EX-99.1 2 tlnd-20200213ex99100b727.htm EX-99.1 tlnd_20191231_8-K_PR

Picture 1

EXHIBIT 99.1

Talend Reports Fourth Quarter and Fiscal Year 2019 Financial Results

Record quarterly revenue of $66.9 million

Cloud ARR of $53.9 million, up 179% year over year

 

 

Redwood City, Calif., February 13, 2020 -  Talend (NASDAQ: TLND), a global leader in cloud data integration and data integrity, today announced financial results for the fourth quarter and fiscal year ended December 31, 2019.  

 

Fourth Quarter 2019 Financial Results:

·

Total revenue of $66.9 million, up 20% year-over-year

·

Annual Recurring Revenue (“ARR”) of $243.1 million, up 23% year-over-year on an actual and constant currency basis

·

Cloud ARR of $53.9 million, up 179% year-over-year on an actual and constant currency basis

·

Cloud represented 50% of new ARR in the fourth quarter

·

Subscription revenue of $59.1 million, up 22% year-over-year or 23% on a constant currency basis

·

GAAP operating loss of $10.1 million

·

Non-GAAP operating loss of $1.3 million 

·

Dollar-based Net Expansion Rate of 113% on a constant currency basis

 

“We closed 2019 with record fourth quarter revenue of $66.9 million, up 20% year-over-year, and total ARR of $243.1 million, up 23% year-over-year,” said Christal Bemont, Chief Executive Officer.  “Our results were driven by the continued momentum in our cloud business.  We now have over 2,250 cloud customers and cloud has become the largest contributor to new ARR.  We will be making strategic investments in the business this year as we bolster our go-to-market strategy. We continue to prioritize scaling the rapidly growing cloud business, and positioning Talend for long-term growth.”

 

Recent Business Highlights:

·

Appointed Christal Bemont as Chief Executive Officer

·

Expanded our leadership team with the additions of a CRO, a CCO, and a  CISO, and made enhancements to our sales and marketing leadership in Europe

·

Named industry veteran Elizabeth Fetter to our Board of Directors

·

Announced availability of Talend Cloud in AWS Marketplace along with achieving AWS Retail Competency and Amazon Redshift Ready designation status

·

Achieved Healthcare Insurance Portability and Accountability Act (HIPAA) compliance and certification on EU-U.S. and Swiss-U.S. Privacy Shield

 

Financial Guidance, assuming similar business conditions and foreign exchange rates as of January  31, 2020:  

 

First quarter of 2020:

·

Total revenue is expected to be in the range of $64.9 million to $65.9 million. 

·

Non-GAAP operating loss is expected to be in the range of $(8.6) million to $(7.6) million.

·

Non-GAAP net loss is expected to be in the range of $(9.2) million to $(8.2) million. 

·

Non-GAAP net loss per share is expected to be in the range of $(0.30) to $(0.26),  based on a basic and diluted weighted average share count of 31.2 million shares.

 

Full year 2020:

·

Total revenue is expected to be in the range of $277.0 million to $279.0 million. 

·

Non-GAAP operating loss is expected to be in the range of $(43.0) million to $(41.0) million.

·

Non-GAAP net loss is expected to be in the range of $(45.5) million to $(43.5) million.

·

Non-GAAP net loss per share is expected to be in the range of $(1.44) to $(1.37),  based on a basic and diluted weighted average share count of 31.7 million shares.

·

Free cash flow is expected to be in the range of $(35.0) million to $(30.0) million.

 

In the first quarter of 2020, the Company initiated a company-wide organizational realignment initiative in order to ensure the infrastructure is in place for future expected growth.

 

 

 

Talend’s outlook assumes similar business conditions and foreign exchange rates as of January 31, 2020. A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty regarding, and the potential variability of, many of the future costs and expenses for which the company adjusts, such as share-based compensation, amortization of acquired intangible assets, and transaction-related expenses, the effect of which may be significant.  For example, the company adjusts for share-based compensation expense, which is impacted by the company’s future hiring needs and employee retention and the future fair market value of the company’s ordinary shares, all of which are difficult to predict and are subject to frequent change.

