EX-99.1 2 inst-ex991_6.htm EX-99.1 inst-ex991_6.htm

 

Exhibit 99.1

 

 

Instructure Reports Third Quarter 2017 Financial Results

 

Q3 2017 Revenue of $42.9 Million, Up 42% Year-Over-Year

 

SALT LAKE CITY (October 30, 2017) – Instructure, Inc. (NYSE: INST), a leading software-as-a-service (SaaS) technology company that makes software that makes people smarter, today announced its financial results for the third quarter ended September 30, 2017.

“We had a solid third quarter, delivering 42% revenue growth while posting continued improvements to our operating margin,” said Josh Coates, CEO at Instructure. “Strong adoption of both Canvas and Bridge as well as exceptional customer satisfaction give us confidence in our ability to continue to expand our leadership position.”

“Earlier this month we introduced our newest HCM module Bridge Perform, a platform for facilitating meaningful employee-manager interaction. We are excited about the positive response we have received to date and look forward to expanding our presence in the HCM market.”

Third Quarter Financial Summary

 

(in thousands, except per share data)

 

 

 

Three Months

Ended September 30,

 

 

 

2017

 

 

2016

 

 

 

(unaudited)

 

 

(unaudited)

 

Revenue

 

$

42,948

 

 

$

30,145

 

Gross Margin

 

 

 

 

 

 

 

 

GAAP

 

 

71.0

%

 

 

71.3

%

Non-GAAP(1)

 

 

71.8

%

 

 

72.2

%

Operating Loss

 

 

 

 

 

 

 

 

GAAP

 

 

(12,562

)

 

 

(12,267

)

Non-GAAP(1)

 

 

(8,295

)

 

 

(9,461

)

Operating Margin

 

 

 

 

 

 

 

 

GAAP

 

 

-29.2

%

 

 

-40.7

%

Non-GAAP(1)

 

 

-19.3

%

 

 

-31.4

%

Net loss

 

 

 

 

 

 

 

 

GAAP

 

 

(12,373

)

 

 

(12,317

)

Non-GAAP(1)

 

 

(8,091

)

 

 

(9,521

)

EPS

 

 

 

 

 

 

 

 

GAAP

 

$

(0.42

)

 

$

(0.44

)

Non-GAAP(1)

 

$

(0.27

)

 

$

(0.34

)

 

(1)  Non-GAAP financial measures exclude stock-based compensation, reversal of estimated accruals related to payroll taxes on secondary stock purchase transactions, amortization of acquisition related intangibles, and the change in fair value of the warrant liability.

Third Quarter 2017 Business Highlights

 

Instructure continued to expand its customer base in the third quarter. A few highlights include:

 

o

U.S. Higher Education and K-12 Schools – Canvas was selected as the statewide LMS by the Utah Education and Telehealth Network for all public K-12 school districts and charter schools, and by the Wyoming Department of Education for over 100,000 K-12 and higher education students. Within the U.S. higher education market, Canvas was chosen by Tufts University for their 11,000 students. Additionally, the Georgia Institute of Technology and the University of Colorado Boulder chose Canvas as their LMS for their 25,000 and 29,000 students, respectively.


 

 

o

International – Canvas was chosen by the Centro de Integração Empresa-Escola (CIEE) for their 36,000 learners and by the Swinburne University of Technology for their 24,000 students. Additionally, the Pontifical Catholic University of Minas Gerais, one of the top private universities in Brazil and one of the largest Catholic universities in the world, selected Canvas for their entire e-learning department of 16,000 students.  

 

o

Corporate – Bridge Learn was selected by Discovery Communications, Clemson University, and Banco BTG Pactual, a global financial company that specializes in Investment Banking, Wealth Management and Asset Management.

Business Outlook

Today, Instructure issued financial guidance for the fourth quarter and full year 2017. The financial guidance discussed below is on a non-GAAP basis, except for revenue, and excludes stock-based compensation expense, reversal of payroll tax expense on secondary stock purchase transactions, amortization of acquisition related intangibles, and the change in fair value of the warrant liability (see tables below that reconcile these non-GAAP financial measures to the related GAAP measures).

