 16,458 | 18,636 | ||||||||||||
Maintenance and other |
30,401 | 32,407 | 92,458 | 96,284 | ||||||||||||
Professional services |
20,682 | 20,700 | 73,581 | 59,392 | ||||||||||||
Total revenue |
79,577 | 76,925 | 250,310 | 224,265 | ||||||||||||
Cost of revenue: |
||||||||||||||||
Subscription |
8,686 | 7,605 | 25,248 | 22,753 | ||||||||||||
License |
534 | 690 | 1,772 | 2,203 | ||||||||||||
Maintenance and other |
7,716 | 7,840 | 23,355 | 23,374 | ||||||||||||
Professional services |
20,425 | 21,911 | 68,489 | 61,276 | ||||||||||||
Total cost of revenue |
37,361 | 38,046 | 118,864 | 109,606 | ||||||||||||
Gross profit |
42,216 | 38,879 | 131,446 | 114,659 | ||||||||||||
Operating expenses: |
||||||||||||||||
Sales and marketing |
18,447 | 17,697 | 57,895 | 52,981 | ||||||||||||
Research and development |
13,155 | 12,111 | 40,674 | 35,332 | ||||||||||||
General and administrative |
8,095 | 8,556 | 26,823 | 26,373 | ||||||||||||
Amortization of intangibles from acquisitions |
45 | 85 | 45 | 359 | ||||||||||||
Total operating expenses |
39,742 | 38,449 | 125,437 | 115,045 | ||||||||||||
Operating income (loss) |
2,474 | 430 | 6,009 | (386 | ) | |||||||||||
Other (income) expense: |
||||||||||||||||
Interest income |
(646 | ) | (440 | ) | (1,913 | ) | (1,101 | ) | ||||||||
Interest expense |
177 | 195 | 488 | 508 | ||||||||||||
Other (income) expense, net |
(636 | ) | (413 | ) | (1,309 | ) | 1,399 | |||||||||
Total other (income) expense, net |
(1,105 | ) | (658 | ) | (2,734 | ) | 806 | |||||||||
Income (loss) before income taxes |
3,579 | 1,088 | 8,743 | (1,192 | ) | |||||||||||
Income tax expense |
597 | 1,249 | 3,251 | 2,701 | ||||||||||||
Net income (loss) |
$ | 2,982 | $ | (161 | ) | $ | 5,492 | $ | (3,893 | ) | ||||||
Net income (loss) |
$ | 2,982 | $ | (161 | ) | $ | 5,492 | $ | (3,893 | ) | ||||||
Other comprehensive income, net of tax: |
||||||||||||||||
Foreign currency translation adjustments |
(1,174 | ) | (743 | ) | (2,010 | ) | 1,029 | |||||||||
Total comprehensive income (loss) |
$ | 1,808 | $ | (904 | ) | $ | 3,482 | $ | (2,864 | ) | ||||||
Diluted income (loss) per share |
||||||||||||||||
Class A |
$ | 0.14 | $ | (0.01 | ) | $ | 0.26 | $ | (0.21 | ) | ||||||
Class B |
$ | 0.12 | $ | (0.01 | ) | $ | 0.23 | $ | (0.17 | ) | ||||||
Diluted Weighted Shares |
||||||||||||||||
Class A |
17,948 | 16,011 | 17,911 | 15,913 | ||||||||||||
Class B |
3,433 | 3,214 | 3,429 | 3,212 |
QAD Inc. |
||||||||
Condensed Consolidated Balance Sheets |
||||||||
(in thousands) |
||||||||
(unaudited) |
October 31, |
January 31, |
|||||||
2018 |
2018 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and equivalents |
$ | 138,080 | $ | 147,023 | ||||
Accounts receivable, net |
46,420 | 83,518 | ||||||
Other current assets |
19,493 | 15,856 | ||||||
Total current assets |
203,993 | 246,397 | ||||||
Property and equipment, net |
29,600 | 30,408 | ||||||
Capitalized software costs, net |
1,486 | 990 | ||||||
Goodwill |
12,284 | 11,023 | ||||||
Long-term deferred tax assets, net |
11,363 | 7,944 | ||||||
Other assets, net |
11,784 | 3,055 | ||||||
Total assets |
$ | 270,510 | $ | 299,817 | ||||
Liabilities and stockholders' equity |
||||||||
Current liabilities: |
||||||||
Current portion of long-term debt |
$ | 481 | $ | 466 | ||||
Accounts payable and other current liabilities |
45,719 | 58,278 | ||||||
Deferred revenue |
80,537 | 116,693 | ||||||
Total current liabilities |
