Delaware | 1-36254 | 04-2977748 | ||
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
• | Non-GAAP Gross Profit is defined as GAAP gross profit, excluding amortization of intangible assets and stock-based compensation expense. |
• | Non-GAAP Gross Margin is defined as GAAP gross margin, excluding amortization of intangible assets and stock-based compensation expense. |
• | Non-GAAP Operating Expenses are defined as GAAP operating expense excluding restructuring costs, stock-based compensation, amortization of intangible assets as well as other unusual items such as costs related to the restatement, M&A related activity, and efficiency program. |
• | Non-GAAP Operating Income (Loss) is defined as GAAP operating income (loss) excluding restructuring costs, stock-based compensation, amortization of intangible assets as well as other unusual items such as costs related to the restatement, M&A related activity, and efficiency program. |
• | Adjusted EBITDA is defined as non-GAAP operating income (loss) excluding depreciation expense. |
• | Adjusted EBITDA Margin is defined as Adjusted EBITDA divided by GAAP Net Revenues. |
• | Non-GAAP Interest and Other Expense is defined as GAAP interest and other expense excluding one-time financing fees and loss on extinguishment of debt. |
• | Non-GAAP Income Tax Provision is defined as the provision for income taxes on non-GAAP profit (loss) before income taxes, which is non-GAAP Operating Income (Loss) excluding Non-GAAP Interest and Other Expense; additionally, the Non-GAAP Income Tax provision excludes deferred tax expense or benefit associated with the creation or release of a valuation allowance for deferred tax assets. |
• | Non-GAAP Net Income (Loss) is defined as Non-GAAP Operating Income (Loss) less Non-GAAP Interest and Other Expense, and Non-GAAP Income Tax Provision. |
• | Non-GAAP Net Income (Loss) Per Share is defined as non-GAAP Net Income (Loss) divided by weighted-average common shares outstanding. |
• | Free Cash Flow is defined as GAAP operating cash flow less capital expenditures. |
• | Cloud-enabled software subscriptions as of the end of a quarter represent the number of paid subscription licenses under an active contract as of that date, excluding any licenses that may be receiving service under an active contract but that are not paid for at that time by the customer, whether due to a promotion, cancellation or otherwise. For comparison purposes, subscription numbers for previous quarters have been adjusted from previously published numbers to (i) include multi-year and multi-seat licenses, and (ii) exclude certain terminated subscription licenses. |
• | Recurring Revenue is defined as the sum of subscription revenue, maintenance revenue and revenue under our long-term contractual agreements. |
• | LTM Recurring Revenue % is Recurring Revenue divided by Total Net Revenue for the most recent four quarters. |
• | Annual Contract Value is defined, as of a given date, as the sum of the following three components: (i) the annual value of all long-term contractual agreements in effect on such date, calculated by dividing the total value of each contract (excluding expected maintenance revenue included in (ii) below and expected subscription revenue included in (iii) below) divided by the total number of years of such contract, (ii) maintenance revenue for the quarter ended on such date, multiplied by four, and (iii) subscription revenue for the quarter ended on such date, multiplied by four. |
• | Revenue Backlog consists of firm orders received and includes both (i) orders where the customer has been invoiced in advance of our performance obligations being fulfilled and (ii) orders for future product deliveries or services that have not yet been invoiced by us. |
