|
Delaware
(State or other jurisdiction of incorporation or organization) |
| |
7372
(Primary Standard Industrial Classification Code Number) |
| |
82-3031543
(I.R.S. Employer Identification No.) |
|
|
Robert M. Hayward, P.C.
Robert E. Goedert, P.C. Alexander M. Schwartz Kirkland & Ellis LLP 300 North LaSalle Chicago, Illinois 60654 (312) 862-2000 |
| |
Michael Kaplan
Marcel R. Fausten Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 (212) 450-4000 |
|
| Large accelerated filer ☐ | | |
Accelerated Filer ☐
|
| |
Non-accelerated filer ☒
|
| |
Smaller Reporting Company ☐
Emerging Growth Company ☒ |
|
| | ||||||||||||||||
Title of Each Class of Securities
to be Registered |
| | |
Amount to be
Registered(1) |
| | |
Proposed Maximum
Offering Price Per Share(2) |
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee |
|
Common Stock, par value $0.001 per share
|
| | | | | | | | | | | | | | | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 16 | | | |
| | | | 58 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 62 | | | |
| | | | 63 | | | |
| | | | 68 | | | |
| | | | 97 | | | |
| | | | 119 | | | |
| | | | 126 | | | |
| | | | 132 | | | |
| | | | 134 | | | |
| | | | 137 | | | |
| | | | 139 | | | |
| | | | 145 | | | |
| | | | 147 | | | |
| | | | 152 | | | |
| | | | 159 | | | |
| | | | 159 | | | |
| | | | 159 | | | |
| | | | F-1 | | |
| | |
Six Months Ended June 30,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands, except share and per share amounts)
|
| |||||||||||||||||||||
Consolidated Statement of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription
|
| | | $ | 103,056 | | | | | $ | 70,956 | | | | | $ | 159,111 | | | | | $ | 100,350 | | |
Services
|
| | | | 6,461 | | | | | | 9,295 | | | | | | 19,008 | | | | | | 20,206 | | |
License
|
| | | | 13,104 | | | | | | 12,187 | | | | | | 25,908 | | | | | | 26,006 | | |
Total revenue
|
| | | | 122,621 | | | | | | 92,438 | | | | | | 204,027 | | | | | | 146,562 | | |
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of subscription(1)(2) (exclusive of amortization expense shown below)
|
| | | | 18,010 | | | | | | 14,380 | | | | | | 31,539 | | | | | | 24,088 | | |
Cost of services(1)(2) (exclusive of amortization expense shown below)
|
| | | | 5,293 | | | | | | 7,192 | | | | | | 14,224 | | | | | | 16,246 | | |
Amortization expense
|
| | | | 5,355 | | | | | | 4,954 | | | | | | 10,266 | | | | | | 8,969 | | |
Total cost of revenue
|
| | | | 28,658 | | | | | | 26,526 | | | | | | 56,029 | | | | | | 49,303 | | |
Gross profit
|
| | | | 93,963 | | | | | | 65,912 | | | | | | 147,998 | | | | | | 97,259 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing(1)(2)
|
| | | | 42,484 | | | | | | 31,888 | | | | | | 71,006 | | | | | | 51,976 | | |
Research and development(1)(2)
|
| | | | 24,546 | | | | | | 18,534 | | | | | | 42,829 | | | | | | 31,515 | | |
General and administrative(1)(2)(3)
|
| | | | 17,892 | | | | | | 14,797 | | | | | | 32,003 | | | | | | 22,270 | | |
Amortization expense
|
| | | | 11,308 | | | | | | 11,259 | | | | | | 22,416 | | | | | | 21,491 | | |
Total operating expenses
|
| | | | 96,230 | | | | | | 76,478 | | | | | | 168,254 | | | | | | 127,252 | | |
Loss from operations
|
| | | | (2,267) | | | | | | (10,566) | | | | | | (20,256) | | | | | | (29,993) | | |
Interest expense, net
|
| | | | (9,468) | | | | | | (10,952) | | | | | | (21,423) | | | | | | (18,203) | | |
Foreign currency transaction loss
|
| | | | (317) | | | | | | (450) | | | | | | (1,252) | | | | | | (418) | | |
Other income, net
|
| | | | 91 | | | | | | 110 | | | | | | 220 | | | | | | 221 | | |
Loss before income tax benefit
|
| | | | (11,961) | | | | | | (21,858) | | | | | | (42,711) | | | | | | (48,393) | | |
| | |
Six Months Ended June 30,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands, except share and per share amounts)
|
| |||||||||||||||||||||
Income tax benefit
|
| | | | 3,248 | | | | | | 5,177 | | | | | | 10,111 | | | | | | 12,137 | | |
Net loss
|
| | | $ | (8,713) | | | | | $ | (16,681) | | | | | $ | (32,600) | | | | | $ | (36,256) | | |
Per Share Data:(4) | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.08) | | | | | $ | (0.16) | | | | | $ | (0.32) | | | | | $ | (0.35) | | |
Diluted
|
| | | $ | (0.08) | | | | | $ | (0.16) | | | | | $ | (0.32) | | | | | $ | (0.35) | | |
Weighted average shares used in computing net loss per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 102,861,475 | | | | | | 102,694,756 | | | | | | 102,752,092 | | | | | | 102,325,465 | | |
Diluted
|
| | | | 102,861,475 | | | | | | 102,694,756 | | | | | | 102,752,092 | | | | | | 102,325,465 | | |
| | |
Six Months Ended June 30,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Consolidated Statement of Cash Flow Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities
|
| | | $ | 9,457 | | | | | $ | (9,719) | | | | | $ | 11,183 | | | | | $ | 9,360 | | |
Net cash used in investing activities
|
| | | | (1,366) | | | | | | (38,625) | | | | | | (47,363) | | | | | | (5,802) | | |
Net cash provided by (used in) financing activities
|
| | | | (2,100) | | | | | | 39,106 | | | | | | 29,373 | | | | | | 1,770 | | |
Non-GAAP Financial Data (unaudited):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP Gross Profit(5)
|
| | | $ | 99,394 | | | | | $ | 70,984 | | | | | $ | 158,458 | | | | | $ | 106,453 | | |
Non-GAAP Operating Income(6)
|
| | | | 15,507 | | | | | | 7,769 | | | | | | 16,479 | | | | | | 2,940 | | |
Adjusted EBITDA(7)
|
| | | | 17,937 | | | | | | 9,751 | | | | | | 20,824 | | | | | | 6,615 | | |
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription
|
| | | $ | 76 | | | | | $ | 118 | | | | | $ | 194 | | | | | $ | 225 | | |
Services
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sales and marketing
|
| | | | 222 | | | | | | 236 | | | | | | 460 | | | | | | 529 | | |
Research and development
|
| | | | 298 | | | | | | 185 | | | | | | 394 | | | | | | 239 | | |
General and administrative
|
| | | | 979 | | | | | | 679 | | | | | | 1,413 | | | | | | 1,322 | | |
| | | | $ | 1,575 | | | | | $ | 1,218 | | | | | $ | 2,461 | | | | | $ | 2,315 | | |
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription
|
| | | $ | 465 | | | | | $ | 397 | | | | | $ | 846 | | | | | $ | 745 | | |
Services
|
| | | | 100 | | | | | | 121 | | | | | | 232 | | | | | | 285 | | |
Sales and marketing
|
| | | | 932 | | | | | | 734 | | | | | | 1,582 | | | | | | 1,238 | | |
Research and development
|
| | | | 552 | | | | | | 490 | | | | | | 1,052 | | | | | | 905 | | |