For the fourth quarter ending December 31, 2017, Instructure expects revenue of approximately $41.0 million to $41.6 million, a non-GAAP net loss of ($8.8) million to ($8.2) million, and non-GAAP net loss per share of ($0.29) to ($0.27) per common share.

For the full year ending December 31, 2017, Instructure expects revenue of approximately $156.0 million to $156.6 million, up from previously stated guidance of $152.9 million to $154.1 million, non-GAAP net loss of ($35.6) million to ($35.0) million, up from ($36.8) million to ($35.8) million, and non-GAAP net loss per share of ($1.21) to ($1.19) per common share, up from ($1.26) to ($1.23).

Conference Call Details:

Instructure will discuss its third quarter 2017 results today, October 30, 2017, via teleconference at 3:00 p.m. Mountain Time / 5:00 p.m. Eastern Time. The call may be accessed at (800) 967-7137, or outside the U.S. at (719) 325-2145, conference ID 5036293.  

The live webcast of the call can be accessed at the Instructure Investor Relations website at ir.instructure.com. A replay of the call will be available at the same web address approximately two hours following the conclusion of the live event. You may register for the live webcast at bit.ly/INSTEarningsCall.

Non-GAAP Financial Measures

In this press release and related conference call, Instructure’s non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating loss, non-GAAP operating margin, non-GAAP net loss, non-GAAP net loss per share and 12-month billings are not presented in accordance with GAAP and are not intended to be used in lieu of GAAP presentations of results of operations.

Management presents these non-GAAP financial measures because it considers them to be important supplemental measures of performance. Management uses the non-GAAP financial measures for planning purposes, including analysis of the company's performance against prior periods, the preparation of operating budgets and to determine appropriate levels of operating and capital investments. Management also believes that the non-GAAP financial measures provide additional insight for analysts and investors in evaluating the company's financial and operational performance. However, these non-GAAP financial measures have limitations as an analytical tool and are not intended to be an alternative to financial measures prepared in accordance with GAAP. We intend to provide these non-GAAP financial measures as part of our future earnings discussions and, therefore, the inclusion of these non-GAAP financial measures will provide consistency in our financial reporting. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures. 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 definitions may differ from the definitions used by other companies and therefore comparability may be limited. In addition, other companies may not publish these or similar metrics.


 

Non-GAAP measures exclude stock-based compensation, payroll taxes related to secondary stock purchase transactions or the reversal of such expense due to the retirement of the liability, amortization of acquisition related intangibles, and the change in fair value of the warrant liability. We believe investors may want to exclude the effects of these items in order to compare our financial performance between time periods:

 

 

Stock-based compensation - Although stock-based compensation is an important aspect of the compensation of our employees and executives, management believes it is useful to exclude stock-based compensation in order to better understand the long-term performance of our core business. Unlike cash compensation, the value of equity awards is determined using a complex formula that incorporates factors, such as market volatility and forfeiture rates that are beyond our control.

 

 

Reversal of estimated accruals related to payroll taxes on secondary stock purchase transactions – Prior to our IPO, operating expenses included employer payroll tax-related items on employee sales of securities to investors. The amount of employer payroll tax-related items on these transactions was dependent on the fair market value of our stock. Beginning in the second quarter of 2016, operating expenses included the reversal of such payroll tax expense due to the reduction of the estimated liability, which will continue to occur in the second quarter of each year.

 

 

Amortization of acquisition related intangibles - Expense for the amortization of acquisition related intangibles is a non-cash item, and we believe that the exclusion of this expense provides for a useful comparison of our operating results to prior periods.

 

 

Change in fair value of the warrant liability - Under GAAP, we are required to record mark-to-market adjustments for the change in fair value of the liability for warrants issued in connection with term debt and our credit facility. This expense or gain is excluded from management's assessment of our operating performance because management believes that these non-cash items are not indicative of ongoing operating performance.