126,737 | 175,437 | ||||||
Long-term debt |
12,957 | 13,313 | ||||||
Other liabilities |
4,773 | 5,439 | ||||||
Stockholders' equity: |
||||||||
Common stock |
20 | 20 | ||||||
Additional paid-in capital |
194,292 | 200,456 | ||||||
Treasury stock |
(7,384 | ) | (12,461 | ) | ||||
Accumulated deficit |
(52,047 | ) | (75,559 | ) | ||||
Accumulated other comprehensive loss |
(8,838 | ) | (6,828 | ) | ||||
Total stockholders' equity |
126,043 | 105,628 | ||||||
Total liabilities and stockholders' equity |
$ | 270,510 | $ | 299,817 |
QAD Inc. |
||||||
Condensed Consolidated Statements of Cash Flows |
||||||
(in thousands) |
||||||
(unaudited) |
Nine Months Ended |
||||||||
October 31, |
||||||||
2018 |
2017 |
|||||||
Net cash provided by operating activities |
$ | 15,117 | $ | 2,844 | ||||
Cash flows from investing activities: |
||||||||
Purchase of property and equipment |
(3,225 | ) | (2,587 | ) | ||||
Acquisition of businesses, net of cash acquired |
(2,655 | ) | - | |||||
Capitalized software costs |
(778 | ) | (809 | ) | ||||
Net cash used in investing activities |
(6,658 | ) | (3,396 | ) | ||||
Cash flows from financing activities: |
||||||||
Repayments of debt |
(350 | ) | (333 | ) | ||||
Tax payments related to stock awards |
(8,705 | ) | (3,243 | ) | ||||
Cash dividends paid |
(4,105 | ) | (4,021 | ) | ||||
Net cash used in financing activities |
(13,160 | ) | (7,597 | ) | ||||
Effect of exchange rates on cash and equivalents |
(4,242 | ) | 3,094 | |||||
Net decrease in cash and equivalents |
(8,943 | ) | (5,055 | ) | ||||
Cash and equivalents at beginning of period |
147,023 | 145,082 | ||||||
Cash and equivalents at end of period |
$ | 138,080 | $ | 140,027 |
QAD Inc. |
|||||||||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures |
|||||||||||||||
(in thousands) |
|||||||||||||||
(unaudited) |
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2018 |
2017 |
2018 |
2017 |
|||||||||||||
Total revenue |
$ | 79,577 | $ | 76,925 | $ | 250,310 | $ | 224,265 | ||||||||
Net income (loss) |
2,982 | (161 | ) | 5,492 | (3,893 | ) | ||||||||||
Add back: |
||||||||||||||||
Net interest income |
(469 | ) | (245 | ) | (1,425 | ) | (593 | ) | ||||||||
Depreciation |
1,183 | 1,153 | 3,571 | 3,396 | ||||||||||||
Amortization |
216 | 274 | 521 | 997 | ||||||||||||
Income tax expense |
597 | 1,249 | 3,251 | 2,701 | ||||||||||||
EBITDA |
$ | 4,509 | $ | 2,270 | $ | 11,410 | $ | 2,608 | ||||||||
Add back: |
||||||||||||||||
Stock-based compensation expense |
2,148 | 2,311 | 7,618 | 6,671 | ||||||||||||
Change in fair value of interest rate swap |
(46 | ) | (106 | ) | (198 | ) | (103 | ) | ||||||||
Adjusted EBITDA |
$ | 6,611 | $ | 4,475 | $ | 18,830 | $ | 9,176 | ||||||||
Adjusted EBITDA margin |
8 | % | 6 | % | 8 | % | 4 | % | ||||||||
Non-GAAP pre-tax income reconciliation |
||||||||||||||||
Income (loss) before income taxes |
$ | 3,579 | $ | 1,088 | $ | 8,743 | $ | (1,192 | ) | |||||||
Add back |
||||||||||||||||
Stock-based compensation expense |
2,148 | 2,311 | 7,618 | 6,671 | ||||||||||||
Amortization of purchased intangible assets |
52 | 165 | 52 | 732 | ||||||||||||
Change in fair value of interest rate swap |
(46 | ) | (106 | ) | (198 | ) | (103 | ) | ||||||||
Non-GAAP income before income taxes |
$ | 5,733 | $ | 3,458 | $ | 16,215 | $ | 6,108 | ||||||||
Estimated income tax expense on GAAP earnings |
$ | 588 | $ | 1,244 | $ | 3,322 | $ | 2,741 |
9