General and administrative
|
| | | | 288 | | | | | | 130 | | | | | | 413 | | | | | | 281 | | |
| | | | $ | 2,337 | | | | | $ | 1,872 | | | | | $ | 4,125 | | | | | $ | 3,454 | | |
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
General and administrative
|
| | | $ | 3,236 | | | | | $ | 904 | | | | | $ | 1,392 | | | | | $ | 158 | | |
| | |
June 30,
2020 |
| |||
| | |
(in thousands)
|
| |||
Consolidated Balance Sheet Data (at end of period): | | | | | | | |
Cash and cash equivalents
|
| | | $ | 38,424 | | |
Working capital(a)
|
| | | | (44,681) | | |
Total assets
|
| | | | 909,350 | | |
Deferred revenue
|
| | | | 157,738 | | |
Debt(b) | | | | | 201,891 | | |
Total liabilities
|
| | | | 412,507 | | |
Total stockholders’ equity
|
| | | | 496,843 | | |
| | |
Six Months Ended June 30,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands, except share and per share amounts)
|
| |||||||||||||||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription
|
| | | $ | 103,056 | | | | | $ | 70,956 | | | | | $ | 159,111 | | | | | $ | 100,350 | | |
Services
|
| | | | 6,461 | | | | | | 9,295 | | | | | | 19,008 | | | | | | 20,206 | | |
License
|
| | | | 13,104 | | | | | | 12,187 | | | | | | 25,908 | | | | | | 26,006 | | |
Total revenue
|
| | | | 122,621 | | | | | | 92,438 | | | | | | 204,027 | | | | | | 146,562 | | |
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of subscription(1)(2) (exclusive of amortization expense
shown below) |
| | | | 18,010 | | | | | | 14,380 | | | | | | 31,539 | | | | | | 24,088 | | |
Cost of services(1)(2) (exclusive of amortization expense shown below)
|
| | | | 5,293 | | | | | | 7,192 | | | | | | 14,224 | | | | | | 16,246 | | |
Amortization expense
|
| | | | 5,355 | | | | | | 4,954 | | | | | | 10,266 | | | | | | 8,969 | | |
Total cost of revenue
|
| | | | 28,658 | | | | | | 26,526 | | | | | | 56,029 | | | | | | 49,303 | | |
Gross profit
|
| | | | 93,963 | | | | | | 65,912 | | | | | | 147,998 | | | | | | 97,259 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing(1)(2)
|
| | | | 42,484 | | | | | | 31,888 | | | | | | 71,006 | | | | | | 51,976 | | |
Research and development(1)(2)
|
| | | | 24,546 | | | | | | 18,534 | | | | | | 42,829 | | | | | | 31,515 | | |
General and administrative(1)(2)(3)
|
| | | | 17,892 | | | | | | 14,797 | | | | | | 32,003 | | | | | | 22,270 | | |
Amortization expense
|
| | | | 11,308 | | | | | | 11,259 | | | | | | 22,416 | | | | | | 21,491 | | |
Total operating expenses
|
| | | | 96,230 | | | | | | 76,478 | | | | | | 168,254 | | | | | | 127,252 | | |
Loss from operations
|
| | | | (2,267) | | | | | | (10,566) | | | | | | (20,256) | | | | | | (29,993) | | |
Interest expense, net
|
| | | | (9,468) | | | | | | (10,952) | | | | | | (21,423) | | | | | | (18,203) | | |
Foreign currency transaction loss
|
| | | | (317) | | | | | | (450) | | | | | | (1,252) | | | | | | (418) | | |
Other income, net
|
| | | | 91 | | | | | | 110 | | | | | | 220 | | | | | | 221 | | |
Loss before income tax benefit
|
| | | | (11,961) | | | | | | (21,858) | | | | | | (42,711) | | | | | | (48,393) | | |
Income tax benefit
|
| | | | 3,248 | | | | | | 5,177 | | | | | | 10,111 | | | | | | 12,137 | | |
Net loss
|
| | | $ | (8,713) | | | | | $ | (16,681) | | | | | $ | (32,600) | | | | | $ | (36,256) | | |
Per Share Data:(4) | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.08) | | | | | $ | (0.16) | | | | | $ | (0.32) | | | | | $ | (0.35) | | |
Diluted
|
| | | $ | (0.08) | | | | | $ | (0.16) | | | | | $ | (0.32) | | | | | $ | (0.35) | | |
Weighted average shares used in computing net loss per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 102,861,475 | | | | | | 102,694,756 | | | | | | 102,752,092 | | | | | | 102,325,465 | | |
Diluted
|
| | | | 102,861,475 | | | | | | 102,694,756 | | | | | | 102,752,092 | | | | | | 102,325,465 | | |
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription
|
| | | $ | 76 | | | | | $ | 118 | | | | | $ | 194 | | | | | $ | 225 | | |
Services
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sales and marketing
|
| | | | 222 | | | | | | 236 | | | | | | 460 | | | | | | 529 | | |
Research and development
|
| | | | 298 | | | | | | 185 | | | | | | 394 | | | | | | 239 | | |
General and administrative
|
| | | | 979 | | | | | | 679 | | | | | | 1,413 | | | | | | 1,322 | | |
| | | | $ | 1,575 | | | | | $ | 1,218 | | | | | $ | 2,461 | | | | | $ | 2,315 | | |
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription
|
| | | $ | 465 | | | | | $ | 397 | | | | | $ | 846 | | | | | $ | 745 | | |
Services
|
| | | | 100 | | | | | | 121 | | | | | | 232 | | | | | | 285 | | |
Sales and marketing
|
| | | | 932 | | | | | | 734 | | | | | | 1,582 | | | | | | 1,238 | | |
Research and development
|
| | | | 552 | | | | | | 490 | | | | | | 1,052 | | | | | | 905 | | |
General and administrative
|
| | | | 288 | | | | | | 130 | | | | | | 413 | | | | | | 281 | | |
| | | | $ | 2,337 | | | | | $ | 1,872 | | | | | $ | 4,125 | | | | | $ | 3,454 | | |
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
General and administrative
|
| | | $ | 3,236 | | | | | $ | 904 | | | | | $ | 1,392 | | | | | $ | 158 | | |
| | |
June 30,
2020 |
| |
December 31,
|
| ||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||
Consolidated Balance Sheet Data (at end of period): | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 38,424 | | | | | $ | 32,433 | | | | | $ | 39,240 | | |
Working capital(a)
|
| | | | (44,681) | | | | | | (52,938) | | | | | | (27,230) | | |
Total assets
|
| | | | 909,350 | | | | | | 904,808 | | | | | | 853,384 | | |
Deferred revenue
|
| | | | 157,738 | | | | | | 140,710 | | | | | | 100,662 | | |
Debt(b) | | | | | 201,891 | | | | | | 201,319 | | | | | | 171,749 | | |
Total liabilities
|
| | | | 412,507 | | | | | | 400,930 | | | | | | 320,290 | | |
Total stockholders’ equity
|
| | | | 496,843 | | | | | | 503,878 | | | | | | 533,094 | | |
| | |
Six Months Ended June 30,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Gross profit
|
| | | $ | 93,963 | | | | | $ | 65,912 | | | | | $ | 147,998 | | | | | $ | 97,259 | | |
Amortization expense
|
| | | | 5,355 | | | | | | 4,954 | | | | | | 10,266 | | | | | | 8,969 | | |
Stock-based compensation
|
| | | | 76 | | | | | | 118 | | | | | | 194 | | | | | | 225 | | |
Non-GAAP Gross Profit
|
| | | $ | 99,394 | | | | | $ | 70,984 | | | | | $ | 158,458 | | | | | $ | 106,453 | | |
| | |
Six Months Ended June 30,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Operating loss