Forward-Looking Statements

This press release contains, and statements made during the above referenced conference call will contain, “forward-looking” statements, which are subject to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, including statements regarding the company’s financial guidance for the fourth quarter of 2017 and for the full year ending December 31, 2017, the company’s growth, customer demand and application adoption, the company's research and development efforts and future application releases, and the company’s expectations regarding future revenue, expenses, cash flows and net income or loss. These statements are not guarantees of future performance, but are based on management’s expectations as of the date of this press release and assumptions that are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements. Important factors that could cause actual results to differ materially from those expressed or implied by these forward-looking statements include the following: risks associated with anticipated growth in Instructure’s addressable market; competitive factors, including changes in the competitive environment, pricing changes, sales cycle time and increased competition; Instructure’s ability to build and expand its sales efforts; general economic and industry conditions; new application introductions and Instructure’s ability to develop and deliver innovative applications and features; Instructure's ability to provide high-quality service and support offerings; risks associated with international operations; and macroeconomic conditions. These and other important risk factors are described more fully in the Quarterly Report on Form 10-Q for the quarter ended June 30, 2017, which was filed with the Securities and Exchange Commission (the “SEC”) on August 2, 2017, and other documents filed with the SEC and could cause actual results to vary from expectations. All information provided in this press release and in the conference call is as of the date hereof and Instructure undertakes no duty to update this information except as required by law.


 

About Instructure

Instructure, Inc. is a leading software-as-a-service (SaaS) technology company that makes software that makes people smarter. With a vision to help maximize the potential of people through technology, Instructure created Canvas, Gauge, Arc and Bridge to enable organizations everywhere to easily develop, deliver and manage engaging face-to-face and online learning experiences. To date, Instructure has connected millions of instructors and learners at more than 3,000 educational institutions and corporations throughout the world. Learn more about Canvas for higher ed and K-12, and Bridge for the corporate market at www.Instructure.com.

Contacts:

Keaton Godfrey

Instructure

(866) 574-3127

kgodfrey@instructure.com

 

Becky Frost
Instructure
(801) 869-5017
press@instructure.com

Source: Instructure



 

INSTRUCTURE, INC.

 

CONSOLIDATED BALANCE SHEETS

 

(in thousands)

 

 

 

September 30,

2017

 

 

December 31,

2016

 

 

 

(unaudited)

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

58,716

 

 

$

44,539

 

Short term marketable securities

 

 

8,089

 

 

 

23,895

 

Accounts receivable—net of allowances of $355 and $241 at

   September 30, 2017 and December 31, 2016 respectively

 

 

35,465

 

 

 

18,072

 

Prepaid expenses

 

 

6,935

 

 

 

5,434

 

Other current assets

 

 

918

 

 

 

936

 

Total current assets

 

 

110,123

 

 

 

92,876

 

Property and equipment, net

 

 

20,907

 

 

 

14,733

 

Goodwill

 

 

989

 

 

 

989

 

Intangible assets, net

 

 

731

 

 

 

760

 

Noncurrent prepaid expenses

 

 

1,757

 

 

 

984

 

Other assets

 

 

974

 

 

 

994

 

Total assets

 

$

135,481

 

 

$

111,336

 

Liabilities and stockholders’ equity (deficit)

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

10,146

 

 

$

5,374

 

Accrued liabilities

 

 

13,771

 

 

 

10,905

 

Deferred rent

 

 

897

 

 

 

773

 

Deferred revenue

 

 

109,280

 

 

 

72,747

 

Total current liabilities

 

 

134,094

 

 

 

89,799

 

Deferred revenue, net of current portion

 

 

3,942

 

 

 

3,144

 

Deferred rent, net of current portion

 

 

8,185

 

 

 

8,372

 

Warrant liability

 

 

123

 

 

 

25

 

Other long term liabilities

 

 

 

 

 

32

 

Total liabilities

 

 

146,344

 

 

 

101,372

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Stockholders’ equity (deficit):

 

 

 

 

 

 

 

 

Common stock

 

 

3

 

 

 

3

 

Additional paid-in capital

 

 

223,957

 

 

 

206,442

 

Accumulated other comprehensive income

 

 

(1

)

 

 

(12

)

Accumulated deficit

 

 

(234,822

)

 

 

(196,469

)

Total stockholders’ equity (deficit)

 

 

(10,863

)

 

 

9,964

 

Total liabilities and stockholders’ equity (deficit)

 

$

135,481

 

 

$

111,336

 

 



 

INSTRUCTURE, INC.

