0001410384-19-000111.txt : 20190807 0001410384-19-000111.hdr.sgml : 20190807 20190807163846 ACCESSION NUMBER: 0001410384-19-000111 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20190807 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20190807 DATE AS OF CHANGE: 20190807 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Q2 Holdings, Inc. CENTRAL INDEX KEY: 0001410384 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-PREPACKAGED SOFTWARE [7372] IRS NUMBER: 202706637 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-36350 FILM NUMBER: 191006037 BUSINESS ADDRESS: STREET 1: 13785 RESEARCH BOULEVARD STREET 2: SUITE 150 CITY: Austin STATE: TX ZIP: 78750 BUSINESS PHONE: 512-275-0072 MAIL ADDRESS: STREET 1: 13785 RESEARCH BOULEVARD STREET 2: SUITE 150 CITY: Austin STATE: TX ZIP: 78750 FORMER COMPANY: FORMER CONFORMED NAME: CBG Holdings, Inc. DATE OF NAME CHANGE: 20120103 FORMER COMPANY: FORMER CONFORMED NAME: CBG Holdings Inc DATE OF NAME CHANGE: 20070821 8-K 1 q220198k.htm 8-K Document



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549 

FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date of earliest event reported): August 7, 2019

Q2 HOLDINGS, INC.
(Exact Name of Registrant as Specified in Charter) 


Delaware
 
001-36350
 
20-2706637
(State or Other Jurisdiction
of Incorporation)
 
(Commission
File Number)
 
(I.R.S. Employer
Identification No.)
                
13785 Research Blvd, Suite 150
Austin, Texas 78750
(Address of Principal Executive Offices, and Zip Code)

(512) 275-0072
Registrant's Telephone Number, Including Area Code

Not Applicable
(Former Name or Former Address, if Changed Since Last Report) 
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common Stock, $0.0001 par value
QTWO
New York Stock Exchange
 

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 communication 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 communication pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
Pre-commencement communication 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 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).
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. ☐






Item 2.02. Results of Operations and Financial Condition.
On August 7, 2019, Q2 Holdings, Inc. (the “Company”) issued a press release regarding its financial results for the second quarter ended June 30, 2019. A copy of the Company’s press release is furnished herewith as Exhibit 99.1.
The information furnished in this Current Report under this Item 2.02 and the exhibit furnished herewith shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
Exhibit No.
 
Description
 
 
 
Press release dated August 7, 2019
 
 
 
 
 
 
 
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 hereunto duly authorized.

 
Q2 HOLDINGS, INC.
 
 
August 7, 2019
/s/ Jennifer N. Harris
Jennifer N. Harris
Chief Financial Officer



EX-99.1 2 q22019exhibit991.htm EXHIBIT 99.1 Exhibit

Exhibit 99.1

Q2 Holdings, Inc. Announces Second Quarter 2019 Financial Results
Total second quarter revenue of $77.6 million, up 33 percent year-over-year, and up 9 percent from the previous quarter.

AUSTIN, Texas (August 7, 2019)-Q2 Holdings, Inc. (NYSE:QTWO), a leading provider of digital banking and lending solutions, today announced results for its second quarter ending June 30, 2019.

Second Quarter 2019 Results

Revenue for the second quarter of $77.6 million, up 33 percent year-over-year and up 9 percent from the previous quarter.

GAAP gross margin for the second quarter of 48.4 percent, down from 50.0 percent one year ago. Non-GAAP gross margin for the second quarter of 52.8 percent, down from 53.3 percent one year ago. The year-over-year decline is primarily attributable to investment in the Cloud Lending and Gro acquisitions closed in the fourth quarter of 2018.
 
GAAP net loss for the second quarter of $17.3 million, which compares to $8.6 million for the second quarter of 2018, and $19.3 million for the first quarter of 2019. Adjusted EBITDA for the second quarter of $3.2 million, down from $5.1 million one year ago and up from $0.3 million for the first quarter of 2019. The year-over-year decline is a result of investment in the acquisitions which were closed in the fourth quarter of 2018.

“We closed out the first half of the year on a strong note,” said Matt Flake, CEO of Q2. “We hosted another record client conference in May, and continued to see cross-pollination among our digital banking, Cloud Lending and Q2 Open platforms, helping us out-perform with respect to bookings relative to our expectations for the first two quarters. Given our sales execution, we plan to continue investing in integration, innovation and delivering successful client outcomes.”