|
| | | $ | (2,267) | | | | | $ | (10,566) | | | | | $ | (20,256) | | | | | $ | (29,993) | | |
Stock-based compensation
|
| | | | 1,575 | | | | | | 1,218 | | | | | | 2,461 | | | | | | 2,315 | | |
Acquisition-related expense
|
| | | | 3,236 | | | | | | 904 | | | | | | 1,392 | | | | | | 158 | | |
Amortization expense
|
| | | | 16,663 | | | | | | 16,213 | | | | | | 32,682 | | | | | | 30,460 | | |
Acquisition-related earnout
|
| | | | (3,700) | | | | | | — | | | | | | 200 | | | | | | — | | |
Non-GAAP Operating Income
|
| | | $ | 15,507 | | | | | $ | 7,769 | | | | | $ | 16,479 | | | | | $ | 2,940 | | |
| | |
Six Months Ended June 30,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net loss
|
| | | $ | (8,713) | | | | | $ | (16,681) | | | | | $ | (32,600) | | | | | $ | (36,256) | | |
Interest expense, net
|
| | | | 9,468 | | | | | | 10,952 | | | | | | 21,423 | | | | | | 18,203 | | |
Benefit for income taxes
|
| | | | (3,248) | | | | | | (5,177) | | | | | | (10,111) | | | | | | (12,137) | | |
Depreciation and amortization
|
| | | | 19,002 | | | | | | 18,085 | | | | | | 36,807 | | | | | | 33,914 | | |
Stock-based compensation
|
| | | | 1,575 | | | | | | 1,218 | | | | | | 2,461 | | | | | | 2,315 | | |
Acquisition-related expense
|
| | | | 3,236 | | | | | | 904 | | | | | | 1,392 | | | | | | 158 | | |
Acquisition-related earnout
|
| | | | (3,700) | | | | | | — | | | | | | 200 | | | | | | — | | |
Foreign currency transaction loss
|
| | | | 317 | | | | | | 450 | | | | | | 1,252 | | | | | | 418 | | |
Adjusted EBITDA
|
| | | $ | 17,937 | | | | | $ | 9,751 | | | | | $ | 20,824 | | | | | $ | 6,615 | | |
| | |
Trailing Twelve Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2018 |
| |
June 30,
2018 |
| |
September 30,
2018 |
| |
December 31,
2018 |
| |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| ||||||||||||||||||||||||||||||
Dollar-Based Net Retention Rate
|
| | | | 120% | | | | | | 118% | | | | | | 119% | | | | | | 117% | | | | | | 119% | | | | | | 120% | | | | | | 118% | | | | | | 118% | | | | | | 120% | | | | | | 117% | | |
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription
|
| | | $ | 103,056 | | | | | $ | 70,956 | | | | | $ | 159,111 | | | | | $ | 100,350 | | |
Services
|
| | | | 6,461 | | | | | | 9,295 | | | | | | 19,008 | | | | | | 20,206 | | |
License
|
| | | | 13,104 | | | | | | 12,187 | | | | | | 25,908 | | | | | | 26,006 | | |
Total revenue
|
| | | | 122,621 | | | | | | 92,438 | | | | | | 204,027 | | | | | | 146,562 | | |
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of subscription(1)(2) (exclusive of amortization expense shown below)
|
| | | | 18,010 | | | | | | 14,380 | | | | | | 31,539 | | | | | | 24,088 | | |
Cost of services(1)(2) (exclusive of amortization expense shown below)
|
| | | | 5,293 | | | | | | 7,192 | | | | | | 14,224 | | | | | | 16,246 | | |
Amortization expense
|
| | | | 5,355 | | | | | | 4,954 | | | | | | 10,266 | | | | | | 8,969 | | |
Total cost of revenue
|
| | | | 28,658 | | | | | | 26,526 | | | | | | 56,029 | | | | | | 49,303 | | |
Gross profit
|
| | | | 93,963 | | | | | | 65,912 | | | | | | 147,998 | | | | | | 97,259 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing(1)(2)
|
| | | | 42,484 | | | | | | 31,888 | | | | | | 71,006 | | | | | | 51,976 | | |
Research and development(1)(2)
|
| | | | 24,546 | | | | | | 18,534 | | | | | | 42,829 | | | | | | 31,515 | | |
General and administrative(1)(2)(3)
|
| | | | 17,892 | | | | | | 14,797 | | | | | | 32,003 | | | | | | 22,270 | | |
Amortization expense
|
| | | | 11,308 | | | | | | 11,259 | | | | | | 22,416 | | | | | | 21,491 | | |
Total operating expenses
|
| | | | 96,230 | | | | | | 76,478 | | | | | | 168,254 | | | | | | 127,252 | | |
Loss from operations
|
| | | | (2,267) | | | | | | (10,566) | | | | | | (20,256) | | | | | | (29,993) | | |
Interest expense, net
|
| | | | (9,468) | | | | | | (10,952) | | | | | | (21,423) | | | | | | (18,203) | | |
Foreign currency transaction loss
|
| | | | (317) | | | | | | (450) | | | | | | (1,252) | | | | | | (418) | | |
Other income, net
|
| | | | 91 | | | | | | 110 | | | | | | 220 | | | | | | 221 | | |
Loss before income tax benefit
|
| | | | (11,961) | | | | | | (21,858) | | | | | | (42,711) | | | | | | (48,393) | | |
Income tax benefit
|
| | | | 3,248 | | | | | | 5,177 | | | | | | 10,111 | | | | | | 12,137 | | |
Net loss
|
| | | $ | (8,713) | | | | | $ | (16,681) | | | | | $ | (32,600) | | | | | $ | (36,256) | | |
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription
|
| | | $ | 76 | | | | | $ | 118 | | | | | $ | 194 | | | | | $ | 225 | | |
Services
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sales and marketing
|
| | | | 222 | | | | | | 236 | | | | | | 460 | | | | | | 529 | | |
Research and development
|
| | | | 298 | | | | | | 185 | | | | | | 394 | | | | | | 239 | | |
General and administrative
|
| | | | 979 | | | | | | 679 | | | | | | 1,413 | | | | | | 1,322 | | |
| | | | $ | 1,575 | | | | | $ | 1,218 | | | | | $ | 2,461 | | | | | $ | 2,315 | | |
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription
|
| | | $ | 465 | | | | | $ | 397 | | | | | $ | 846 | | | | | $ | 745 | | |
Services
|
| | | | 100 | | | | | | 121 | | | | | | 232 | | | | | | 285 | | |
Sales and marketing
|
| | | | 932 | | | | | | 734 | | | | | | 1,582 | | | | | | 1,238 | | |
Research and development
|
| | | | 552 | | | | | | 490 | | | | | | 1,052 | | | | | | 905 | | |
General and administrative
|
| | | | 288 | | | | | | 130 | | | | | | 413 | | | | | | 281 | | |
| | | | $ | 2,337 | | | | | $ | 1,872 | | | | | $ | 4,125 | | | | | $ | 3,454 | | |
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
General and administrative
|
| | | $ | 3,236 | | | | | $ | 904 | | | | | $ | 1,392 | | | | | $ | 158 | | |
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(as a percentage of total revenue)
|
| |||||||||||||||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription
|
| | | | 84% | | | | | | 77% | | | | | | 78% | | | | | | 68% | | |
Services
|
| | | | 5% | | | | | | 10% | | | | | | 9% | | | | | | 14% | | |
License
|
| | | | 11% | | | | | | 13% | | | | | | 13% | | | | | | 18% | | |
Total revenue
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of subscription (exclusive of amortization expense shown
below) |
| | | | 15% | | | | | | 16% | | | | | | 15% | | | | | | 16% | | |
Cost of services (exclusive of amortization expense shown below)
|
| | | | 4% | | | | | | 8% | | | | | | 7% | | | | | | 11% | | |