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

(in thousands, except per share data)

 

 

 

Three Months

Ended September 30,

 

 

Nine Months

Ended September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

 

(unaudited)

 

 

(unaudited)

 

 

(unaudited)

 

 

(unaudited)

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and support

 

$

37,427

 

 

$

25,814

 

 

$

100,590

 

 

$

68,807

 

Professional services and other

 

 

5,521

 

 

 

4,331

 

 

 

14,381

 

 

 

10,527

 

Total Net revenue

 

 

42,948

 

 

 

30,145

 

 

 

114,971

 

 

 

79,334

 

Cost of Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and support

 

 

9,278

 

 

 

6,312

 

 

 

24,350

 

 

 

17,335

 

Professional services and other

 

 

3,192

 

 

 

2,326

 

 

 

8,729

 

 

 

6,287

 

Total cost of revenue

 

 

12,470

 

 

 

8,638

 

 

 

33,079

 

 

 

23,622

 

Gross profit

 

 

30,478

 

 

 

21,507

 

 

 

81,892

 

 

 

55,712

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

22,129

 

 

 

17,788

 

 

 

62,429

 

 

 

51,989

 

Research and development

 

 

12,577

 

 

 

9,297

 

 

 

34,816

 

 

 

25,832

 

General and administrative

 

 

8,334

 

 

 

6,689

 

 

 

22,941

 

 

 

18,428

 

Total operating expenses

 

 

43,040

 

 

 

33,774

 

 

 

120,186

 

 

 

96,249

 

Loss from operations

 

 

(12,562

)

 

 

(12,267

)

 

 

(38,294

)

 

 

(40,537

)

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

84

 

 

 

104

 

 

 

199

 

 

 

236

 

Interest expense

 

 

 

 

 

(31

)

 

 

(18

)

 

 

(54

)

Change in fair value of warrant liability

 

 

(15

)

 

 

(10

)

 

 

(98

)

 

 

52

 

Other income (expense), net

 

 

191

 

 

 

(103

)

 

 

318

 

 

 

(234

)

Total other income (expense)

 

 

260

 

 

 

(40

)

 

 

401

 

 

 

 

Loss before income taxes

 

 

(12,302

)

 

 

(12,307

)

 

 

(37,893

)

 

 

(40,537

)

Income tax expense

 

 

(71

)

 

 

(10

)

 

 

(207

)

 

 

(109

)

Net loss

 

$

(12,373

)

 

$

(12,317

)

 

$

(38,100

)

 

$

(40,646

)

Net loss per common share, basic and diluted

 

$

(0.42

)

 

$

(0.44

)

 

$

(1.31

)

 

$

(1.47

)

Weighted average shares used to compute net loss per share, basic and diluted

 

 

29,535

 

 

 

28,084

 

 

 

29,120

 

 

 

27,667

 

 



 

INSTRUCTURE, INC.

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

(in thousands)

 

 

 

Three Months

Ended September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

 

(unaudited)

 

 

(unaudited)

 

 

(unaudited)

 

 

(unaudited)

 

Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(12,373

)

 

$

(12,317

)

 

$

(38,100

)

 

$

(40,646

)

Adjustments to reconcile net loss to net cash used in

   operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation of property and equipment

 

 

1,629

 

 

 

946

 

 

 

4,322

 

 

 

2,832

 

Amortization of intangible assets

 

 

71

 

 

 

120

 

 

 

330

 

 

 

284

 

Amortization of deferred financing costs

 

 

8

 

 

 

11

 

 

 

24

 

 

 

34

 

Change in fair value of warrant liability

 

 

15

 

 

 

10

 

 

 

98

 

 

 

(52

)

Stock-based compensation

 

 

4,267

 

 

 

2,804

 

 

 

11,707

 

 

 

7,701

 

Other

 

 

24

 

 

 

167

 

 

 

(42

)

 

 

120

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

37,485

 

 

 

18,091

 

 

 

(17,620

)

 

 

(13,887

)

Prepaid expenses and other assets

 

 

51

 

 