Second Quarter Highlights

Signed three Tier 1 banks in the quarter, including a $26 billion bank holding company in the Northeast.
 
Signed digital lending contracts utilizing the Cloud Lending platform with two current Q2 platform clients, including a $14 billion bank on the West Coast.
     
Exited the quarter with approximately 13.6 million registered users on the Q2 platform, representing 4 percent sequential and 19 percent year-over-year growth.

Completed concurrent convertible note and common stock offerings, raising net proceeds of approximately $462 million.

“We ended the quarter with cash, cash equivalents and investments of $617.7 million as a result of the capital raises in the quarter,” said Jennifer Harris, CFO of Q2. “With our continued strong bookings and revenue performance, we are raising our full year revenue guidance and intend to invest the overachievement in the business in order to capitalize on the opportunity we see in front of us.”

Financial Outlook

Q2 Holdings is providing guidance for its third quarter 2019 as follows:

Total revenue of $78.6 million to $79.6 million, which would represent year-over-year growth of 30 percent to 31 percent.

Adjusted EBITDA of $5.0 million to $5.5 million. GAAP net loss is the most comparable GAAP measure to adjusted EBITDA. Adjusted EBITDA differs from GAAP net loss in that it excludes things such as depreciation and amortization, stock-based compensation, acquisition-related costs, interest, income taxes and unoccupied lease charges. Q2 Holdings is unable to predict with reasonable certainty the ultimate outcome of these exclusions without unreasonable effort. Therefore, Q2 Holdings has not provided



guidance for GAAP net loss or a reconciliation of the foregoing forward-looking adjusted EBITDA guidance to GAAP net loss.

Q2 Holdings is providing guidance for the full-year 2019 as follows:

Total revenue of $313.0 million to $315.0 million, which would represent year-over-year growth of 30 percent to 31 percent.

Adjusted EBITDA of $20.0 million to $22.0 million. Adjusted EBITDA differs from GAAP net loss in that it excludes things such as depreciation and amortization, stock-based compensation, acquisition-related costs, interest, income taxes and unoccupied lease charges. Q2 Holdings is unable to predict with reasonable certainty the ultimate outcome of these exclusions without unreasonable effort. Therefore, Q2 Holdings has not provided guidance for GAAP net loss or a reconciliation of the foregoing forward-looking adjusted EBITDA guidance to GAAP net loss.

Conference Call Details
Date: 
August 8, 2019
 
Time:     
8:30 a.m. EDT
 
Hosts: 
Matt Flake, CEO and President / Jennifer Harris, CFO
 
Dial in: 
US toll free: 1-833-241-4254
 
 
International: 1-647-689-4205
 
Conference ID:        
7649659
 
Please join the conference call at least 10 minutes early to ensure the line is connected. A live webcast of the conference call and financial results will be accessible from the investor relations section of the Q2 website at http://investors.q2ebanking.com/.

An archived replay of the webcast will be available at this website on a temporary basis shortly after the call.

About Q2 Holdings, Inc.
Q2, a financial experience company headquartered in Austin, Texas, builds stronger communities by strengthening financial institutions that serve them. We empower banks, credit unions and other financial services providers to be the ever-present companion on an account holder’s financial journey-helping our customers unlock new opportunities, grow their businesses and improve efficiencies. To learn more about Q2, visit www.q2ebanking.com.

Use of Non-GAAP Measures

Q2 uses the following non-GAAP financial measures: adjusted EBITDA; non-GAAP gross margin; non-GAAP gross profit; non-GAAP sales and marketing expense; non-GAAP research and development expense; non-GAAP general and administrative expense; non-GAAP operating loss; and, non-GAAP net loss. Management believes that these non-GAAP financial measures are useful measures of operating performance because they exclude items that Q2 does not consider indicative of its core performance.

In the case of adjusted EBITDA, Q2 adjusts net loss for such things as interest, taxes, depreciation and amortization, stock-based compensation, acquisition-related costs, amortization of technology and intangibles, and unoccupied lease charges. In the case of non-GAAP gross margin and non-GAAP gross profit, Q2 adjusts gross profit and gross margin for stock-based compensation and amortization of acquired technology. In the case of non-GAAP sales and marketing expense, non-GAAP research and development expense, and non-GAAP general and administrative expense, Q2 adjusts the corresponding GAAP expense to exclude stock-based compensation. In the case of non-GAAP operating loss and non-GAAP net loss, Q2 adjusts operating loss and net loss, respectively, for stock-based compensation, acquisition related-costs, amortization of acquired technology, amortization of acquired intangibles, and unoccupied lease charges.