Amortization expense
|
| | | | 4% | | | | | | 5% | | | | | | 5% | | | | | | 6% | | |
Total cost of revenue
|
| | | | 23% | | | | | | 29% | | | | | | 27% | | | | | | 34% | | |
Gross profit
|
| | | | 77% | | | | | | 71% | | | | | | 73% | | | | | | 66% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 35% | | | | | | 34% | | | | | | 35% | | | | | | 35% | | |
Research and development
|
| | | | 20% | | | | | | 20% | | | | | | 21% | | | | | | 22% | | |
General and administrative
|
| | | | 15% | | | | | | 16% | | | | | | 16% | | | | | | 15% | | |
Amortization expense
|
| | | | 9% | | | | | | 12% | | | | | | 11% | | | | | | 15% | | |
Total operating expenses
|
| | | | 78% | | | | | | 83% | | | | | | 82% | | | | | | 87% | | |
Loss from operations
|
| | | | -2% | | | | | | -11% | | | | | | -10% | | | | | | -20% | | |
Interest expense, net
|
| | | | -8% | | | | | | -12% | | | | | | -11% | | | | | | -12% | | |
Foreign currency transaction loss
|
| | | | 0% | | | | | | 0% | | | | | | -1% | | | | | | 0% | | |
Other income, net
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | |
Loss before income tax benefit
|
| | | | -9% | | | | | | -23% | | | | | | -21% | | | | | | -33% | | |
Income tax benefit
|
| | | | 3% | | | | | | 6% | | | | | | 5% | | | | | | 8% | | |
Net loss
|
| | | | -7% | | | | | | -17% | | | | | | -16% | | | | | | -25% | | |
|
| | |
Six Months Ended
June 30, |
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
SaaS subscription and support and maintenance
|
| | | $ | 103,056 | | | | | $ | 70,956 | | | | | $ | 32,100 | | | | | | 45% | | |
On-premise subscription
|
| | | | 10,310 | | | | | | 7,089 | | | | | | 3,221 | | | | | | 45% | | |
Recurring revenue
|
| | | | 113,366 | | | | | | 78,045 | | | | | | 35,321 | | | | | | 45% | | |
Perpetual license
|
| | | | 2,794 | | | | | | 5,098 | | | | | | (2,304) | | | | | | -45% | | |
Professional services
|
| | | | 6,461 | | | | | | 9,295 | | | | | | (2,834) | | | | | | -30% | | |
Non-recurring revenue
|
| | | | 9,255 | | | | | | 14,393 | | | | | | (5,138) | | | | | | -36% | | |
Total revenue
|
| | | $ | 122,621 | | | | | $ | 92,438 | | | | | $ | 30,183 | | | | | | 33% | | |
| | |
Six Months Ended
June 30, |
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of subscription (exclusive of amortization shown below)
|
| | | $ | 18,010 | | | | | $ | 14,380 | | | | | $ | 3,630 | | | | | | 25% | | |
Cost of services (exclusive of amortization show below)
|
| | | | 5,293 | | | | | | 7,192 | | | | | | (1,899) | | | | | | -26% | | |
Amortization expense
|
| | | | 5,355 | | | | | | 4,954 | | | | | | 401 | | | | | | 8% | | |
Total cost of revenue
|
| | | $ | 28,658 | | | | | $ | 26,526 | | | | | $ | 2,132 | | | | | | 8% | | |
Gross margin: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription (exclusive of amortization)
|
| | | | 84% | | | | | | 82% | | | | | | | | | | | | | | |
Services (exclusive of amortization)
|
| | | | 43% | | | | | | 50% | | | | | | | | | | | | | | |
Total gross margin
|
| | | | 77% | | | | | | 71% | | | | | | | | | | | | | | |
| | |
Six Months Ended
June 30, |
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | $ | 42,484 | | | | | $ | 31,888 | | | | | $ | 10,596 | | | | | | 33% | | |
Research and development
|
| | | | 24,546 | | | | | | 18,534 | | | | | | 6,012 | | | | | | 32% | | |
General and administrative
|
| | | | 17,892 | | | | | | 14,797 | | | | | | 3,095 | | | | | | 21% | | |
Amortization expense
|
| | | | 11,308 | | | | | | 11,259 | | | | | | 49 | | | | | | 0% | | |
Operating expenses
|
| | | $ | 96,230 | | | | | $ | 76,478 | | | | | $ | 19,752 | | | | | | 26% | | |
| | |
Six Months Ended
June 30, |
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Interest expense, net
|
| | | $ | 9,468 | | | | | $ | 10,952 | | | | | $ | (1,484) | | | | | | -14% | | |
| | |
Six Months Ended
June 30, |
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Foreign currency transaction loss
|
| | | $ | 317 | | | | | $ | 450 | | | | | $ | (133) | | | | | | -30% | | |
| | |
Six Months Ended
June 30, |
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Other income, net
|
| | | $ | 91 | | | | | $ | 110 | | | | | $ | (19) | | | | | | -17% | | |
| | |
Six Months Ended
June 30, |
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Income tax benefit
|
| | | $ | 3,248 | | | | | $ | 5,177 | | | | | $ | (1,929) | | | | | | -37% | | |
| | |
Years ended
December 31, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
SaaS subscription and support and maintenance
|
| | | $ | 159,111 | | | | | $ | 100,350 | | | | | $ | 58,761 | | | | | | 59% | | |
On-premise subscription
|
| | | | 16,078 | | | | | | 12,690 | | | | | | 3,388 | | | | | | 27% | | |
Recurring revenue
|
| | | | 175,189 | | | | | | 113,040 | | | | | | 62,149 | | | | | | 55% | | |
Perpetual license
|
| | | | 9,830 | | | | | | 13,316 | | | | | | (3,486) | | | | | | −26% | | |
Professional services
|
| | | | 19,008 | | | | | | 20,206 | | | | | | (1,198) | | | | | | −6% | | |
Non-recurring revenue
|
| | | | 28,838 | | | | | | 33,522 | | | | | | (4,684) | | | | | | −14% | | |
Total revenue
|
| | | $ | 204,027 | | | | | $ | 146,562 | | | | | $ | 57,465 | | | | | | 39% | | |
| | |
Years ended
December 31, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of subscription (exclusive of amortization shown
below) |
| | | $ | 31,539 | | | | | $ | 24,088 | | | | | $ | 7,451 | | | | | | 31% | | |
Cost of services (exclusive of amortization show below)
|
| | | | 14,224 | | | | | | 16,246 | | | | | | (2,022) | | | | | | −12% | | |
Amortization expense
|
| | | | 10,266 | | | | | | 8,969 | | | | | | 1,297 | | | | | | 14% | | |
Total cost of revenue
|
| | | $ | 56,029 | | | | | $ | 49,303 | | | | | $ | 6,726 | | | | | | 14% | | |
Gross margin: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription (exclusive of amortization)
|
| | | | 80% | | | | | | 76% | | | | | | | | | | | | | | |
Services (exclusive of amortization)
|
| | | | 25% | | | | | | 20% | | | | | | | | | | | | | | |
Total gross margin
|
| | | | 73% | | | | | | 66% | | | | | | | | | | | | | | |
| | |
Years ended
December 31, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | $ | 71,006 | | | | | $ | 51,976 | | | | | $ | 19,030 | | | | | | 37% | | |
Research and development
|
| | | | 42,829 | | | | | | 31,515 | | | | | | 11,314 | | | | | | 36% | | |
General and administrative
|
| | | | 32,003 | | | | | | 22,270 | | | | | | 9,733 | | | | | | 44% | | |