Exhibit Number | Description |
99.1 |
AVID TECHNOLOGY, INC. | |
(Registrant) | |
Date: May 7, 2020 | By: /s/ Kenneth Gayron Name: Kenneth Gayron Title: Executive Vice President and CFO |
• | Subscription revenue was $14.0 million, up 50.4% year-over-year. |
• | Record increase in cloud-enabled software subscriptions of approximately 30,000 during Q1 2020, to approximately 218,000 at March 31, 2020, an increase of 58.6% year-over-year in total paid subscriptions. |
• | Subscription and Maintenance revenue was $45.8 million, up 10.8% year-over-year, and above the original guidance range provided on March 7, 2020. |
• | Total revenue was $86.5 million, down (16.3%) year-over-year primarily due to a reduction in non-recurring product and professional services revenue. |
• | Recurring Revenue was $62.9 million, an increase of 10.4% year-over-year. |
• | Gross margin was 61.5%, up 220 basis points year-over-year. Non-GAAP Gross Margin was 61.7%, up 40 basis points year-over-year. |
• | Operating expenses were $53.6 million, a decrease of (4.1%) year-over-year. Non-GAAP Operating Expenses were $51.3 million, a decrease of (3.4%) year-over-year. |
• | Operating income was ($0.5) million, a decrease of (108.4%) year-over-year. Non-GAAP Operating Income was $2.0 million, a decrease of (80.0%) year-over-year. |
• | Adjusted EBITDA was $4.2 million, a decrease of (66.9%) year-over-year. Adjusted EBITDA Margin was 4.8%, down (740) basis points year-over-year. |
• | Net loss per common share was ($0.14), down from ($0.01) in Q1 2019. Non-GAAP Net Loss per Share was ($0.08), down from Non-GAAP Net Income per Share of $0.11 in Q1 2019. |
• | Net cash (used in) operating activities was ($5.6) million in Q1 2020, a decrease of ($12.0) million compared to Net cash provided by operating activities of $6.4 million in Q1 2019. |
• | Free Cash Flow was ($7.1) million, a decrease of ($11.7) million compared to $4.6 million in Q1 2019. |
• | LTM Recurring Revenue was 66.3% of the Company’s revenue for the twelve months ended March 31, 2020, up 930 basis points from 57.0% for the twelve months ended March 31, 2019. |
• | Annual Contract Value was $264 million at the end of Q1 2020, up 11.4% from $237 million at the end of Q1 2019. |
Three Months Ended | |||||||
March 31, | |||||||
2020 | 2019 | ||||||
Net revenues: | |||||||
Products | $ | 34,711 | $ | 54,396 | |||
Services | 51,742 | 48,923 | |||||
Total net revenues | 86,453 | 103,319 | |||||
Cost of revenues: | |||||||
Products | 20,962 | 27,600 | |||||
Services | 12,340 | 12,487 | |||||
Amortization of intangible assets | — | 1,950 | |||||
Total cost of revenues | 33,302 | 42,037 | |||||
Gross profit | 53,151 | 61,282 | |||||
Operating expenses: | |||||||
Research and development | 15,425 | 16,285 | |||||
Marketing and selling | 25,289 | 24,878 | |||||
General and administrative | 12,744 | 13,788 | |||||
Amortization of intangible assets | — | 363 | |||||
Restructuring costs, net | 145 | 558 | |||||
Total operating expenses | 53,603 | 55,872 | |||||
Operating (loss) income | (452 | ) | 5,410 | ||||
Interest and other expense, net | (5,283 | ) | (5,185 | ) | |||
(Loss) income before income taxes | (5,735 | ) | 225 | ||||
Provision for income taxes | 122 | 438 | |||||
Net loss | $ | (5,857 | ) | $ | (213 | ) | |
Net loss per common share – basic and diluted | $ | (0.14 | ) | $ | (0.01 | ) | |
Weighted-average common shares outstanding – basic and diluted | 43,254 | 42,046 |
Three Months Ended | |||||||
March 31, | |||||||
2020 | 2019 | ||||||
GAAP revenue | |||||||
GAAP revenue | $ | 86,453 | $ | 103,319 | |||
Non-GAAP Gross Profit | |||||||
GAAP gross profit | $ | 53,151 | $ | 61,282 | |||
