EX-99.1 2 a2018q1ex991prosearningsre.htm EXHIBIT 99.1 Exhibit
EXHIBIT 99.1

proslogoa03a02a01a15.jpg

PROS HOLDINGS, INC. REPORTS FIRST QUARTER 2018 FINANCIAL RESULTS

Subscription revenue up 72% year-over-year.
Total revenue up 19% year-over-year.
Free cash flow improvement of $6.4 million year-over-year.

HOUSTON – April 26, 2018 — PROS Holdings, Inc. (NYSE: PRO), a cloud software company powering the shift to modern commerce, today announced financial results for the first quarter ended March 31, 2018.

CEO Andres Reiner stated, “We started the year with strong momentum in 2018, and I’m really excited by the opportunity in front of us. Companies are realizing they need to offer their customers a fast, frictionless and digital buying experience to win, and they are turning to our real-time platform and AI capabilities to power their shift to the digital era. The momentum that we’re seeing in our market contributed to our strong first quarter and gives us confidence to improve our revenue outlook for the year.”

First Quarter 2018 Financial Highlights

Key financial results for the first quarter 2018 are shown below. Throughout this press release, all dollar figures are in millions, except net loss per share. Unless otherwise noted, all results are on a reported basis and are compared with the prior-year period.
 
GAAP
 
Non-GAAP
 
Q1 2018
 
Q1 2017
 
% Change
 
Q1 2018
 
Q1 2017
 
% Change
Revenue:
 
 
 
 
 
 
 
 
 
 
 
  Total Revenue
$
47.9

 
$
40.1

 
19
%
 
n/a

 
n/a

 
n/a

  Subscription Revenue
21.0

 
12.2

 
72
%
 
n/a

 
n/a

 
n/a

  Subscription and Maintenance Revenue
37.5

 
30.3

 
24
%
 
n/a

 
n/a

 
n/a

Profitability:
 
 
 
 
 
 
 
 
 
 
 
  Gross Profit
28.4

 
23.5

 
21
%
 
30.1

 
24.6

 
23
%
  Operating Loss
(14.7
)
 
(17.7
)
 
nm

 
(6.7
)
 
(10.8
)
 
nm

  Net Loss
(18.9
)
 
(20.2
)
 
nm

 
(6.0
)
 
(7.4
)
 
nm

  Net Loss Per Share
(0.58
)
 
(0.65
)
 
nm

 
(0.19
)
 
(0.24
)
 
nm

  Adjusted EBITDA
n/a

 
n/a

 
n/a

 
(6.7
)
 
(10.0
)
 
nm

Cash:
 
 
 
 
 
 
 
 
 
 
 
  Net Cash Used in Operating Activities
(4.7
)
 
(12.2
)
 
nm

 
n/a

 
n/a

 
n/a

  Free Cash Flow
n/a

 
n/a

 
n/a

 
$
(6.8
)
 
$
(13.2
)
 
nm


The attached tables provide a summary of PROS results for the period, including a reconciliation of GAAP to non-GAAP metrics.

Recent Business Highlights

Unveiled the lineup for PROS Outperform 2018 global customer conference, the premiere conference for companies powering their digital transformation, including keynotes from best-selling author Jim Collins; Founder and Chairman of Constellation Research, R “Ray” Wang; and Microsoft Corporate Vice President of Industry, Toni Townes-Whitley; as well as customer speakers from Emirates, Land O'Lakes, Lufthansa, and Manitou Group, among others.

Deployed real-time dynamic pricing solution for Greyhound that processes millions of quotes daily with real-time sub-second response times across all of Greyhound’s North American sales channels, including e-commerce.


1


Achieved a new milestone for PROS real-time dynamic pricing solution, which now processes 88 billion transactions monthly, a more than eight-times increase year-over-year.

Listed in the March 2018 Gartner “Market Guide for B2B Price Optimization and Management Software.” The report notes that “about 750 companies had deployed PO&M software at the end of 2017. This is an increase of 37% from 2016.” In addition, “Gartner1 expects this market to continue to grow rapidly during the next three years.”