Amortization expense
|
| | | | 22,416 | | | | | | 21,491 | | | | | | 925 | | | | | | 4% | | |
Operating expenses
|
| | | $ | 168,254 | | | | | $ | 127,252 | | | | | $ | 41,002 | | | | | | 32% | | |
| | |
Years ended
December 31, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Interest expense, net
|
| | | $ | 21,423 | | | | | $ | 18,203 | | | | | $ | 3,220 | | | | | | 18% | | |
| | |
Years ended
December 31, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Foreign currency transaction loss
|
| | | $ | 1,252 | | | | | $ | 418 | | | | | $ | 834 | | | | | | 200% | | |
| | |
Years ended
December 31, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Other income, net
|
| | | $ | 220 | | | | | $ | 221 | | | | | $ | (1) | | | | | | 0% | | |
| | |
Years ended
December 31, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2018
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Income tax benefit
|
| | | $ | 10,111 | | | | | $ | 12,137 | | | | | $ | (2,026) | | | | | | −17% | | |
| | |
For the Three Months Ended,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
June 30,
2020 |
| |
March 31,
2020 |
| |
December 31,
2019 |
| |
September 30,
2019 |
| |
June 30,
2019 |
| |
March 31,
2019 |
| |
December 31,
2018 |
| |
September 30,
2018 |
| |
June 30,
2018 |
| |
March 31,
2018 |
| ||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated Statement of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription
|
| | | $ | 52,978 | | | | | $ | 50,078 | | | | | $ | 46,239 | | | | | $ | 41,916 | | | | | $ | 37,216 | | | | | $ | 33,740 | | | | | $ | 30,580 | | | | | $ | 26,663 | | | | | $ | 23,009 | | | | | $ | 20,098 | | |
Services
|
| | | | 2,451 | | | | | | 4,010 | | | | | | 4,479 | | | | | | 5,234 | | | | | | 4,794 | | | | | | 4,501 | | | | | | 5,332 | | | | | | 5,510 | | | | | | 4,970 | | | | | | 4,394 | | |
License
|
| | | | 6,802 | | | | | | 6,302 | | | | | | 6,303 | | | | | | 7,418 | | | | | | 6,300 | | | | | | 5,887 | | | | | | 5,985 | | | | | | 7,120 | | | | | | 6,628 | | | | | | 6,273 | | |
Total revenue
|
| | | | 62,231 | | | | | | 60,390 | | | | | | 57,021 | | | | | | 54,568 | | | | | | 48,310 | | | | | | 44,128 | | | | | | 41,897 | | | | | | 39,293 | | | | | | 34,607 | | | | | | 30,765 | | |
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of subscription(1) (exclusive of amortization expense shown below)
|
| | | | 8,762 | | | | | | 9,248 | | | | | | 9,114 | | | | | | 8,045 | | | | | | 7,423 | | | | | | 6,957 | | | | | | 6,519 | | | | | | 6,264 | | | | | | 5,752 | | | | | | 5,553 | | |
Cost of services(1) (exclusive of amortization expense shown below)
|
| | | | 2,207 | | | | | | 3,086 | | | | | | 3,635 | | | | | | 3,397 | | | | | | 3,549 | | | | | | 3,643 | | | | | | 3,811 | | | | | | 4,097 | | | | | | 4,110 | | | | | | 4,228 | | |
Amortization
expense |
| | | | 2,678 | | | | | | 2,677 | | | | | | 2,678 | | | | | | 2,634 | | | | | | 2,513 | | | | | | 2,441 | | | | | | 2,298 | | | | | | 2,231 | | | | | | 2,220 | | | | | | 2,220 | | |
Total cost of revenue
|
| | | | 13,647 | | | | | | 15,011 | | | | | | 15,427 | | | | | | 14,076 | | | | | | 13,485 | | | | | | 13,041 | | | | | | 12,628 | | | | | | 12,592 | | | | | | 12,082 | | | | | | 12,001 | | |
Gross profit
|
| | | | 48,584 | | | | | | 45,379 | | | | | | 41,594 | | | | | | 40,492 | | | | | | 34,825 | | | | | | 31,087 | | | | | | 29,269 | | | | | | 26,701 | | | | | | 22,525 | | | | | | 18,764 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing(1)
|
| | | | 20,202 | | | | | | 22,282 | | | | | | 22,156 | | | | | | 16,962 | | | | | | 16,612 | | | | | | 15,276 | | | | | | 15,500 | | | | | | 13,298 | | | | | | 12,554 | | | | | | 10,624 | | |
Research and development(1)
|
| | | | 11,929 | | | | | | 12,617 | | | | | | 13,376 | | | | | | 10,919 | | | | | | 9,491 | | | | | | 9,043 | | | | | | 8,375 | | | | | | 7,902 | | | | | | 7,540 | | | | | | 7,698 | | |
General and administrative(1)
|
| | | | 6,603 | | | | | | 11,289 | | | | | | 10,427 | | | | | | 6,779 | | | | | | 7,534 | | | | | | 7,263 | | | | | | 6,743 | | | | | | 5,164 | | | | | | 5,063 | | | | | | 5,300 | | |
Amortization
expense |
| | | | 5,634 | | | | | | 5,674 | | | | | | 5,530 | | | | | | 5,627 | | | | | | 5,626 | | | | | | 5,633 | | | | | | 5,375 | | | | | | 5,372 | | | | | | 5,372 | | | | | | 5,372 | | |
Total operating expenses
|
| | | | 44,368 | | | | | | 51,862 | | | | | | 51,489 | | | | | | 40,287 | | | | | | 39,263 | | | | | | 37,215 | | | | | | 35,993 | | | | | | 31,736 | | | | | | 30,529 | | | | | | 28,994 | | |
Income (loss) from
operations |
| | | | 4,216 | | | | | | (6,483) | | | | | | (9,895) | | | | | | 205 | | | | | | (4,438) | | | | | | (6,128) | | | | | | (6,724) | | | | | | (5,035) | | | | | | (8,004) | | | | | | (10,230) | | |
Interest expense,
net |
| | | | (4,690) | | | | | | (4,778) | | | | | | (4,998) | | | | | | (5,473) | | | | | | (5,481) | | | | | | (5,471) | | | | | | (4,285) | | | | | | (4,738) | | | | | | (4,778) | | | | | | (4,402) | | |
Foreign currency transaction loss
|
| | | | (13) | | | | | | (304) | | | | | | 59 | | | | | | (861) | | | | | | (197) | | | | | | (253) | | | | | | (79) | | | | | | (94) | | | | | | (183) | | | | | | (62) | | |
Other income, net
|
| | | | 36 | | | | | | 55 | | | | | | 55 | | | | | | 55 | | | | | | 55 | | | | | | 55 | | | | | | 55 | | | | | | 55 | | | | | | 56 | | | | | | 55 | | |
Loss before income tax benefit
|
| | | | (451) | | | | | | (11,510) | | | | | | (14,779) | | | | | | (6,074) | | | | | | (10,061) | | | | | | (11,797) | | | | | | (11,033) | | | | | | (9,812) | | | | | | (12,909) | | | | | | (14,639) | | |
Income tax benefit
|
| | | | 28 | | | | | | 3,220 | | | | | | 3,530 | | | | | | 1,404 | | | | | | 2,390 | | | | | | 2,787 | | | | | | 3,039 | | | | | | 2,352 | | | | | | 3,239 | | | | | | 3,507 | | |
Net loss
|
| | | $ | (423) | | | | | $ | (8,290) | | | | | $ | (11,249) | | | | | $ | (4,670) | | | | | $ | (7,671) | | | | | $ | (9,010) | | | | | $ | (7,994) | | | | | $ | (7,460) | | | | | $ | (9,670) | | | | | $ | (11,132) | | |
| | |
For the Three Months Ended,
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
June 30,
2020 |
| |
March 31,
2020 |
| |
December 31,
2019 |
| |
September 30,
2019 |
| |
June 30,
2019 |
| |
March 31,
2019 |
| |
December 31,
2018 |
| |
September 30,
2018 |
| |
June 30,
2018 |
| |
March 31,
2018 |
| | ||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Subscription
|