 

These statements are forward-looking and actual results may differ materially. Refer to the section under the heading “Forward-Looking Statements” below for information on the factors that could cause our actual results to differ materially. An explanation of non-GAAP financial measures and key business metrics is included below under the heading “Non-GAAP Financial Measures and Key Business Metrics.”  

 

Conference Call Information:

 

Talend will host a conference call and live webcast for analysts and investors at 4:30 p.m. Eastern Time on February 13, 2020.

 

Parties in the United States and Canada can access the call by dialing (800) 353-6461, using conference code 9337861. International parties can access the call by dialing (334) 323-0501, using conference code 9337861.

 

The webcast will be accessible on Talend’s investor relations website at https://investor.talend.com for one year. A telephonic replay of the conference call will be available through February  18, 2020. To access the replay, parties in the United States and Canada should call (888) 203-1112 and enter conference code 9337861. International parties should call +1 (719) 457-0820 and enter conference code 9337861.

 

Non-GAAP Financial Measures and Key Business Metrics:  

 

Our consolidated financial statements are prepared and presented in accordance with generally accepted accounting principles in the United States (“GAAP”). This press release contains financial measures that are not calculated in accordance with GAAP. Our management evaluates and makes operating decisions using various performance measures. In addition to our GAAP results, we also present non-GAAP gross profit, non-GAAP operating expenses, non-GAAP operating loss, non-GAAP net loss, and non-GAAP net loss per share. These non-GAAP results should not be considered as an alternative to gross profit, operating expenses, operating loss, net loss, net loss per share, or any other performance measure derived in accordance with GAAP. We present these non-GAAP results because we consider them to be important supplemental measures of our performance. We have provided a reconciliation of GAAP to non-GAAP financial measures in the financial statement tables for our fiscal fourth quarter and full year 2019 results included in this press release.

 

Our non-GAAP gross profit, non-GAAP operating expenses, non-GAAP operating loss, non-GAAP net loss, and non-GAAP net loss per share are exclusive of certain items to facilitate management’s review of the comparability of our core operating results on a period to period basis because such items are not related to our ongoing core operating results as viewed by management. We define our “core operating results” as those revenues recorded in a particular period and the expenses incurred within that period that directly drive operating income in that period. Management uses these non-GAAP financial measures in making operating decisions because, in addition to providing meaningful supplemental information regarding operating performance, these measures give us a better understanding of how we should invest in research and development, fund infrastructure growth and evaluate the effectiveness of marketing strategies.

 

There are material limitations associated with the use of non-GAAP financial measures since they exclude significant expenses and income that are required by GAAP to be recorded in our financial statements. The definitions of our non-GAAP measures may differ from the definitions used by other companies and therefore comparability may be limited. In addition, other companies may utilize metrics that are not similar to ours. We compensate for these limitations by analyzing current and future results on a GAAP basis as well as a non-GAAP basis and by providing specific information regarding the GAAP items excluded from these non-GAAP financial measures.

 

In calculating the above non-GAAP results, management specifically adjusted for the following excluded items:

 

1)

Share-based compensation expense. We excluded from our non-GAAP results the expense related to equity-based compensation plans as they represent expenses that do not require cash settlement from us.

2

 

 

 

2)

Amortization of acquired intangible assets. We excluded from our non-GAAP results the intangible assets amortization expense resulting from our past acquisitions. These non-cash charges are not considered by management to reflect the core cash-generating performance of the business and therefore are excluded from our non-GAAP results.

3)

Transaction-related expenses. We excluded from our non-GAAP results the expenses which are related to recent acquisitions. These expenses are unrelated to our ongoing operations and we do not expect them to occur in the ordinary course of business. We believe that excluding these transaction-related expenses provides more meaningful comparisons of the financial results to our historical operations and forward-looking guidance. We also excluded from our non-GAAP results the debt discount and debt issuance costs resulting from issuance of the 1.75% Convertible Senior Notes due September 1, 2024. These transaction-related expenses are non-cash charges and are not considered by management to reflect the core cash-generating performance of the business and therefore are excluded from our non-GAAP results.