Financial Outlook

PROS anticipates the following based on an estimated 32.6 million basic weighted average shares outstanding and a 22% non-GAAP estimated tax rate for the second quarter and full year 2018:
 
Q2 2018 Guidance
 
v. Q2 2017 at Mid-Point
 
Full Year 2018 Guidance
 
v. Prior Year at Mid-Point
Total Revenue
$46.0 to $46.5
 
14%
 
$188.0 to $191.0
 
12%
Subscription Revenue
$21.25 to $21.75
 
60%
 
$90.5 to $91.5
 
50%
ARR
n/a
 
n/a
 
$186.0 to $189.0
 
17%
Non-GAAP Loss Per Share
$(0.21) to $(0.19)
 
nm
 
n/a
 
n/a
Adjusted EBITDA
$(7.7) to $(6.7)
 
$2.3
 
$(27.0) to $(25.0)
 
$7.7
Free Cash Flow
n/a
 
n/a
 
$(5.0) to $(2.0)
 
$26.0
Conference Call
In conjunction with this announcement, PROS Holdings, Inc. will host a conference call on Thursday, April 26, 2018, at 4:45 p.m. ET to discuss the Company’s financial results and business outlook. To access this call, dial 1-877-407-9039 (toll-free) or 1-201-689-8470. The live webcast of the conference call can be accessed under the “Investor Relations” section of the Company’s website at www.pros.com.

A telephone replay will be available until Thursday, May 10, 2018, at 1-844-512-2921 (toll-free) or 1-412-317-6671 using the pass code 13677017. An archived webcast of this conference call will also be available in the “Investor Relations” section of the Company’s website at www.pros.com.

About PROS

PROS Holdings, Inc. (NYSE: PRO) is a cloud software company powering the shift to modern commerce by helping companies create personalized and frictionless buying experiences for their customers. Fueled by dynamic pricing science and machine learning, PROS solutions make it possible for companies to price, configure and sell their products and services in an omni-channel environment with speed, precision and consistency. Our customers, who are leaders in their markets, benefit from decades of data science expertise infused into our industry solutions. To learn more, visit www.pros.com.

Forward-looking Statements

This press release contains forward-looking statements, including statements about our future financial performance; positioning; management's confidence and optimism; customer successes; demand for enterprise revenue, profit realization and modern commerce software solutions; business expansion; business predictability; ARR; revenue; adjusted EBITDA; free cash flow; shares outstanding and effective tax rate. The forward-looking statements contained in this press release are based upon our historical performance and our current plans, estimates and expectations and are not a representation that such plans, estimates or expectations will be achieved. Factors that could cause actual results to differ materially from those described herein include risks related to: (a) our ability to execute on our cloud strategy, (b) reduced revenue and cash flow resulting from our transition to a cloud strategy, (c) threats to the security of our or our customer’s data, (d) potential business or service disruptions from our third party data centers, cloud platform providers or other unrelated service providers, (e) market acceptance of our new products and product enhancements, (f) the risk that the markets for our software do not grow as anticipated, (g) the length of our sales cycles, (h) the risk that we will not be able to maintain historical maintenance, support and subscription renewal rates, (i)
competition from vendors of sales, pricing, revenue management and configure-price-quote solutions as well as from companies internally developing their own solutions, (j) potential unauthorized or improper actions of our personnel, (k) the risk that acquisitions we have and may enter into in the future

2


may be difficult to integrate, fail to achieve our objectives, disrupt our business, dilute stockholder value or divert management attention, (l) any downturn in sales to our target markets, (m) potential delays or other challenges related to the implementation of our solutions, (n) the difficulties of making accurate estimates necessary to complete a project and recognize revenue, (o) personnel risks associated with growing a business generally, (p) the impact that a slowdown in the world or any particular economy has on our business sales cycles, prospects’ and customers’ spending decisions, timing of implementation decisions, payment and renewal decision, (q) our debt repayment obligations, (r) the impact of currency fluctuations on our results of operations, and (s) civil and political unrest in geographic regions in which we operate. Additional information relating to the uncertainty affecting PROS’ business is contained in our filings with the Securities and Exchange Commission. These forward-looking statements represent PROS’ expectations as of the date of this press release. Subsequent events may cause these expectations to change, and PROS disclaims any obligations to update or alter these forward-looking statements in the future, whether as a result of new information, future events or otherwise.

Non-GAAP Financial Measures

PROS has provided in this release certain financial information that has not been prepared in accordance with GAAP. This information includes non-GAAP income (loss) from operations, annual recurring revenue, adjusted EBITDA, free cash flow, tax rate, net income (loss) and diluted earnings (loss) per share. PROS uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating PROS’ ongoing operational performance and cloud-first transition.