Amortization of intangible assets | — | 1,950 | |||||
Stock-based compensation | 200 | 69 | |||||
Non-GAAP Gross Profit | $ | 53,351 | $ | 63,301 | |||
Non-GAAP Gross Margin | 61.7 | % | 61.3 | % | |||
Non-GAAP Operating Expenses | |||||||
GAAP operating expenses | $ | 53,603 | $ | 55,872 | |||
Less Amortization of intangible assets | (96 | ) | (363 | ) | |||
Less Stock-based compensation | (1,909 | ) | (1,669 | ) | |||
Less Restructuring costs, net | (145 | ) | (558 | ) | |||
Less Restatement costs | — | 8 | |||||
Less Acquisition, integration and other costs | 183 | (151 | ) | ||||
Less Efficiency program costs | (131 | ) | (3 | ) | |||
Less COVID-19 related expenses | (186 | ) | — | ||||
Non-GAAP Operating Expenses | $ | 51,319 | $ | 53,136 | |||
Non-GAAP Operating Income | |||||||
GAAP operating (loss) income | $ | (452 | ) | $ | 5,410 | ||
Amortization of intangible assets | 96 | 2,313 | |||||
Stock-based compensation | 2,109 | 1,738 | |||||
Restructuring costs, net | 145 | 558 | |||||
Restatement costs | — | (8 | ) | ||||
Acquisition, integration and other costs | (183 | ) | 151 | ||||
Efficiency program costs | 131 | 3 | |||||
COVID-19 related expenses | 186 | — | |||||
Non-GAAP Operating Income | $ | 2,032 | $ | 10,165 | |||
Adjusted EBITDA | |||||||
Non-GAAP Operating Income (from above) | $ | 2,032 | $ | 10,165 | |||
Depreciation | 2,142 | 2,428 | |||||
Adjusted EBITDA | $ | 4,174 | $ | 12,593 | |||
Adjusted EBITDA Margin | 4.8 | % | 12.2 | % | |||
Non-GAAP Net (Loss) Income | |||||||
Non-GAAP Operating Income (from above) | $ | 2,032 | $ | 10,165 | |||
Less Non-GAAP Interest and other expense | (5,276 | ) | (5,185 | ) | |||
Less Non-GAAP Income Tax | (132 | ) | (476 | ) | |||
Non-GAAP Net (Loss) Income | $ | (3,376 | ) | $ | 4,504 | ||
Weighted-average common shares outstanding - diluted | 43,254 | 42,585 | |||||
Non-GAAP (Loss) Earnings Per Share - diluted | $ | (0.08 | ) | $ | 0.11 | ||
Free Cash Flow | |||||||
GAAP net cash (used in) provided by operating activities | $ | (5,605 | ) | $ | 6,376 | ||
Capital expenditures | (1,479 | ) | (1,767 | ) | |||
Free Cash Flow | $ | (7,084 | ) | $ | 4,609 | ||
Free Cash Flow conversion of Adjusted EBITDA | (169.7 | )% | 36.6 | % |
March 31, | December 31, | ||||||
2020 | 2019 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 81,182 | $ | 69,085 | |||
Restricted cash | 1,663 | 1,663 | |||||
Accounts receivable, net of allowances of $1,453 and $958 at March 31, 2020 and December 31, 2019, respectively. | 59,965 | 73,773 | |||||
Inventories | 32,601 | 29,166 | |||||
Prepaid expenses | 10,101 | 9,425 | |||||
Contract assets | 22,162 | 19,494 | |||||
Other current assets | 7,147 | 6,125 | |||||
Total current assets | 214,821 | 208,731 | |||||
Property and equipment, net | 18,873 | 19,580 | |||||
Goodwill | 32,643 | 32,643 | |||||
Right of use assets | 29,002 | 29,747 | |||||
Long-term deferred tax assets, net | 7,640 | 7,479 | |||||
Other long-term assets | 5,456 | 6,113 | |||||
Total assets | $ | 308,435 | $ | 304,293 | |||
LIABILITIES AND STOCKHOLDERS’ DEFICIT | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 34,989 | $ | 39,888 | |||
Accrued compensation and benefits | 19,185 | 19,524 | |||||
Accrued expenses and other current liabilities | 33,044 | 36,759 | |||||
Income taxes payable | 1,964 | 1,945 | |||||
Short-term debt | 31,400 | 30,554 | |||||
Deferred revenue | 82,441 | 83,589 | |||||
Total current liabilities | 203,023 | 212,259 | |||||
Long-term debt | 220,426 | 199,034 | |||||
Long-term deferred revenue | 12,971 | 14,312 | |||||
Long-term lease liabilities | 28,063 | 28,127 | |||||
Other long-term liabilities | 5,414 | 5,646 | |||||
Total liabilities | 469,897 | 459,378 | |||||
Stockholders’ deficit: | |||||||
Common stock | $ | 434 | $ | 430 | |||