 

716

 

 

 

(2,229

)

 

 

849

 

Accounts payable and accrued liabilities

 

 

5,998

 

 

 

2,606

 

 

 

8,196

 

 

 

4,303

 

Deferred revenue

 

 

6,074

 

 

 

8,666

 

 

 

37,331

 

 

 

32,460

 

Deferred rent

 

 

351

 

 

 

(139

)

 

 

(63

)

 

 

(379

)

Other liabilities

 

 

(32

)

 

 

(31

)

 

 

(32

)

 

 

(361

)

Net cash provided by (used in) operating activities

 

 

43,568

 

 

 

21,650

 

 

 

3,922

 

 

 

(6,742

)

Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(3,875

)

 

 

(1,512

)

 

 

(10,830

)

 

 

(4,922

)

Purchases of intangible assets

 

 

 

 

 

(15

)

 

 

(301

)

 

 

(311

)

Proceeds from disposal of property and equipment

 

 

12

 

 

 

5

 

 

 

50

 

 

 

23

 

Purchases of marketable securities

 

 

(8,088

)

 

 

 

 

 

(8,088

)

 

 

(24,363

)

Maturities of marketable securities

 

 

 

 

 

(24,363

)

 

 

23,900

 

 

 

325

 

Net cash provided by (used in) investing activities

 

 

(11,951

)

 

 

(25,885

)

 

 

4,731

 

 

 

(29,248

)

Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock from employee equity plans

 

 

1,453

 

 

 

1,183

 

 

 

5,769

 

 

 

4,494

 

Shares repurchased for tax withholdings on vesting of restricted stock

 

 

(91

)

 

 

 

 

 

(214

)

 

 

 

Payments of financing costs

 

 

(7

)

 

 

 

 

 

(31

)

 

 

 

Net cash provided by financing activities

 

 

1,355

 

 

 

1,183

 

 

 

5,524

 

 

 

4,494

 

Net increase (decrease) in cash

 

 

32,972

 

 

 

(3,052

)

 

 

14,177

 

 

 

(31,496

)

Cash, beginning of period

 

 

25,744

 

 

 

62,027

 

 

 

44,539

 

 

 

90,471

 

Cash, end of period

 

$

58,716

 

 

$

58,975

 

 

$

58,716

 

 

$

58,975

 

 



 

INSTRUCTURE, INC.

 

RECONCILIATION OF NON-GAAP GROSS MARGIN

 

(in thousands, except percentages)

 

(unaudited)

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

GAAP gross profit

 

$

30,478

 

 

$

21,507

 

 

$

81,892

 

 

$

55,712

 

Stock-based compensation

 

 

372

 

 

 

256

 

 

 

950

 

 

 

722

 

Non-GAAP gross margin

 

$

30,850

 

 

$

21,763

 

 

$

82,842

 

 

$

56,434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP gross margin %

 

 

71.0

%

 

 

71.3

%

 

 

71.2

%

 

 

70.2

%

Non-GAAP gross margin %

 

 

71.8

%

 

 

72.2

%

 

 

72.1

%

 

 

71.1

%

 

INSTRUCTURE, INC.

 

RECONCILIATION OF NON-GAAP OPERATING LOSS

 

(in thousands, except percentages)

 

(unaudited)

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Loss from operations

 

$

(12,562

)

 

$

(12,267

)

 

$

(38,294

)

 

$

(40,537

)

Stock-based compensation

 

 

4,267

 

 

 

2,804

 

 

 

11,707

 

 

 

7,701

 

Reversal of payroll tax expense on secondary stock purchase transactions

 

 

 

 

 

 

 

 

(534

)

 

 

(217

)

Amortization of acquisition related intangibles

 

 

 

 

 

2

 

 

 

 

 

 

6

 

Non-GAAP operating loss

 

$

(8,295

)

 

$

(9,461

)

 

$

(27,121

)

 

$

(33,047

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating margin

 

 

-29.2

%

 

 

-40.7

%

 

 

-33.3

%

 

 

-51

%

Non-GAAP operating margin

 

 

-19.3

%

 

 

-31.4

%

 

 

-23.6

%

 

 

-42

%

 

INSTRUCTURE, INC.