| | | $ | 38 | | | | | $ | 38 | | | | | $ | 38 | | | | | $ | 38 | | | | | $ | 55 | | | | | $ | 63 | | | | | $ | 60 | | | | | $ | 62 | | | | | $ | 59 | | | | | $ | 44 | | | | ||
Services
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Sales and marketing
|
| | | | 111 | | | | | | 111 | | | | | | 112 | | | | | | 112 | | | | | | 143 | | | | | | 93 | | | | | | 202 | | | | | | 113 | | | | | | 132 | | | | | | 81 | | | | ||
Research and development
|
| | | | 141 | | | | | | 157 | | | | | | 110 | | | | | | 99 | | | | | | 95 | | | | | | 90 | | | | | | (20) | | | | | | 84 | | | | | | 86 | | | | | | 89 | | | | | |
General and administrative
|
| | | | 474 | | | | | | 505 | | | | | | 385 | | | | | | 349 | | | | | | 356 | | | | | | 323 | | | | | | 326 | | | | | | 353 | | | | | | 369 | | | | | | 275 | | | | ||
| | | | $ | 764 | | | | | $ | 811 | | | | | $ | 645 | | | | | $ | 598 | | | | | $ | 649 | | | | | $ | 569 | | | | | $ | 568 | | | | | $ | 612 | | | | | $ | 646 | | | | | $ | 489 | | | |
| | |
For the Three Months Ended,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
June 30,
2020 |
| |
March 31,
2020 |
| |
December 31,
2019 |
| |
September 30,
2019 |
| |
June 30,
2019 |
| |
March 31,
2019 |
| |
December 31,
2018 |
| |
September 30,
2018 |
| |
June 30,
2018 |
| |
March 31,
2018 |
| ||||||||||||||||||||||||||||||
| | |
(as a percentage of total revenue)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated Statement of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription
|
| | | | 85% | | | | | | 83% | | | | | | 81% | | | | | | 77% | | | | | | 77% | | | | | | 76% | | | | | | 73% | | | | | | 68% | | | | | | 66% | | | | | | 65% | | |
Services
|
| | | | 4% | | | | | | 7% | | | | | | 8% | | | | | | 10% | | | | | | 10% | | | | | | 10% | | | | | | 13% | | | | | | 14% | | | | | | 14% | | | | | | 14% | | |
License
|
| | | | 11% | | | | | | 10% | | | | | | 11% | | | | | | 14% | | | | | | 13% | | | | | | 13% | | | | | | 14% | | | | | | 18% | | | | | | 19% | | | | | | 20% | | |
Total revenue
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of subscription (exclusive of amortization expense shown below)
|
| | | | 14% | | | | | | 15% | | | | | | 16% | | | | | | 15% | | | | | | 15% | | | | | | 16% | | | | | | 16% | | | | | | 16% | | | | | | 17% | | | | | | 18% | | |
Cost of services (exclusive of amortization expense shown below)
|
| | | | 4% | | | | | | 5% | | | | | | 6% | | | | | | 6% | | | | | | 7% | | | | | | 8% | | | | | | 9% | | | | | | 10% | | | | | | 12% | | | | | | 14% | | |
Amortization
expense |
| | | | 4% | | | | | | 4% | | | | | | 5% | | | | | | 5% | | | | | | 5% | | | | | | 6% | | | | | | 5% | | | | | | 6% | | | | | | 6% | | | | | | 7% | | |
Total cost of revenue
|
| | | | 22% | | | | | | 25% | | | | | | 27% | | | | | | 26% | | | | | | 28% | | | | | | 30% | | | | | | 30% | | | | | | 32% | | | | | | 35% | | | | | | 39% | | |
Gross profit
|
| | | | 78% | | | | | | 75% | | | | | | 73% | | | | | | 74% | | | | | | 72% | | | | | | 70% | | | | | | 70% | | | | | | 68% | | | | | | 65% | | | | | | 61% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and
marketing |
| | | | 32% | | | | | | 37% | | | | | | 39% | | | | | | 31% | | | | | | 34% | | | | | | 35% | | | | | | 37% | | | | | | 34% | | | | | | 36% | | | | | | 35% | | |
Research and development
|
| | | | 19% | | | | | | 21% | | | | | | 23% | | | | | | 20% | | | | | | 20% | | | | | | 20% | | | | | | 20% | | | | | | 20% | | | | | | 22% | | | | | | 25% | | |
General and administrative
|
| | | | 11% | | | | | | 19% | | | | | | 18% | | | | | | 12% | | | | | | 16% | | | | | | 16% | | | | | | 16% | | | | | | 13% | | | | | | 15% | | | | | | 17% | | |
Amortization
expense |
| | | | 9% | | | | | | 9% | | | | | | 10% | | | | | | 10% | | | | | | 12% | | | | | | 13% | | | | | | 13% | | | | | | 14% | | | | | | 16% | | | | | | 17% | | |
Total operating expenses
|
| | | | 71% | | | | | | 86% | | | | | | 90% | | | | | | 74% | | | | | | 81% | | | | | | 84% | | | | | | 86% | | | | | | 81% | | | | | | 88% | | | | | | 94% | | |
Income (loss) from
operations |
| | | | 7% | | | | | | -11% | | | | | | -17% | | | | | | 0% | | | | | | -9% | | | | | | -14% | | | | | | -16% | | | | | | -13% | | | | | | -23% | | | | | | -33% | | |
Interest expense,
net |
| | | | -8% | | | | | | -8% | | | | | | -9% | | | | | | -10% | | | | | | -11% | | | | | | -12% | | | | | | -10% | | | | | | -12% | | | | | | -14% | | | | | | -14% | | |
Foreign currency transaction loss
|
| | | | 0% | | | | | | -1% | | | | | | 0% | | | | | | -2% | | | | | | 0% | | | | | | -1% | | | | | | 0% | | | | | | 0% | | | | | | -1% | | | | | | 0% | | |
Other income, net
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | |
Loss before income
tax benefit |
| | | | -1% | | | | | | -19% | | | | | | -26% | | | | | | -11% | | | | | | -21% | | | | | | -27% | | | | | | -26% | | | | | | -25% | | | | | | -37% | | | | | | -48% | | |
Income tax benefit
|
| | | | 0% | | | | | | 5% | | | | | | 6% | | | | | | 3% | | | | | | 5% | | | | | | 6% | | | | | | 7% | | | | | | 6% | | | | | | 9% | | | | | | 11% | | |
Net loss
|
| | | | -1% | | | | | | -14% | | | | | | -20% | | | | | | -9% | | | | | | -16% | | | | | | -20% | | | | | | -19% | | | | | | -19% | | | | | | -28% | | | | | | -36% | | |
|
| | |
Six Months Ended
June 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net cash provided by (used in) operating activities
|
| | | $ | 9,457 | | | | | $ | (9,719) | | | | | $ | 11,183 | | | | | $ | 9,360 | | |
Net cash used in investing activities
|
| | | | (1,366) | | | | | | (38,625) | | | | | | (47,363) | | | | | | (5,802) | | |
Net cash provided by (used in) financing activities
|
| | | | (2,100) | | | | | | 39,106 | | | | | | 29,373 | | | | | | 1,770 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 5,991 | | | | | | (9,238) | | | | | | (6,807) | | | | | | 5,328 | | |
Cash and cash equivalents at beginning of period
|
| | | | 32,433 | | | | | | 39,240 | | | | | | 39,240 | | | | | | 33,912 | | |
Cash and cash equivalents at end of period
|
| | | $ | 38,424 | | | | | $ | 30,002 | | | | | $ | 32,433 | | | | | $ | 39,240 | | |
Cash paid for interest
|
| | | $ | 9,262 | | | | | $ | 10,568 | | | | | $ | 20,693 | | | | | $ | 17,835 | | |
Cash paid for purchases of equipment and leasehold improvements
|
| | | | 1,366 | | | | | | 3,319 | | | | | | 7,190 | | | | | | 2,909 | | |
| | |
Payments due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 Year |
| |
1-3 years
|
| |
3-5 years
|
| |
More than
5 years |