These non-GAAP measures should be considered in addition to, not as a substitute for or superior to, the closest GAAP measures, or other financial measures prepared in accordance with GAAP. A reconciliation to the closest



GAAP measures of these non-GAAP measures is contained in tabular form on the attached unaudited condensed consolidated financial statements.

Q2’s management uses these non-GAAP measures as measures of operating performance; to prepare Q2’s annual operating budget; to allocate resources to enhance the financial performance of Q2’s business; to evaluate the effectiveness of Q2’s business strategies; to provide consistency and comparability with past financial performance; to facilitate a comparison of Q2’s results with those of other companies, many of which use similar non-GAAP financial measures to supplement their GAAP results; and in communication with our board of directors concerning Q2’s financial performance.
Forward-looking Statements
This press release contains forward-looking statements, including statements about positive sales and bookings momentum, Q2’s ability to capitalize on such momentum to invest in integration, innovation and delivering successful client outcomes, optimism about Q2’s performance in 2019, the opportunities presented by the Cloud Lending and Gro acquisitions and Q2’s ability to capitalize on them, including through accelerated investment, anticipated margins for the remainder of 2019 and Q2’s quarterly and annual financial guidance. The forward-looking statements contained in this press release are based upon Q2’s historical performance and its 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) the risk of increased competition in its existing markets and as it enters new sections of the market with Tier 1 customers, new markets with Alt-FIs and FinTechs and new products and services; (b) the risk that the market for Q2’s solutions does not grow as anticipated, in particular with respect to Tier 1 customers and Alt-FI and FinTech customers; (c) the risk that Q2’s increased focus on selling to larger Tier 1 customers may result in greater uncertainty and variability in Q2’s business and sales results; (d) the risk that changes in Q2’s market, business or sales organization negatively impacts its ability to sell its products and services; (e) the challenges and costs associated with selling, implementing and supporting Q2’s solutions, particularly for larger customers with more complex requirements and longer implementation processes; (f) the risk that errors, interruptions or delays in Q2’s products or services or Web hosting negatively impacts Q2’s business and sales; (g) risks associated with data breaches and breaches of security measures within Q2’s products, systems and infrastructure and the resultant harm to Q2’s business and its ability to sell its products and services; (h) the impact that a slowdown in the economy, financial markets, and credit markets may have on Q2’s customers and Q2’s business sales cycles, prospects and customers’ spending decisions and timing of implementation decisions, particularly in regions where a significant number of Q2’s customers are concentrated; (i) the difficulties and risks associated with developing and selling complex new solutions and enhancements with the technical and regulatory specifications and functionality required by customers and governmental authorities; (j) the risks inherent in technology and implementation partnerships that could cause harm to Q2’s business; (k) the difficulties and costs Q2 may encounter with complex implementations of its solutions and the resulting impact on reputation and the timing of its revenue from any delayed implementations; (l) the risk that Q2 will not be able to maintain historical contract terms such as pricing and duration; (m) the risks associated with managing growth and the challenges associated with improving operations and hiring, retaining and motivating employees to support such growth; (n) the risk that modifications or negotiations of contractual arrangements will be necessary during Q2’s implementations of its solutions or the general risks associated with the complexity of Q2’s customer arrangements; (o) the risks associated with integrating acquired companies and successfully selling and maintaining their solutions; (p) the risks associated with anticipated higher operating expenses in 2019 and beyond; (q) litigation related to intellectual property and other matters and any related claims, negotiations and settlements; (r) the risks associated with further consolidation in the financial services industry; (s) risks associated with selling our solutions internationally; and (t) the risk that our debt repayment obligations may adversely affect our financial condition and cash flows from operations in the future and that we in the future we may not be able to obtain capital when desired on favorable terms.
Additional information relating to the uncertainty affecting the Q2 business are contained in Q2’s filings with the Securities and Exchange Commission. These documents are available on the SEC Filings section of the Investor Relations section of Q2’s website at http://investors.q2ebanking.com/. These forward-looking statements represent Q2’s expectations as of the date of this press release. Subsequent events may cause these expectations to change, and Q2 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.