 

In addition, we calculate and present the following non-GAAP financial measures and key business metrics:

 

1)

Free cash flow is a non-GAAP measure defined as net cash from (used in) operating activities less cash used in investing activities for acquisition of property and equipment. We believe the disclosure of free cash flow provides useful information to understanding and evaluating our core operating performance and trends. 

2)

Subscription revenue growth on a constant currency basis is a non-GAAP measure that represents subscription revenue adjusted to exclude foreign currency effects. Subscription revenue on a constant currency basis is calculated by applying the average monthly currency rates for each month in the comparative period to the corresponding month in the current period. We believe the disclosure of subscription revenue in constant currency provides useful supplementary information to investors considering potential significant fluctuations in currency rates.

3)

Annual recurring revenue (“ARR”) is a key metric defined as the annualized recurring value of all active contracts at the end of a reporting period. ARR includes subscriptions for use of installed software products and SaaS offerings, which includes Stitch, and excludes original equipment manufacturer ("OEM") sales. Both multi-year contracts and contracts with terms less than one year are annualized by dividing the total committed contract value by the number of months in the subscription term and then multiplying by twelve. We believe the disclosure of ARR provides greater clarity into our results given it is not affected by the shift from premise to cloud, accounting changes, or contract duration. 

4)

Cloud Annual Recurring Revenue (“Cloud ARR”) is a key metric that represents the annualized recurring value of all active cloud-based subscription contracts at the end of a reporting period. Cloud ARR includes subscriptions for use of SaaS offerings and excludes original equipment manufacturer (“OEM”) sales. Both multi-year contracts and contracts with terms less than one year are annualized by dividing the total committed contract value by the number of months in the subscription term and then multiplying by twelve. We believe the disclosure of Cloud ARR provides greater clarity into our results given it is not affected by accounting changes or contract duration.

5)

Dollar-based net expansion rate is a key metric calculated by dividing our recurring customer revenue by our base revenue. We define base revenue as the subscription revenue we recognized from all customers during the four quarters ended one year prior to the date of measurement. We define our recurring customer revenue as the subscription revenue we recognized during the four quarters ended on the date of measurement from the same customer base included in our measure of base revenue, including revenue resulting from additional sales to those customers. The analysis excludes revenue derived from our OEM sales. We believe the disclosure of dollar-based net expansion rate provides useful information to investors seeking to understand our ability to maintain and grow our relationships with our existing customers.

 

Please refer to our investor deck on our investor relations website at https://investor.talend.com, which contains certain historical information, including historical Cloud ARR figures and the number of customers with ARR of $0.1 million or more as of certain dates.

 

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements generally relate to future events or our future financial or operating performance. In some cases, you can identify forward-looking statements because they contain words such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “could,” ”would,” “likely,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans or intentions. Forward-looking statements in this press release include, but are not

3

 

 

 

limited to, the quotations of management, our anticipated operating results for the 2020 first quarter and fiscal year, our expectations regarding our ability to continue to bolster our market position and our prospects for future growth. Our expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to inherent risks, uncertainties and changes in circumstance that are difficult or impossible to predict. Consequently, you should not rely on these forward-looking statements. Actual outcomes and results may differ materially from those expressed or implied by these forward-looking statements as a result of such uncertainties, risks, and changes in circumstances, including, without limitation, risks and uncertainties related to our ability to continue to deliver and improve our products and successfully develop new products; customer acceptance and purchase of our existing products and new products, including conversion of leads to sales; our ability to successfully transition to the cloud; our ability to successfully manage our leadership transition; the impact of the transition to cloud on our professional services revenue; our ability to retain and increase sales to existing customers and generate new customers; market demand for data integration solutions, particularly our cloud and on-premise big data integration solutions; interruptions or performance problems associated with our technology and infrastructure; competition from other products and services; the sufficiency of our cash and cash equivalents to meet our cash needs; the unpredictability and length of our sales cycle; our ability to deliver high-quality customer support; any security incidents or breaches or perceptions of security incidents or breaches; our ability to hire, train, and retain highly skilled and qualified employees, including senior-level managers, engineers, and our ability to expand and train our sales force; the performance of our channel partners; our success in sustaining and expanding our international business; our ability to generate significant volumes of sales leads from digital marketing efforts; the seasonality of our business; our ability to protect our intellectual property, including trade secrets, patents and copyrights; costs resulting from any claim of infringement or other violations by us of another party’s intellectual property rights; our ability to comply with government laws and regulations; natural and man-made disasters, including pandemics; and general market, political, economic and business conditions, including the fluctuation of foreign currency exchange rates and weak economic and uncertain geopolitical conditions in Europe. 