 

RECONCILIATION OF NON-GAAP NET LOSS

 

(in thousands, except per share data)

 

(unaudited)

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Net Loss

 

$

(12,373

)

 

$

(12,317

)

 

$

(38,100

)

 

$

(40,646

)

Stock-based compensation

 

 

4,267

 

 

 

2,804

 

 

 

11,707

 

 

 

7,701

 

Reversal of payroll tax expense on secondary stock purchase transactions

 

 

 

 

 

 

 

 

(534

)

 

 

(217

)

Amortization of acquisition related intangibles

 

 

 

 

 

2

 

 

 

 

 

 

6

 

Change in fair value of warrant liability

 

 

15

 

 

 

(10

)

 

 

98

 

 

 

(52

)

Non-GAAP net loss

 

$

(8,091

)

 

$

(9,521

)

 

$

(26,829

)

 

$

(33,208

)

Non-GAAP net loss per common share, basic and

   diluted

 

$

(0.27

)

 

$

(0.34

)

 

$

(0.92

)

 

$

(1.20

)

Weighted average common shares used in

   computing basic and diluted net loss per common

   share

 

 

29,535

 

 

 

28,084

 

 

 

29,120

 

 

 

27,667

 

 



 

INSTRUCTURE, INC.

 

RECONCILIATION OF 12-MONTH BILLINGS

 

(in thousands)

 

(unaudited)

 

 

 

Trailing Twelve Months Ended

September 30,

 

 

 

2017

 

 

2016

 

Total net revenue

 

$

146,517

 

 

$

101,131

 

 

 

 

 

 

 

 

 

 

Current deferred revenue

 

 

 

 

 

 

 

 

Beginning balance

 

 

81,563

 

 

 

53,754

 

Ending balance

 

 

109,280

 

 

 

81,563

 

Net change in current deferred revenue

 

 

27,717

 

 

 

27,809

 

 

 

 

 

 

 

 

 

 

Long term deferred revenue

 

 

 

 

 

 

 

 

Beginning balance

 

 

3,222

 

 

 

3,996

 

Ending balance

 

 

3,942

 

 

 

3,222

 

Net change in long term deferred revenue

 

 

720

 

 

 

(774

)

 

 

 

 

 

 

 

 

 

Total 12-month billings

 

$

174,954

 

 

$

128,166

 

 

INSTRUCTURE, INC.

 

RECONCILIATION OF NON-GAAP OPERATING EXPENSES

 

Three Months Ended September 30, 2017

 

(in thousands)

 

(unaudited)

 

 

 

GAAP

 

 

Stock-based Compensation Expense

 

 

Reversal of Payroll Tax Associated with Equity Transactions

 

 

NON-GAAP

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

$

22,129

 

 

 

(1,255

)

 

 

 

 

$

20,874

 

Research and development

 

 

12,577

 

 

 

(1,637

)

 

 

 

 

 

10,940

 

General and administrative

 

 

8,334

 

 

 

(1,003

)

 

 

 

 

 

7,331

 

Total operating expenses

 

$

43,040

 

 

 

(3,895

)

 

 

 

 

$

39,145

 

 

INSTRUCTURE, INC.

 

RECONCILIATION OF NON-GAAP OPERATING EXPENSES

 

Three Months Ended September 30, 2016

 

(in thousands)

 

(unaudited)

 

 

 

GAAP

 

 

Stock-based Compensation Expense

 

 

Reversal of Payroll Tax Associated with Equity Transactions

 

 

Amortization of acquired intangibles

 

 

NON-GAAP

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

$

17,788

 

 

 

(775

)

 

 

 

 

 

 

 

$

17,013

 

Research and development

 

 

9,297

 

 

 

(1,022

)

 

 

 

 

 

(2

)

 

$

8,273

 

General and administrative

 

 

6,689

 

 

 

(751

)

 

 

 

 

 

 

 

$

5,938

 

Total operating expenses

 

$

33,774

 

 

 

(2,548

)

 

 

 

 

 

(2

)

 

$

31,224

 

 



 

INSTRUCTURE, INC.