Q2 Holdings, Inc.
Condensed Consolidated Balance Sheets
(in thousands)

 
 
June 30, 2019
 
December 31, 2018
 
 
(unaudited)
 
(unaudited)
Assets
 
 
 
 
Current assets:
 
 
 
 
Cash and cash equivalents
 
$
582,889

 
$
108,341

Restricted cash
 
2,158

 
1,815

Investments
 
34,810

 
68,979

Accounts receivable, net
 
26,591

 
19,668

Contract assets, current portion
 
771

 
598

Prepaid expenses and other current assets
 
5,526

 
3,983

Deferred solution and other costs, current portion
 
12,726

 
10,501

Deferred implementation costs, current portion
 
4,400

 
4,427

Total current assets
 
669,871

 
218,312

Property and equipment, net
 
39,732

 
34,994

Right of use assets
 
24,444

 

Deferred solution and other costs, net of current portion
 
22,618

 
16,761

Deferred implementation costs, net of current portion
 
13,238

 
9,948

Intangible assets, net
 
57,213

 
63,296

Goodwill
 
107,857

 
107,907

Contract assets, net of current portion
 
13,277

 
10,272

Other long-term assets
 
3,532

 
2,230

Total assets
 
$
951,782

 
$
463,720

 
 
 
 
 
Liabilities and stockholders' equity
 
 
 
 
Current liabilities:
 
 
 
 
Accounts payable and accrued liabilities
 
$
46,933

 
$
31,150

Deferred revenues, current portion
 
46,023

 
42,531

Lease liabilities, current portion
 
6,725

 

Total current liabilities
 
99,681

 
73,681

Convertible notes, net of current portion
 
413,890

 
182,723

Deferred revenues, net of current portion
 
25,317

 
23,063

Deferred rent, net of current portion
 

 
8,151

Lease liabilities, net of current portion
 
26,533

 

Other long-term liabilities
 
499

 
17,202

Total liabilities
 
565,920

 
304,820

Stockholders' equity:
 
 
 
 
Common stock
 
5

 
4

Additional paid-in capital
 
594,757

 
331,355

Accumulated other comprehensive income/(loss)
 
164

 
(37
)
Accumulated deficit
 
(209,064
)
 
(172,422
)
Total stockholders' equity
 
385,862

 
158,900

Total liabilities and stockholders' equity
 
$
951,782

 
$
463,720




Q2 Holdings, Inc.
Condensed Consolidated Statements of Comprehensive Loss
(in thousands, except per share data)

 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2019
 
2018
 
2019
 
2018
 
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
 
 
 
 
 
 
 
 
Revenues
 
$
77,646

 
$
58,574

 
$
148,942

 
$
113,382

Cost of revenues (1) (2)
 
40,052

 
29,303

 
77,236

 
56,280

Gross profit
 
37,594

 
29,271

 
71,706

 
57,102

 
 
 
 
 
 
 
 
 
Operating expenses:
 
 
 
 
 
 
 
 
Sales and marketing (1)
 
15,866

 
12,108

 
31,671

 
23,074

Research and development (1)
 
19,118

 
11,756

 
36,775

 
22,913

General and administrative (1)
 
14,079

 
10,798

 
27,939

 
21,094

Acquisition related costs
 
1,977

 
258

 
4,695

 
514

Amortization of acquired intangibles
 
905

 
368

 
2,120

 
736

Unoccupied lease charges (3)
 

 
658

 

 
658

Total operating expenses
 
51,945

 
35,946


103,200


68,989

Loss from operations
 
(14,351
)
 
(6,675
)

(31,494
)

(11,887
)
Other income (expense), net
 
(3,217
)
 
(2,105
)
 
(5,424
)
 
(3,128
)
Loss before income taxes
 
(17,568
)
 
(8,780
)

(36,918
)

(15,015
)
Benefit from income taxes
 
237

 
153

 
276

 
340

Net loss
 
$
(17,331
)
 
$
(8,627
)

$
(36,642
)

$
(14,675
)
Other comprehensive loss:
 
 
 
 
 
 
 
 
Unrealized gain (loss) on available-for-sale investments
 
97

 
2

 
210

 
(22
)
Foreign currency translation adjustment
 
(22
)
 

 
(10
)
 

Comprehensive loss
 
$
(17,256
)
 
$
(8,625
)
 
$
(36,442
)
 
$
(14,697
)
 
 
 
 
 
 
 
 
 
Net loss per common share:
 
 
 
 




Net loss per common share, basic and diluted
 
$
(0.39
)
 
$
(0.20
)

$
(0.83
)

$
(0.35
)
Weighted average common shares outstanding, basic and diluted
 
44,978

 
42,605

 
44,382

 
42,389



(1) 
Includes stock-based compensation expenses as follows:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2019
 