 

The forward-looking statements contained in this press release are also subject to other risks and uncertainties, and the foregoing list of factors is not exclusive. Additional risks and uncertainties that could affect our financial and operating results are included under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operation” and elsewhere in our most recent filings with the Securities and Exchange Commission, including our most recently filed reports on Form 10-K and Form 10-Q and subsequent filings. Our SEC filings are available on the Investor Relations section of our website at https://investor.talend.com and the SEC’s website at www.sec.gov. The forward-looking statements in this press release are based on information available to us as of the date hereof, and we do not undertake, and specifically disclaim, any obligation to update any forward-looking statements provided to reflect any change in our expectations or any change in events, conditions, or circumstances on which any such statement is based, except as required by law.

 

About Talend

Talend (NASDAQ: TLND), a leader in cloud data integration and data integrity, enables companies to transform by delivering trusted data at the speed of business. Talend Data Fabric offers a single suite of apps that shortens the time to trusted data by solving some of the most complex aspects of the data value chain. Users can collect data across systems, govern it to ensure proper use, transform it to new formats and improve quality, and share it with internal and external stakeholders.  

Over 4,250 organizations across the globe choose Talend to rely on trusted data to make business decisions with confidence. Talend has been recognized as a leader in its field by leading analyst firms and industry publications including Forbes, InfoWorld and SD Times.  

For more information, please visit www.talend.com and follow us on Twitter: @Talend. 

 

Investor Contact:

Lisa Laukkanen or Lauren Sloane
The Blueshirt Group for Talend
ir@talend.com
415-217-2632

 

Media Contact:

Chris Taylor

Vice President, Corporate Communications

Ctaylor@Talend.com 

650-268-5024

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TALEND S.A.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 

 

Year Ended December 31, 

 

    

2019

    

2018

    

2019

    

2018

Revenue

 

 

  

 

 

  

 

 

  

 

 

  

Subscriptions

 

$

59,086

 

$

48,443

 

$

217,165

 

$

174,887

Professional services

 

 

7,839

 

 

7,247

 

 

30,814

 

 

29,436

Total revenue

 

 

66,925

 

 

55,690

 

 

247,979

 

 

204,323

Cost of revenue

 

 

  

 

 

  

 

 

  

 

 

  

Subscriptions

 

 

8,474

 

 

6,411

 

 

32,256

 

 

23,094

Professional services

 

 

6,699

 

 

6,968

 

 

28,624

 

 

26,400

Total cost of revenue

 

 

15,173

 

 

13,379

 

 

60,880

 

 

49,494

Gross profit

 

 

51,752

 

 

42,311

 

 

187,099

 

 

154,829

Operating expenses

 

 

  

 

 

  

 

 

  

 

 

  

Sales and marketing

 

 

35,567

 

 

31,311

 

 

138,149

 

 

113,650

Research and development

 

 

16,030

 

 

12,558

 

 

63,017

 

 

42,359

General and administrative

 

 

10,282

 

 

11,566

 

 

44,473

 

 

40,357

Total operating expenses

 

 

61,879

 

 

55,435

 

 

245,639

 

 

196,366

Loss from operations

 

 

(10,127)

 

 

(13,124)

 

 

(58,540)

 

 

(41,537)

Interest income (expense), net

 

 

(1,681)

 

 

105

 

 

(2,540)

 