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Term loan – principal
|
| | | $ | 205,000 | | | | | $ | — | | | | | $ | 205,000 | | | | | $ | — | | | | | $ | — | | |
Term loan – interest(1)
|
| | | | 52,390 | | | | | | 18,264 | | | | | | 34,126 | | | | | | — | | | | | | — | | |
Operating lease obligations
|
| | | | 30,459 | | | | | | 4,745 | | | | | | 9,205 | | | | | | 7,959 | | | | | | 8,550 | | |
Other obligations(2)
|
| | | | 18,869 | | | | | | 9,791 | | | | | | 8,735 | | | | | | 343 | | | | | | — | | |
Total
|
| | | $ | 306,718 | | | | | $ | 32,800 | | | | | $ | 257,066 | | | | | $ | 8,302 | | | | | $ | 8,550 | | |
Name
|
| |
Age
|
| |
Position
|
|
Dean Hager
|
| |
53
|
| | Chief Executive Officer and Director | |
Dave Alampi
|
| |
57
|
| | Chief Marketing Officer | |
Sam Johnson
|
| |
39
|
| | Chief Customer Officer | |
Jeff Lendino
|
| |
49
|
| | Chief Legal Officer | |
Jill Putman
|
| |
53
|
| | Chief Financial Officer | |
John Strosahl
|
| |
53
|
| | Chief Operating Officer | |
Jason Wudi
|
| |
41
|
| | Chief Technology Officer | |
Betsy Atkins
|
| |
67
|
| | Director | |
David Breach
|
| |
53
|
| | Director | |
Andre Durand
|
| |
52
|
| | Director | |
Michael Fosnaugh
|
| |
42
|
| | Director | |
Charles Guan
|
| |
33
|
| | Director | |
Kevin Klausmeyer
|
| |
62
|
| | Director | |
Brian Sheth
|
| |
44
|
| | Director | |
Martin Taylor
|
| |
50
|
| | Director | |
Board Member
|
| |
Audit Committee
|
| |
Compensation and
Nominating Committee |
|
Betsy Atkins
|
| | | | |
X (Chair)
|
|
David Breach
|
| | | | |
X
|
|
Andre Durand
|
| |
X
|
| | | |
Michael Fosnaugh
|
| | | | |
X
|
|
Charles Guan
|
| |
X
|
| | | |
Kevin Klausmeyer
|
| |
X (Chair)
|
| | | |
Brian Sheth
|
| | | | | | |
Martin Taylor
|
| | | | |
X
|
|
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus(1)
|
| |
Non-Equity
Incentive Plan Compensation(2) |
| |
Total
|
| |||||||||||||||
Dean Hager,
Chief Executive Officer(3) |
| | | | 2019 | | | | | $ | 300,001 | | | | | $ | 11,550 | | | | | $ | 382,124 | | | | | $ | 693,675 | | |
Jill Putman,
Chief Financial Officer |
| | | | 2019 | | | | | $ | 313,899 | | | | | $ | 12,300 | | | | | $ | 210,676 | | | | | $ | 536,875 | | |
John Strosahl,
Chief Revenue Officer(4) |
| | | | 2019 | | | | | $ | 253,165 | | | | | $ | 9,837 | | | | | $ | 263,138 | | | | | $ | 526,140 | | |
| | |
Option Awards(1)
|
| |||||||||||||||||||||||||||||||||
Name
|
| |
Grant Date
|
| |
Number of
securities underlying unexercised options (#) exercisable(2) |
| |
Number of
securities underlying unexercised options (#) unexercisable(2) |
| |
Equity
incentive plan awards: Number of securities underlying unexercised unearned options (#)(3) |
| |
Option
exercise price ($) |
| |
Option
expiration date |
| ||||||||||||||||||
Dean Hager
|
| | | | 11/21/2017 | | | | | | 825,000.00 | | | | | | 825,000.00 | | | | | | 825,000.00 | | | | | $ | 5.49 | | | | | | 11/21/2027 | | |
| | | | | 12/10/2019 | | | | | | — | | | | | | — | | | | | | 284,625.00 | | | | | $ | 8.70 | | | | | | 12/10/2029 | | |
Jill Putman
|
| | | | 11/21/2017 | | | | | | 183,333.00 | | | | | | 183,334.00 | | | | | | 183,334.00 | | | | | $ | 5.49 | | | | | | 11/21/2027 | | |
| | | | | 10/10/2019 | | | | | | — | | | | | | — | | | | | | 63,250.00 | | | | | $ | 8.21 | | | | | | 10/10/2029 | | |
John Strosahl
|
| | | | 11/21/2017 | | | | | | 60,500.00 | | | | | | 121,000.00 | | | | | | 121,000.00 | | | | | $ | 5.49 | | | | | | 11/21/2027 | | |
| | | | | 10/10/2019 | | | | | | — | | | | | | — | | | | | | 123,750.00 | | | | | $ | 8.21 | | | | | | 10/10/2029 | | |
Name
|
| |
Fees Earned
or Paid in Cash |
| |
Stock awards(1)
|
| |
Total ($)
|
| |||||||||
Andre Durand
|
| | | $ | 75,000 | | | | | $ | 230,074.34 | | | | | $ | 305,074.34 | | |
Kevin Klausmeyer(2)
|
| | | $ | — | | | | | $ | 230,074.34 | | | | | $ | 230,074.34 | | |
Description
|
| |
Amount
|
|
Annual cash compensation
|
| |
$100,000
|
|
Additional annual cash compensation for chair of committee
|
| |
$20,000
|
|
Annual equity compensation
|
| |
$150,000 (RSUs)
|
|
| | | | | | | | | | | |
Shares Beneficially Owned After this Offering
|
| | | | | |||||||||||||||||
| | |
Shares Beneficially
Owned Prior to this Offering |
| |
No exercise
Number of shares |
| |
Full Exercise
Number of shares |
| |
No Exercise
of Underwriters’ Option |
| |
Full Exercise
of Underwriters’ Option |
| | | | | | | | | | | | | ||||||
Name of Beneficial Owner 5%
Stockholders: |
| |
Number of
Shares |
| | | | | | |||||||||||||||||||||||||
|
Percentage
|
| |
Percentage
|
| |
Percentage
|
| | | | | ||||||||||||||||||||||
Vista Funds(1)
|
| | | | % | | | | | | | | | | | | | | | | | | | | | | ||||||||
Directors and Named Executive Officers:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Dean Hager(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Jill Putman(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
John Strosahl(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Betsy Atkins
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
David Breach
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Andre Durand
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Michael Fosnaugh
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Charles Guan
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Kevin Klausmeyer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Brian Sheth
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Martin Taylor
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
Shares Beneficially Owned After this Offering
|
| | | | | |||||||||||||||||
| | |
Shares Beneficially
Owned Prior to this Offering |
| |
No exercise
Number of shares |
| |
Full Exercise
Number of shares |
| |
No Exercise
of Underwriters’ Option |
| |
Full Exercise
of Underwriters’ Option |
| | | | | | | | | | | | | |||
Name of Beneficial Owner 5%
Stockholders: |
| |
Number of
Shares |
| | | | | | ||||||||||||||||||||||
|
Percentage
|
| |
Percentage
|
| |
Percentage
|
| | | | | |||||||||||||||||||
Directors and executive officers as a group
(14 individuals)(5) |
| | | | | | | | | | | | | | | | | | | | | | |
Underwriters
|
| |
Number of Shares
|
|
Goldman Sachs & Co. LLC
|
| | | |
J.P. Morgan Securities LLC
|
| | | |
Total
|
| | | |
Paid by the Selling Shareholders
|
| |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | | | | | | $ | | | |
Total
|
| | | $ | | | | | | $ | | | |
| | |
Page
|
| |||
Consolidated financial statements of Jamf Holding Corp. (formerly known as Juno Topco, Inc.)