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 measures to their most directly comparable GAAP financial measure as detailed above. A reconciliation of GAAP to the non-GAAP financial measures has been provided in the tables included as part of this press release, and can be found, along with other financial information, in the investor relations portion of our website. PROS' use of non-GAAP financial measures may not be consistent with the presentations by similar companies in PROS' industry. PROS has also provided in this release certain forward-looking non-GAAP financial measures, including non-GAAP income (loss) from operations, annual recurring revenue, adjusted EBITDA, free cash flow and non-GAAP tax rates (collectively the "non-GAAP financial measures") as follows:

Non-GAAP income (loss) from operations: Non-GAAP income (loss) from operations excludes the impact of stock-based compensation, amortization of acquisition-related intangibles, acquisition-related expenses, amortization of debt discount and issuance costs, and related taxes. Non-GAAP income (loss) from operations excludes the following items from non-GAAP estimates:
Share-Based Compensation:  Although share-based compensation is an important aspect of compensation for our employees and executives, our share-based compensation expense can vary because of changes in our stock price and market conditions at the time of grant, varying valuation methodologies, and the variety of award types. Since share-based compensation expense can vary for reasons that are generally unrelated to our performance during any particular period, we believe this could make it difficult for investors to compare our current financial results to previous and future periods. Therefore, we believe it is useful to exclude share-based compensation in order to better understand our business performance and allow investors to compare our operating results with peer companies.
Amortization of Acquisition-Related Intangibles:  We view amortization of acquisition-related intangible assets, such as the amortization of the cost associated with an acquired company's research and development efforts, trade names, customer lists and customer relationships, as items arising from pre-acquisition activities determined at the time of an acquisition. While these intangible assets are continually evaluated for impairment, amortization of the cost of purchased intangibles is a static expense, one that is not typically affected by operations during any particular period.
Acquisition-Related Expenses: Acquisition-related expenses include integration costs and other one-time direct costs associated with our acquisitions. These amounts are unrelated to our core performance during any particular period and are impacted by the timing and size of the acquisitions. We exclude acquisition-related expenses to provide investors a method to compare our operating results to prior periods and to peer companies because such amounts can vary significantly based on the frequency of acquisitions and magnitude of acquisition expenses.
Amortization of Debt Discount and Issuance Costs: Amortization of debt discount and issuance costs are related to our convertible notes. These amounts are unrelated to our core performance during any particular period, and therefore, we believe it is useful to exclude these amounts in order to better understand our business performance and allow investors to compare our results with peer companies.

3


Taxes: We exclude the tax consequences associated with non-GAAP items to provide investors with a useful comparison of our operating results to prior periods and to our peer companies because such amounts can vary significantly. In the fourth quarter of 2014, we concluded that it is more likely than not that we will be unable to fully realize our deferred tax assets and accordingly, established a valuation allowance against those assets. The ongoing impact of the valuation allowance on our non-GAAP effective tax rate has been eliminated to allow investors to better understand our business performance and compare our operating results with peer companies.
Annual Recurring Revenue: Annual Recurring Revenue ("ARR") is used to assess the trajectory of our cloud business. ARR means, as of a specified date, the contracted recurring revenue, including contracts with a future start date, together with annualized overage fees incurred above contracted minimum transactions, and excluding perpetual and term license agreements recognized as license revenue in accordance with GAAP. ARR should be viewed independently of revenue and any other GAAP measure.
Non-GAAP Tax Rate: The estimated non-GAAP effective tax rate adjusts the tax effect to quantify the impact of the excluded non-GAAP items.
Adjusted EBITDA: Adjusted EBITDA is defined as GAAP net income (loss) before interest expense, provision for income taxes, depreciation and amortization, as adjusted to eliminate the effect of stock-based compensation cost, amortization of acquisition-related intangibles, depreciation and amortization, integration costs and other one-time direct costs associated with our acquisitions, and capitalized internal-use software development costs. Adjusted EBITDA should not be considered as an alternative to net income (loss) as an indicator of our operating performance.
Free Cash Flow: Free cash flow is a non-GAAP financial measure which is defined as net cash provided by (used in) operating activities, less additions to property, plant and equipment, purchases of other (non-acquisition-related) intangible assets and capitalized internal-use software development costs.
These non-GAAP estimates are not measurements of financial performance prepared in accordance with GAAP, and we are unable to reconcile these forward-looking non-GAAP financial measures to their directly comparable GAAP financial measures because the information described above which is needed to complete a reconciliation is unavailable at this time without unreasonable effort.