 

646

Other income (expense), net

 

 

(289)

 

 

409

 

 

(256)

 

 

209

Loss before provision for income taxes

 

 

(12,097)

 

 

(12,610)

 

 

(61,336)

 

 

(40,682)

Benefit (provision) for income taxes

 

 

(101)

 

 

354

 

 

(149)

 

 

323

Net loss

 

$

(12,198)

 

$

(12,256)

 

$

(61,485)

 

$

(40,359)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share attributable to ordinary shareholders:

 

 

  

 

 

  

 

 

  

 

 

  

Basic and diluted net loss per share

 

$

(0.39)

 

$

(0.41)

 

$

(2.01)

 

$

(1.35)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding used to compute net loss per share attributable to ordinary shareholders:

 

 

30,886

 

 

30,111

 

 

30,563

 

 

29,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

TALEND S.A.

CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

December 31, 

 

December 31, 

 

    

2019

    

2018

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents *

 

$

177,075

 

$

34,104

Accounts receivable, net of allowance for doubtful accounts

 

 

80,896

 

 

67,531

Contract acquisition costs

 

 

11,301

 

 

9,563

Other current assets *

 

 

11,888

 

 

9,461

Total current assets

 

 

281,160

 

 

120,659

Non-current assets:

 

 

 

 

 

 

Contract acquisition costs

 

 

23,237

 

 

19,390

Operating lease right-of-use assets **

 

 

27,821

 

 

 —

Property and equipment, net

 

 

5,348

 

 

6,335

Goodwill

 

 

49,744

 

 

49,659

Intangible assets, net

 

 

14,018

 

 

19,420

Other non-current assets

 

 

4,382

 

 

3,661

Total non-current assets

 

 

124,550

 

 

98,465

Total assets

 

$

405,710

 

$

219,124

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

4,439

 

$

5,760

Accrued expenses and other current liabilities

 

 

41,182

 

 

36,475

Contract liabilities - deferred revenue, current *

 

 

150,402

 

 

127,065

Operating lease liabilities, current **

 

 

5,047

 

 

 —

Short-term debt

 

 

227

 

 

208

Total current liabilities

 

 

201,297

 

 

169,508

Non-current liabilities:

 

 

 

 

 

 

Deferred income taxes

 

 

768

 

 

469

Other non-current liabilities

 

 

1,137

 

 

950

Contract liabilities - deferred revenue, non-current *

 

 

18,912

 

 

23,082

Operating lease liabilities, non-current **

 

 

24,252

 

 

 —

Long-term debt

 

 

130,490

 

 

676

Total non-current liabilities

 

 

175,559

 

 

25,177

Total liabilities

 

 

376,856

 

 

194,685

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

 

 

 

Ordinary shares, par value €0.08 per share; 31,017,268 and 30,158,374 shares authorized, issued and outstanding, respectively

 

 

3,205

 

 

3,128

Additional paid-in capital

 

 

309,988

 

 

244,878

Accumulated other comprehensive income

 

 

1,336

 

 

607

Other reserves

 

 

207

 

 

138

Accumulated losses

 

 

(285,882)

 

 

(224,312)

Total stockholders’ equity

 

 

28,854

 

 

24,439

Total liabilities and stockholders’ equity

 

$

405,710

 

$

219,124

 

 

 

 

 

 

 

(*) Balance as of December 31, 2018 has been revised to reflect an immaterial reclassification of restricted cash between cash and cash equivalents and other current assets and deferred revenue between short term and long term.

(**) Effective January 1, 2019, the Company adopted ASC 842, Leases, using modified retrospective approach.