2018
 
2019
 
2018
Cost of revenues
 
$
1,428

 
$
1,065

 
$
2,976

 
$
2,080

Sales and marketing
 
1,596

 
1,428

 
3,402

 
2,654

Research and development
 
2,473

 
1,566

 
4,485

 
2,922

General and administrative
 
4,072

 
2,945

 
7,602

 
5,443

Total stock-based compensation expenses
 
$
9,569

 
$
7,004


$
18,465


$
13,099


(2) 
Includes amortization of acquired technology of $1.9 million and $0.9 million for the three months ended June 30, 2019 and 2018, respectively, and $3.6 million and $1.8 million for the six months ended June 30, 2019 and 2018, respectively.
(3) Unoccupied lease charges include costs related to the early exit from a portion of our south Austin facility, partially offset by anticipated sublease income from that facility.




Q2 Holdings, Inc.
Condensed Consolidated Statements of Cash Flows
(in thousands)

 
 
Six Months Ended June 30,
 
 
2019
 
2018
 
 
(unaudited)
 
(unaudited)
 
 
 
 
 
Cash flows from operating activities:
 
 
 
 
Net loss
 
$
(36,642
)
 
$
(14,675
)
Adjustments to reconcile net loss to net cash used in operating activities:
 
 
 
 
Amortization of deferred implementation, solution and other costs
 
6,056

 
4,265

Depreciation and amortization
 
11,796

 
7,752

Amortization of debt issuance costs
 
545

 
346

Amortization of debt discount
 
5,230

 
3,089

Amortization of premiums on investments
 
183

 
21

Stock-based compensation expenses
 
19,040

 
13,099

Deferred income taxes
 
(347
)
 
(61
)
Other non-cash charges
 
(112
)
 
696

Changes in operating assets and liabilities
 
(24,428
)
 
(35,816
)
Cash used in operating activities
 
(18,679
)
 
(21,284
)
Cash flows from investing activities:
 
 
 
 
Net redemptions (purchases) of investments
 
34,196

 
(60,331
)
Purchases of property and equipment
 
(10,864
)
 
(11,154
)
Business combinations and asset acquisitions, net of cash acquired
 

 
(150
)
Purchases of intangible assets
 
(288
)
 

Cash provided by (used in) investing activities
 
23,044

 
(71,635
)
Cash flows from financing activities:
 
 
 
 
Proceeds from issuance of common stock, net of issuance costs
 
195,581

 

Proceeds from issuance of convertible notes, net of issuance costs
 
307,288

 
223,185

Purchase of capped call transactions
 
(40,765
)
 

Purchase of convertible notes bond hedge
 

 
(41,699
)
Proceeds from issuance of warrants
 

 
22,379

Proceeds from exercise of stock options to purchase common stock
 
8,422

 
7,831

Net cash provided by financing activities
 
470,526

 
211,696

Net increase in cash, cash equivalents, and restricted cash
 
474,891

 
118,777

Cash, cash equivalents, and restricted cash, beginning of period
 
110,156

 
60,276

Cash, cash equivalents, and restricted cash, end of period
 
$
585,047

 
$
179,053





Q2 Holdings, Inc.
Reconciliation of GAAP to Non-GAAP Measures
(in thousands, except per share data)
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2019
 
2018
 
2019
 
2018
 
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
(unaudited)
GAAP gross profit
 
$
37,594

 
$
29,271

 
$
71,706

 
$
57,102

Stock-based compensation
 
1,428

 
1,065

 
2,976

 
2,080

Amortization of acquired technology
 
1,941

 
912

 
3,573

 
1,822

Acquisition related costs
 
71

 

 
71

 

Non-GAAP gross profit
 
$
41,034

 
$
31,248


$
78,326


$
61,004

 
 
 
 
 
 
 
 
 
Non-GAAP gross margin:
 
 
 
 
 
 
 
 
Non-GAAP gross profit
 
$
41,034

 
$
31,248

 
$
78,326

 
$
61,004

GAAP revenue
 
77,646

 
58,574

 
148,942

 
113,382

Non-GAAP gross margin
 
52.8
%
 
53.3
%

52.6
%

53.8
%
 
 
 
 
 
 
 
 
 
GAAP sales and marketing expense
 
$
15,866

 
$
12,108

 
$
31,671

 
$
23,074

Stock-based compensation
 
(1,596
)
 
(1,428
)
 
(3,402
)
 