 

 

 

RECONCILIATION OF NON-GAAP OPERATING EXPENSES

 

 

 

Nine Months Ended September 30, 2017

 

 

 

(in thousands)

 

 

 

(unaudited)

 

 

 

 

 

GAAP

 

 

Stock-based Compensation Expense

 

 

Reversal of Payroll Tax Associated with Equity Transactions

 

 

NON-GAAP

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

$

62,429

 

 

 

(3,405

)

 

 

256

 

 

$

59,280

 

 

 

Research and development

 

$

34,816

 

 

 

(4,375

)

 

 

256

 

 

 

30,697

 

 

 

General and administrative

 

$

22,941

 

 

 

(2,977

)

 

 

22

 

 

 

19,986

 

 

 

Total operating expenses

 

$

120,186

 

 

 

(10,757

)

 

 

534

 

 

$

109,963

 

 

 

 

INSTRUCTURE, INC.

 

RECONCILIATION OF NON-GAAP OPERATING EXPENSES

 

Nine Months Ended September 30, 2016

 

(in thousands)

 

(unaudited)

 

 

 

GAAP

 

 

Stock-based Compensation Expense

 

 

Reversal of Payroll Tax Associated with Equity Transactions

 

 

Amortization of acquired intangibles

 

 

NON-GAAP

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

$

51,989

 

 

 

(2,219

)

 

 

57

 

 

 

 

 

$

49,827

 

Research and development

 

 

25,832

 

 

 

(2,742

)

 

 

57

 

 

 

(6

)

 

 

23,141

 

General and administrative

 

 

18,428

 

 

 

(2,018

)

 

 

103

 

 

 

 

 

 

16,513

 

Total operating expenses

 

$

96,249

 

 

 

(6,979

)

 

 

217

 

 

 

(6

)

 

$

89,481

 

 

INSTRUCTURE, INC.

 

RECONCILIATION OF NON-GAAP NET LOSS GUIDANCE

 

(in thousands)

 

(unaudited)

 

 

 

Three Months Ending

December 31,

 

 

Full Year Ending

December 31,

 

 

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

 

LOW

 

 

HIGH

 

 

LOW

 

 

HIGH

 

Net loss

 

$

(13,210

)

 

$

(12,610

)

 

$

(51,320

)

 

$

(50,720

)

Stock-based compensation

 

 

4,400

 

 

 

4,400

 

 

 

16,110

 

 

 

16,110

 

Reversal of payroll tax expense on secondary stock purchase transactions

 

 

 

 

 

 

 

 

(530

)

 

 

(530

)

Change in fair value of warrant liability

 

 

50

 

 

 

50

 

 

 

150

 

 

 

150

 

Non-GAAP net loss

 

$

(8,760

)

 

$

(8,160

)

 

$

(35,590

)

 

$

(34,990

)

 



 

INSTRUCTURE, INC.

 

RECONCILIATION OF NON-GAAP NET LOSS PER COMMON SHARE GUIDANCE

 

(unaudited)

 

 

 

Three Months Ending

December 31,

 

 

Full Year Ending

December 31,

 

 

 

2017

 

 

2017

 

 

2017

 

 

2017

 

 

 

LOW

 

 

HIGH

 

 

LOW

 

 

HIGH

 

Net loss per common share

 

$

(0.44

)

 

$

(0.42

)

 

$

(1.75

)

 

$

(1.73

)

Stock-based compensation

 

 

0.15

 

 

 

0.15

 

 

 

0.55

 

 

 

0.55

 

Reversal of payroll tax expense on secondary stock purchase transactions

 

 

 

 

 

 

 

 

(0.02

)

 

 

(0.02

)

Change in fair value of warrant liability

 

 

0.00

 

 

 

0.00

 

 

 

0.01

 

 

 

0.01

 

Non-GAAP net loss per common share, basic and

   diluted

 

$

(0.29

)

 

$

(0.27

)

 

$

(1.21

)

 

$

(1.19

)

Non-GAAP weighted average common shares used in

   computing basic and diluted net loss per common

   share (in thousands)

 

 

29,900

 

 

 

29,900

 

 

 

29,300

 

 

 

29,300