 

6

 

 

 

 

 

 

 

 

 

 

TALEND S.A.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 

 

    

2019

    

2018

Cash flows from operating activities:

 

 

 

 

 

 

Net loss for the period

 

$

(61,485)

 

$

(40,359)

Adjustments to reconcile net loss to net cash (used in) from operating activities:

 

 

 

 

 

 

Depreciation

 

 

2,779

 

 

2,034

Amortization of intangible assets

 

 

5,295

 

 

2,521

Amortization of debt discount and issuance costs

 

 

1,534

 

 

 —

Unrealized loss foreign exchange

 

 

617

 

 

134

Interest accrued

 

 

806

 

 

 —

Share-based compensation

 

 

33,792

 

 

20,837

Deferred income taxes

 

 

 —

 

 

(327)

Income tax for the period

 

 

149

 

 

(323)

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(13,623)

 

 

(12,387)

Operating leases

 

 

(85)

 

 

 —

Other assets

 

 

(8,380)

 

 

(6,569)

Accounts payable

 

 

(1,286)

 

 

1,643

Accrued expenses and other current liabilities

 

 

5,758

 

 

9,987

Contract liabilities - deferred revenue

 

 

19,586

 

 

26,040

Net cash (used) from in operating activities

 

 

(14,543)

 

 

3,231

Cash flows from investing activities:

 

 

 

 

 

 

Acquisition of property and equipment

 

 

(2,191)

 

 

(5,006)

Cash consideration for business acquisition, net of cash acquired

 

 

 —

 

 

(59,493)

Net cash used in investing activities

 

 

(2,191)

 

 

(64,499)

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds from issuance of convertible senior notes, net of issuance costs

 

 

147,498

 

 

 —

Proceeds from issuance of ordinary shares related to exercise of stock awards

 

 

5,805

 

 

7,053

Proceeds from issuance of ordinary shares related to employee stock purchase plan

 

 

4,738

 

 

1,805

Repayment of borrowings

 

 

(203)

 

 

(242)

Net cash from financing activities

 

 

157,838

 

 

8,616

Net increase (decrease) in cash and cash equivalents

 

 

141,104

 

 

(52,652)

Cash and cash equivalents at beginning of the period*

 

 

34,104

 

 

87,388

Effect of exchange rate changes on cash and cash equivalents

 

 

1,867

 

 

(632)

Cash and cash equivalents at end of the period

 

$

177,075

 

$

34,104

 

 

 

 

 

 

 

(*) Cash and cash equivalents balances as of December 31, 2018 and 2017 have been revised to reflect an immaterial reclassification of restricted cash between cash and cash equivalents and other current assets.

 

 

 

 

 

 

 

 

 

 

 

7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TALEND S.A.

GAAP to non-GAAP Reconciliation

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 

 

Year Ended December 31, 

 

    

2019

    

2018

    

2019

    

2018

Reconciliation of GAAP gross profit to non-GAAP gross profit:

 

 

  

 

 

  

 

 

  

 

 

  

GAAP gross profit:

 

$

51,752

 

$

42,311

 

$

187,099

 

$

154,829

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP subscriptions gross profit:

 

$

50,612

 

$

42,032

 

$

184,909

 

$

151,793

Share-based compensation expense

 

 

814

 

 

507

 

 

3,115

 

 

1,432

Non-GAAP subscriptions gross profit

 

$

51,426

 

$

42,539

 

$

188,024

 

$

153,225

 

 

 

  

 

 

  

 

 

  

 

 

  

GAAP professional services gross profit:

 

$

1,140

 

$

279

 

$

2,190

 

$

3,036

Share-based compensation expense

 

 

530

 

 

410

 

 

2,132

 

 

1,024

Non-GAAP professional services gross profit

 

$

1,670

 

$

689

 

$

4,322

 

$

4,060

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP gross profit:

 

$

53,096

 

$

43,228

 

$

192,346

 

$

157,285

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP operating expenses to non-GAAP operating expenses:

 

 

  

 

 

  

 

 

  

 

 

  

GAAP operating expenses:

 

$

(61,879)

 

$

(55,435)

 

$

(245,639)

 

$

(196,366)

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP sales and marketing:

 

$

(35,567)

 

$

(31,311)

 

$

(138,149)

 

$

(113,650)

Share-based compensation expense

 

 

2,564

 

 

2,526

 

 

10,227

 

 

7,198

Non-GAAP sales and marketing

 

$

(33,003)

 

$

(28,785)

 

$

(127,922)