¹Gartner does not endorse any vendor, product or service depicted in its research publications, and does not advise technology users to select only those vendors with the highest ratings or other designation. Gartner research publications consist of the opinions of Gartner’s research organization and should not be construed as statements of fact. Gartner disclaims all warranties, expressed or implied, with respect to this research, including any warranties of merchantability or fitness for a particular purpose.

Investor Contact:
PROS Investor Relations
Shannon Tatz
713-335-5932
ir@pros.com

Media Contact:
PROS Public Relations
Yvonne Donaldson
713-335-5310
ydonaldson@pros.com




4



PROS Holdings, Inc.
Condensed Consolidated Balance Sheets
(In thousands, except share and per share amounts)
(Unaudited)

 
 
March 31, 2018
 
December 31, 2017
Assets:
 
 
 
 
Current assets:
 
 
 
 
Cash and cash equivalents
 
$
148,146

 
$
160,505

Trade and other receivables, net of allowance of $760 and $760, respectively
 
29,031

 
32,484

Deferred costs
 
2,704

 
3,137

Prepaid and other current assets
 
7,294

 
5,930

Total current assets
 
187,175

 
202,056

Property and equipment, net
 
14,799

 
14,007

Long-term deferred costs
 
10,435

 
3,194

Intangibles, net
 
25,057

 
26,929

Goodwill
 
38,764

 
38,458

Other long-term assets
 
4,239

 
4,039

Total assets
 
$
280,469

 
$
288,683

Liabilities and Stockholders’ Equity:
 
 
 
 
Current liabilities:
 
 
 
 
Accounts payable and other liabilities
 
$
3,606

 
$
2,976

Accrued liabilities
 
5,329

 
6,733

Accrued payroll and other employee benefits
 
8,530

 
16,712

Deferred revenue
 
83,682

 
75,604

Total current liabilities
 
101,147

 
102,025

Long-term deferred revenue
 
17,477

 
19,591

Convertible debt, net
 
216,131

 
213,203

Other long-term liabilities
 
853

 
843

Total liabilities
 
335,608

 
335,662

Stockholders' equity:
 
 
 
 
Preferred stock, $0.001 par value, 5,000,000 shares authorized; none issued
 

 

Common stock, $0.001 par value, 75,000,000 shares authorized; 37,006,509 and 36,356,760 shares issued, respectively; 32,588,924 and 31,939,175 shares outstanding, respectively
 
37

 
36

Additional paid-in capital
 
208,368

 
207,924

Treasury stock, 4,417,585 common shares, at cost
 
(13,938
)
 
(13,938
)
Accumulated deficit
 
(247,317
)
 
(238,185
)
Accumulated other comprehensive loss
 
(2,289
)
 
(2,816
)
Total stockholders’ equity
 
(55,139
)
 
(46,979
)
Total liabilities and stockholders’ equity
 
$
280,469

 
$
288,683


5


PROS Holdings, Inc.
Condensed Consolidated Statements of Income (Loss)
(In thousands, except per share data)
(Unaudited) 

 
 
Three Months Ended March 31,
 
 
2018
 
2017
Revenue:
 
 
 
 
Subscription
 
$
20,950

 
$
12,214

Maintenance and support
 
16,574

 
18,076

Total subscription, maintenance and support
 
37,524

 
30,290

License
 
1,066

 
2,190

Services
 
9,320

 
7,649

Total revenue
 
47,910

 
40,129

Cost of revenue:
 
 
 
 
Subscription
 
8,764

 
5,937

Maintenance and support
 
2,957

 
3,146

Total cost of subscription, maintenance and support
 
11,721

 
9,083

License
 
73

 
65

Services
 
7,727

 
7,461

Total cost of revenue
 
19,521

 
16,609

Gross profit
 
28,389

 
23,520

Operating expenses:
 
 
 
 
Selling and marketing
 
17,568

 
16,473

General and administrative
 
10,689

 
10,408

Research and development
 
14,784

 
14,307

Acquisition-related
 
95

 

Loss from operations
 
(14,747
)
 
(17,668
)
Convertible debt interest and amortization
 
(4,179
)
 
(2,394
)
Other income (expense), net
 
202

 
32

Loss before income tax provision
 
(18,724
)
 
(20,030
)
Income tax provision
 
132

 
177

Net loss
 
$
(18,856
)
 
$
(20,207
)
 
 
 
 
 
Net loss per share:
 
 
 
 
Basic and diluted
 
$
(0.58
)
 
$
(0.65
)
Weighted average number of shares:
 
 
 