(2,654
)
Non-GAAP sales and marketing expense
 
$
14,270

 
$
10,680


$
28,269


$
20,420

 
 
 
 
 
 
 
 
 
GAAP research and development expense
 
$
19,118

 
$
11,756

 
$
36,775

 
$
22,913

Stock-based compensation
 
(2,473
)
 
(1,566
)
 
(4,485
)
 
(2,922
)
Non-GAAP research and development expense
 
$
16,645

 
$
10,190


$
32,290


$
19,991

 
 
 
 
 
 
 
 
 
GAAP general and administrative expense
 
$
14,079

 
$
10,798

 
$
27,939

 
$
21,094

Stock-based compensation
 
(4,072
)
 
(2,945
)
 
(7,602
)
 
(5,443
)
Non-GAAP general and administrative expense
 
$
10,007

 
$
7,853


$
20,337


$
15,651

 
 
 
 
 
 
 
 
 
GAAP operating loss
 
$
(14,351
)
 
$
(6,675
)
 
$
(31,494
)
 
$
(11,887
)
Stock-based compensation
 
9,569

 
7,004

 
18,465

 
13,099

Acquisition related costs
 
2,048

 
258

 
4,766

 
514

Amortization of acquired technology
 
1,941

 
912

 
3,573

 
1,822

Amortization of acquired intangibles
 
905

 
368

 
2,120

 
736

Unoccupied lease charges
 

 
658

 

 
658

Non-GAAP operating income (loss)
 
$
112

 
$
2,525


$
(2,570
)

$
4,942

 
 
 
 
 
 
 
 
 
GAAP net loss
 
$
(17,331
)
 
$
(8,627
)
 
$
(36,642
)
 
$
(14,675
)
Stock-based compensation
 
9,569

 
7,004

 
18,465

 
13,099

Acquisition related costs
 
2,048

 
258

 
4,766

 
514

Amortization of acquired technology
 
1,941

 
912

 
3,573

 
1,822

Amortization of acquired intangibles
 
905

 
368

 
2,120

 
736

Unoccupied lease charges
 

 
658

 

 
658

Amortization of debt discount and issuance costs
 
3,227

 
2,213

 
5,774

 
3,435

Non-GAAP net income (loss)
 
$
359

 
$
2,786


$
(1,944
)

$
5,589

 
 
 
 
 
 
 
 
 
Reconciliation from diluted weighted-average number of common shares as reported to pro forma diluted weighted average number of common shares
 
 
 
 
 
 
 
 
Diluted weighted-average number of common shares, as reported
 
44,978

 
42,605

 
44,382

 
42,389

Weighted-average effect of potentially dilutive shares
 
2,628

 
2,389

 

 
2,200

Pro forma diluted weighted-average number of common shares
 
47,606

 
44,994

 
44,382

 
44,589

 
 
 
 
 
 
 
 
 
Calculation of non-GAAP income (loss) per share:
 
 
 
 
 
 
 
 
Non-GAAP net income (loss)
 
$
359

 
$
2,786

 
$
(1,944
)
 
$
5,589

Pro forma diluted weighted-average number of common shares
 
47,606

 
44,994

 
44,382

 
44,589

Non-GAAP net income (loss) per share
 
$
0.01

 
$
0.06

 
$
(0.04
)
 
$
0.13

 
 
 
 
 
 
 
 
 
Reconciliation of GAAP net loss to adjusted EBITDA:
 
 
 
 
 
 
 
 
GAAP net loss
 
$
(17,331
)
 
$
(8,627
)
 
$
(36,642
)
 
$
(14,675
)
Depreciation and amortization
 
5,975

 
3,874

 
11,796

 
7,752

Stock-based compensation
 
9,569

 
7,004

 
18,465

 
13,099

Benefit from income taxes
 
(237
)
 
(153
)
 
(276
)
 
(340
)
Interest (income) expense, net
 
3,173

 
2,105

 
5,351

 
3,128

Acquisition related costs
 
2,048

 
258

 
4,766

 
514

Unoccupied lease charges
 

 
658

 

 
658

Adjusted EBITDA
 
$
3,197

 
$
5,119


$
3,460


$
10,136




MEDIA CONTACT:
 
INVESTOR CONTACT:
Emma Chase
 
Josh Yankovich
Red Fan Communications
 
Q2 Holdings, Inc.
O: (512) 551-9253 / C: (512) 917-4319
 
O: (512) 682-4463
emma@redfancommunications.com
 
josh.yankovich@q2ebanking.com


###