 

$

(106,452)

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP research and development:

 

$

(16,030)

 

$

(12,558)

 

$

(63,017)

 

$

(42,359)

Share-based compensation expense

 

 

2,255

 

 

1,766

 

 

10,353

 

 

5,808

Amortization of acquired intangible assets

 

 

908

 

 

729

 

 

3,644

 

 

1,885

Non-GAAP research and development

 

$

(12,867)

 

$

(10,063)

 

$

(49,020)

 

$

(34,666)

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP general and administrative:

 

$

(10,282)

 

$

(11,566)

 

$

(44,473)

 

$

(40,357)

Share-based compensation expense

 

 

1,344

 

 

1,407

 

 

7,965

 

 

5,375

Amortization of acquired intangible assets

 

 

413

 

 

327

 

 

1,651

 

 

636

Transaction related expenses

 

 

 —

 

 

694

 

 

 —

 

 

1464

Non-GAAP general and administrative

 

$

(8,525)

 

$

(9,138)

 

$

(34,857)

 

$

(32,882)

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP operating expenses:

 

$

(54,395)

 

$

(47,986)

 

$

(211,799)

 

$

(174,000)

 

 

 

 

  

 

 

  

 

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TALEND S.A.

GAAP to non-GAAP Reconciliation

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 

 

Year Ended December 31, 

 

    

2019

    

2018

    

2019

    

2018

Reconciliation of GAAP operating loss to non-GAAP operating loss:

 

 

  

 

 

  

 

 

  

 

 

  

GAAP operating loss:

 

$

(10,127)

 

$

(13,124)

 

$

(58,540)

 

$

(41,537)

Share-based compensation expense

 

 

7,507

 

 

6,616

 

 

33,792

 

 

20,837

Amortization of acquired intangible assets

 

 

1,321

 

 

1,056

 

 

5,295

 

 

2,521

Transaction related expenses

 

 

 —

 

 

694

 

 

 —

 

 

1,464

Non-GAAP operating loss:

 

$

(1,299)

 

$

(4,758)

 

$

(19,453)

 

$

(16,715)

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP net loss to non-GAAP net loss:

 

 

  

 

 

  

 

 

  

 

 

  

GAAP net loss:

 

$

(12,198)

 

$

(12,256)

 

$

(61,485)

 

$

(40,359)

Share-based compensation expense

 

 

7,507

 

 

6,616

 

 

33,792

 

 

20,837

Amortization of acquired intangible assets

 

 

1,321

 

 

1,056

 

 

5,295

 

 

2,521

Transaction related expenses

 

 

1,123

 

 

694

 

 

1,534

 

 

1,464

Non-GAAP net loss:

 

$

(2,247)

 

$

(3,890)

 

$

(20,864)

 

$

(15,537)

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP and non-GAAP weighted-average shares outstanding

 

 

30,886

 

 

30,111

 

 

30,563

 

 

29,841

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP loss per share:

 

$

(0.39)

 

$

(0.41)

 

$

(2.01)

 

$

(1.35)

Non-GAAP loss per share:

 

$

(0.07)

 

$

(0.13)

 

$

(0.68)

 

$

(0.52)

 

 

 

 

 

 

 

 

 

 

 

 

 

Free cash flow:

 

 

  

 

 

  

 

 

  

 

 

  

Net cash (used in) from operating activities

 

$

1,871

 

$

3,836

 

$

(14,543)

 

$

3,231

Less: Acquisition of property and equipment

 

 

127

 

 

2,100

 

 

2,191

 

 

5,006

Free cash flow

 

$

1,744

 

$

1,736

 

$

(16,734)

 

$

(1,775)

 

 

 

 

 

 

 

 

TALEND S.A.

Constant Currency Reconciliation

(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 

Constant currency reconciliation:

 

2019

    

2018

Subscription revenue as reported

 

$

59,086

 

$

48,443

Conversion impact U.S. Dollar/other currencies

 

 

572

 

 

 —

Subscription revenue on constant currency basis

 

$

59,658

 

$

48,443

 

 

 

 

9