 
Basic and diluted
 
32,378

 
31,099


6


PROS Holdings, Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
 
 
Three Months Ended March 31,
 
 
2018
 
2017
Operating activities:
 
 
 
 
Net loss
 
$
(18,856
)
 
$
(20,207
)
Adjustments to reconcile net loss to net cash provided by operating activities:
 
 
 
 
Depreciation and amortization
 
3,364

 
2,033

Amortization of debt discount and issuance costs
 
2,941

 
1,675

Share-based compensation
 
5,936

 
6,162

Deferred income tax, net
 

 
33

Loss on disposal of assets
 
35

 

Changes in operating assets and liabilities:
 
 
 
 
Accounts and unbilled receivables
 
3,454

 
543

Deferred costs
 
238

 

Prepaid expenses and other assets
 
(1,575
)
 
(666
)
Accounts payable and other liabilities
 
690

 
3,631

Accrued liabilities
 
(1,415
)
 
434

Accrued payroll and other employee benefits
 
(8,181
)
 
(10,957
)
Deferred revenue
 
8,637

 
5,126

Net cash used in operating activities
 
(4,732
)
 
(12,193
)
Investing activities:
 
 
 
 
Purchases of property and equipment
 
(778
)
 
(484
)
Capitalized internal-use software development costs
 
(1,316
)
 
(572
)
Proceeds from maturities of short-term investments
 

 
9,983

Net cash (used in) provided by investing activities
 
(2,094
)
 
8,927

Financing activities:
 
 
 
 
Exercise of stock options
 
875

 
2,198

Proceeds from employee stock plans
 
834

 
776

Tax withholding related to net share settlement of stock awards
 
(7,255
)
 
(5,665
)
Payments of notes payable
 
(58
)
 
(50
)
Debt issuance costs related to Revolver
 

 
(125
)
Net cash used in financing activities
 
(5,604
)
 
(2,866
)
Effect of foreign currency rates on cash
 
71

 
(39
)
Net change in cash and cash equivalents
 
(12,359
)
 
(6,171
)
Cash and cash equivalents:
 
 
 
 
Beginning of period
 
160,505

 
118,039

End of period
 
$
148,146

 
$
111,868


7


PROS Holdings, Inc.
Reconciliation of GAAP to Non-GAAP Financial Measures
(In thousands, except per share data)
(Unaudited)
We use these non-GAAP financial measures to assist in the management of the Company because we believe that this information provides a more consistent and complete understanding of the underlying results and trends of the ongoing business due to the uniqueness of these charges.
See breakdown of the reconciling line items on page 9.
 
 
 
 
Three Months Ended March 31,
 
Year over Year
 
 
 
 
2018
 
2017
 
% change
GAAP gross profit
 
$
28,389

 
$
23,520

 
21
 %
 
Non-GAAP adjustments:
 
 
 
 
 
 
 
Amortization of acquisition-related intangibles
 
1,241

 
477

 
 
 
Share-based compensation
 
482

 
575

 
 
Non-GAAP gross profit
 
$
30,112

 
$
24,572

 
23
 %
 
 
 
 
 
 
 
 
 
Non-GAAP gross margin
 
62.9
 %
 
61.2
 %
 
 
 
 
 
 
 
 
 
 
 
GAAP loss from operations
 
$
(14,747
)
 
$
(17,668
)
 
(17
)%
 
Non-GAAP adjustments:
 
 
 
 
 
 
 
Acquisition-related expenses
 
95

 

 
 
 
Amortization of acquisition-related intangibles
 
2,015

 
669

 
 
 
Share-based compensation
 
5,936

 
6,162

 
 
 
Total Non-GAAP adjustments
 
8,046


6,831

 
 
Non-GAAP loss from operations
 
$
(6,701
)
 
$
(10,837
)
 
(38
)%
 
 
 
 
 
 
 
 
 
Non-GAAP loss from operations % of total revenue
 
(14.0
)%
 
(27.0
)%
 
 
 
 
 
 
 
 
 
 
 
GAAP net loss
 
$
(18,856
)
 
$
(20,207
)
 
(7
)%
 
Non-GAAP adjustments:
 
 
 
 
 
 
 
Total Non-GAAP adjustments affecting loss from operations
 
8,046

 
6,831

 
 
 
Amortization of debt discount and issuance costs
 
2,929

 
1,675

 
 
 
Tax impact related to non-GAAP adjustments
 
1,837

 
4,326

 
 
Non-GAAP net loss
 
$
(6,044
)
 
$
(7,375
)
 