Additional paid-in capital | 1,028,115 | 1,027,824 | |||||
Accumulated deficit | (1,185,266 | ) | (1,179,409 | ) | |||
Accumulated other comprehensive loss | (4,745 | ) | (3,930 | ) | |||
Total stockholders’ deficit | (161,462 | ) | (155,085 | ) | |||
Total liabilities and stockholders’ deficit | $ | 308,435 | $ | 304,293 |
Three Months Ended | |||||||
March 31, | |||||||
2020 | 2019 | ||||||
Cash flows from operating activities: | |||||||
Net loss | $ | (5,857 | ) | $ | (213 | ) | |
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: | |||||||
Depreciation and amortization | 2,142 | 4,740 | |||||
Allowance for (recovery from) doubtful accounts | 497 | (9 | ) | ||||
Stock-based compensation expense | 2,109 | 1,738 | |||||
Non-cash interest expense | 2,820 | 3,359 | |||||
Unrealized foreign currency transaction losses (gains) | 51 | (586 | ) | ||||
Benefit from deferred taxes | (207 | ) | (1 | ) | |||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 13,311 | 6,444 | |||||
Inventories | (3,435 | ) | (1,372 | ) | |||
Prepaid expenses and other assets | (1,631 | ) | (3,861 | ) | |||
Accounts payable | (4,858 | ) | (810 | ) | |||
Accrued expenses, compensation and benefits and other liabilities | (5,323 | ) | (2,837 | ) | |||
Income taxes payable | 40 | 261 | |||||
Deferred revenue and contract assets | (5,264 | ) | (477 | ) | |||
Net cash (used in) provided by operating activities | (5,605 | ) | 6,376 | ||||
Cash flows from investing activities: | |||||||
Purchases of property and equipment | (1,479 | ) | (1,767 | ) | |||
Net cash used in investing activities | (1,479 | ) | (1,767 | ) | |||
Cash flows from financing activities: | |||||||
Proceeds from revolving line of credit | 22,000 | — | |||||
Repayment of debt | (351 | ) | (3,928 | ) | |||
Proceeds from the issuance of common stock under employee stock plans | — | 309 | |||||
Common stock repurchases for tax withholdings for net settlement of equity awards | (1,818 | ) | (1,690 | ) | |||
Partial unwind capped call cash receipt | — | (22 | ) | ||||
Net cash provided by (used in) financing activities | 19,831 | (5,331 | ) | ||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | (402 | ) | (55 | ) | |||
Net increase (decrease) in cash, cash equivalents and restricted cash | 12,345 | (777 | ) | ||||
Cash, cash equivalents and restricted cash at beginning of period | 72,575 | 68,094 | |||||
Cash, cash equivalents and restricted cash at end of period | $ | 84,920 | $ | 67,317 | |||
Supplemental information: | |||||||
Cash and cash equivalents | $ | 81,182 | $ | 55,326 | |||
Restricted cash | 1,663 | 9,020 | |||||
Restricted cash included in other long-term assets | 2,075 | 2,971 | |||||
Total cash, cash equivalents and restricted cash shown in the statement of cash flows | $ | 84,920 | $ | 67,317 |
Backlog Disclosure for Quarter Ended March 31, 2020 | ||||||||||||||||
March 31, | December 31, | March 31, | ||||||||||||||
2020 | 2019 | 2019 | ||||||||||||||
Revenue Backlog* | ||||||||||||||||
Deferred Revenue | $95.4 | $97.9 | $101.3 | |||||||||||||
Other Backlog | 339.6 | 342.3 | 358.4 | |||||||||||||
Total Revenue Backlog | $435.0 | $440.2 | $459.7 | |||||||||||||
The expected timing of recognition of revenue backlog as of March 31, 2020 is as follows: | ||||||||||||||||
2020 | 2021 | 2022 | Thereafter | Total | ||||||||||||
Deferred Revenue | $74.2 | $14.7 | $4.1 | $2.4 | $95.4 | |||||||||||
Other Backlog | 102.0 | 99.3 | 75.7 | 62.6 | 339.6 | |||||||||||
Total Revenue Backlog | $176.2 | $114.0 | $79.8 | $65.0 | $435.0 | |||||||||||
*A definition of Revenue Backlog is included in the supplemental financial and operational data sheet available on our investor relations webpage at ir.avid.com. | ||||||||||||||||