(18
)%
 
 
 
 
 
 
 
 
Non-GAAP diluted loss per share
 
$
(0.19
)
 
$
(0.24
)
 


 
 
 
 
 
 
 
Shares used in computing non-GAAP loss per share
 
32,378

 
31,099

 
 

8


PROS Holdings, Inc.
Supplemental Schedule of Non-GAAP Financial Measures
Increase (Decrease) in GAAP Amounts Reported
(In thousands)
(Unaudited)

 
 
 
Three Months Ended March 31,
 
 
 
2018
 
2017
Cost of Subscription Items
 
 
 
 
 
Amortization of acquisition-related intangibles
 
1,053

 
313

 
Share-based compensation
 
53

 
78

 
Total cost of subscription items
 
$
1,106

 
$
391

 
 
 
 
 
 
Cost of Maintenance Items
 
 
 
 
 
Amortization of acquisition-related intangibles
 
177

 
154

 
Share-based compensation
 
78

 
89

 
Total cost of maintenance items
 
$
255

 
$
243

 
 
 
 
 
 
Cost of License Items
 
 
 
 
 
Amortization of acquisition-related intangibles
 
11

 
10

 
Total cost of license items
 
$
11

 
$
10

 
 


 


Cost of Services Items
 
 
 
 
 
Share-based compensation
 
351

 
408

 
Total cost of services items
 
$
351

 
$
408

 
 
 
 
 
 
Sales and Marketing Items
 


 


 
Amortization of acquisition-related intangibles
 
774

 
192

 
Share-based compensation
 
1,284

 
1,273

 
Total sales and marketing items
 
$
2,058

 
$
1,465

 
 
 
 
 
General and Administrative Items
 
 
 
 
 
Share-based compensation
 
2,879

 
2,802

 
Total general and administrative items
 
$
2,879

 
$
2,802

 
 
 
 
 
Research and Development Items
 
 
 
 
 
Share-based compensation
 
1,291

 
1,512

 
Total research and development items
 
$
1,291

 
$
1,512

 
 
 
 
 
 
 
 
 
Acquisition-related expenses
 
$
95

 
$


9


PROS Holdings, Inc.
Supplemental Reconciliation of GAAP to Non-GAAP Financial Measures
(In thousands)
(Unaudited)

 
 
 
Three Months Ended March 31,
 
 
 
2018
 
2017
Adjusted EBITDA
 
 
 
 
 
GAAP Loss from Operations
 
$
(14,747
)
 
$
(17,668
)
 
Acquisition-related expenses
 
95

 

 
Amortization of acquisition-related intangibles
 
2,015

 
669

 
Share-based compensation
 
5,936

 
6,162

 
Depreciation
 
1,349

 
1,364

 
Capitalized internal-use software development costs
 
(1,316
)
 
(572
)
 
Adjusted EBITDA
 
$
(6,668
)
 
$
(10,045
)
 
 
 
 
 
 
Free Cash Flow
 
 
 
 
 
Net cash used in operating activities
 
$
(4,732
)
 
$
(12,193
)
 
Purchase of property and equipment
 
(778
)
 
(484
)
 
Capitalized internal-use software development costs
 
(1,316
)
 
(572
)
 
Free Cash Flow
 
$
(6,826
)
 
$
(13,249
)
 
 
 
 
 
 
 
 
 
 
Guidance
 
Q2 2018 Guidance
 
 
Low
 
High
Adjusted EBITDA
 
 
 
 
 
GAAP Loss from Operations
 
$
(15,200
)
 
$
(14,500
)
 
Amortization of acquisition-related intangibles
 
2,000

 
2,000

 
Share-based compensation
 
5,600

 
5,600

 
Depreciation
 
1,200

 
1,400

 
Capitalized internal-use software development costs
 
(1,300
)
 
(1,200
)
 
Adjusted EBITDA
 
$
(7,700
)
 
$
(6,700
)
 
 
 
 
 
 
 
Full Year 2018 Guidance
 
 
Low
 
High
Adjusted EBITDA
 
 
 
 
 
GAAP Loss from Operations
 
$
(60,300
)
 
$
(59,100
)
 
Amortization of acquisition-related intangibles
 
8,100

 
8,100

 
Share-based compensation
 
22,500

 
22,500

 
Depreciation
 
5,400

 
5,500

 
Capitalized internal-use software development costs
 
(2,700
)
 
(2,000
)
 
Adjusted EBITDA
 
$
(27,000
)
 
$
(25,000
)


10