|
| | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Unaudited interim consolidated financial statements of Jamf Holding Corp. | | | | | | | |
| | | | F-32 | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-36 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 32,433 | | | | | $ | 39,240 | | |
Trade accounts receivable, net
|
| | | | 46,513 | | | | | | 30,854 | | |
Income taxes receivable
|
| | | | 14 | | | | | | 65 | | |
Deferred contract costs
|
| | | | 5,553 | | | | | | 2,526 | | |
Prepaid expenses
|
| | | | 10,935 | | | | | | 6,682 | | |
Other current assets
|
| | | | 3,133 | | | | | | 922 | | |
Total current assets
|
| | | | 98,581 | | | | | | 80,289 | | |
Equipment and leasehold improvements, net
|
| | | | 12,477 | | | | | | 9,228 | | |
Goodwill
|
| | | | 539,818 | | | | | | 501,145 | | |
Other intangible assets, net
|
| | | | 235,099 | | | | | | 252,171 | | |
Deferred contract costs
|
| | | | 16,234 | | | | | | 8,461 | | |
Other assets
|
| | | | 2,599 | | | | | | 2,090 | | |
Total assets
|
| | | $ | 904,808 | | | | | $ | 853,384 | | |
Liabilities and stockholders’ equity
|
| | | | | | | | | | | | |
Current liabilities:
|
| | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,684 | | | | | $ | 2,343 | | |
Accrued liabilities
|
| | | | 26,927 | | | | | | 18,809 | | |
Income taxes payable
|
| | | | 819 | | | | | | 147 | | |
Deferred revenues
|
| | | | 120,089 | | | | | | 86,220 | | |
Total current liabilities
|
| | | | 151,519 | | | | | | 107,519 | | |
Deferred revenues, noncurrent
|
| | | | 20,621 | | | | | | 14,442 | | |
Deferred tax liability
|
| | | | 18,133 | | | | | | 26,384 | | |
Debt
|
| | | | 201,319 | | | | | | 171,749 | | |
Other liabilities
|
| | | | 9,338 | | | | | | 196 | | |
Total liabilities
|
| | | | 400,930 | | | | | | 320,290 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.001 par value, 132,000,000 shares authorized, 102,843,612 and 102,649,701 shares issued and outstanding at December 31, 2019 and 2018, respectively
|
| | | | 103 | | | | | | 103 | | |
Additional paid-in capital
|
| | | | 568,756 | | | | | | 565,372 | | |
Accumulated deficit
|
| | | | (64,981) | | | | | | (32,381) | | |
Total stockholders’ equity
|
| | | | 503,878 | | | | | | 533,094 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 904,808 | | | | | $ | 853,384 | | |
|
| | |
Years Ended
December 31, |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Revenue: | | | | | | | | | | | | | |
Subscription
|
| | | $ | 159,111 | | | | | $ | 100,350 | | |
Services
|
| | | | 19,008 | | | | | | 20,206 | | |
License
|
| | | | 25,908 | | | | | | 26,006 | | |
Total revenue
|
| | | | 204,027 | | | | | | 146,562 | | |
Cost of revenue: | | | | | | | | | | | | | |
Cost of subscription (exclusive of amortization shown below)
|
| | | | 31,539 | | | | | | 24,088 | | |
Cost of services (exclusive of amortization shown below)
|
| | | | 14,224 | | | | | | 16,246 | | |
Amortization expense
|
| | | | 10,266 | | | | | | 8,969 | | |
Total cost of revenue
|
| | | | 56,029 | | | | | | 49,303 | | |
Gross profit
|
| | | | 147,998 | | | | | | 97,259 | | |
Operating expenses: | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 71,006 | | | | | | 51,976 | | |
Research and development
|
| | | | 42,829 | | | | | | 31,515 | | |
General and administrative
|
| | | | 32,003 | | | | | | 22,270 | | |
Amortization expense
|
| | | | 22,416 | | | | | | 21,491 | | |
Total operating expenses
|
| | | | 168,254 | | | | | | 127,252 | | |
Loss from operations
|
| | | | (20,256) | | | | | | (29,993) | | |
Interest expense, net
|
| | | | (21,423) | | | | | | (18,203) | | |
Foreign currency transaction loss
|
| | | | (1,252) | | | | | | (418) | | |
Other income, net
|
| | | | 220 | | | | | | 221 | | |
Loss before income tax benefit
|
| | | | (42,711) | | | | | | (48,393) | | |
Income tax benefit
|
| | | | 10,111 | | | | | | 12,137 | | |
Net loss
|
| | | $ | (32,600) | | | | | $ | (36,256) | | |
Net loss per share, basic and diluted
|
| | | $ | (0.32) | | | | | $ | (0.35) | | |
Weighted-average shares used to compute net loss per share, basic and diluted
|
| | | | 102,752,092 | | | | | | 102,325,465 | | |
| | |
Stock Class
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Stockholders’
Equity |
| ||||||||||||||||||
| | |
Common
|
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance, December 31, 2017
|
| | | | 102,300,010 | | | | | $ | 102 | | | | | $ | 561,288 | | | | | $ | 3,875 | | | | | $ | 565,265 | | |
Issuance of common stock
|
| | | | 349,691 | | | | | | 1 | | | | | | 1,769 | | | | | | — | | | | | | 1,770 | | |
Share-based Compensation
|
| | | | — | | | | | | — | | | | | | 2,315 | | | | | | — | | | | | | 2,315 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (36,256) | | | | | | (36,256) | | |
Balance, December 31, 2018
|
| | | | 102,649,701 | | | | | $ | 103 | | | | | $ | 565,372 | | | | |
$
|
(32,381)
|
| | | |
$
|
533,094
|
| |
Issuance of common stock
|
| | | | 193,911 | | | | | | — | | | | | | 923 | | | | | | — | | | | | | 923 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 2,461 | | | | | | — | | | | | | 2,461 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (32,600) | | | | | | (32,600) | | |
Balance, December 31, 2019
|
| | | | 102,843,612 | | | | | $ | 103 | | | | | $ | 568,756 | | | | | $ | (64,981) | | | | | $ | 503,878 | | |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Cash provided by (used in) operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (32,600) | | | | | $ | (36,256) | | |
Adjustments to reconcile net loss to cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization expense
|
| | | | 36,807 | | | | | | 33,914 | | |
Amortization of deferred contract costs
|
| | | | 6,250 | | | | | | 3,391 | | |
Amortization of debt issuance costs
|
| | | | 1,120 | | | | | | 513 | | |
Change in return allowance
|
| | | | — | | | | | | — | | |
Loss (gain) on disposal of equipment and leasehold improvements
|
| | | | (17) | | | | | | 14 | | |
Share-based compensation
|
| | | | 2,461 | | | | | | 2,315 | | |
Deferred taxes
|
| | | | (11,247) | | | | | | (12,550) | | |
Adjustment to Digita earnout
|
| | | | 200 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Trade accounts receivable
|
| | | | (14,462) | | | | | | (3,316) | | |
Income tax receivable/payable
|
| | | | 559 | | | | | | (977) | | |
Prepaid expenses and other assets
|
| | | | (6,862) | | | | | | (2,555) | | |
Deferred contract costs
|
| | | | (17,050) | | | | | | (13,222) | | |
Accounts payable
|
| | | | 1,295 | | | | | | (313) | | |
Accrued liabilities
|
| | | | 7,789 | | | | | | 5,965 | | |
Deferred revenue
|
| | | | 36,998 | | | | | | 32,476 | | |
Other liabilities
|
| | | | (58) | | | | | | (39) | | |
Net cash provided by operating activities
|
| | | | 11,183 | | | | | | 9,360 | | |
Cash used in investing activities: | | | | | | | | | | | | | |
Acquisition, net of cash acquired
|
| | | | (40,173) | | | | | | (2,893) | | |
Purchases of equipment and leasehold improvements
|
| | | | (7,190) | | | | | | (2,909) | | |
Net cash used in investing activities
|
| | | | (47,363) | | | | | | (5,802) | | |
Cash provided by financing activities: | | | | | | | | | | | | | |
Proceeds from credit agreements
|
| | | | 40,000 | | | | | | — | | |
Debt issuance costs
|
| | | | (1,550) | | | | | | — | | |
Payments on Revolver
|
| | | | (10,000) | | | | | | — | | |
Proceeds from the exercise of stock options
|
| | | | 923 | | | | | | 1,770 | | |
Net cash provided by financing activities
|
| | | | 29,373 | | | | | | 1,770 | | |
Net increase (decrease) in cash
|
| | | | (6,807) | | | | | | 5,328 | | |
Cash, beginning of period
|
| | | | 39,240 | | | | | | 33,912 | | |
Cash, end of period
|
| | | $ | 32,433 | | | | | $ | 39,240 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 20,693 | | | | | $ | 17,835 | | |
Cash paid for income taxes, net of refunds
|
| | | | 596 | | | | | | 1,461 | | |
| | |
Years Ended
December 31, |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
Revenue: | | | | | | | | | | | | | |
The Americas
|
| | | $ | 156,259 | | | | | $ | 117,454 | | |
Europe, the Middle East, India, and Africa
|
| | | | 36,235 | | | | | | 20,536 | | |
Asia Pacific
|
| | | | 11,533 | | | | | | 8,572 | | |
| | | | $ | 204,027 | | | | | $ | 146,562 | | |
| | |
Years Ended
December 31, |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
Balance, beginning of period
|
| | | $ | 60 | | | | | $ | 60 | | |
Bad-debt expense
|
| | | | 279 | | | | | | 37 | | |
Accounts written off
|
| | | | (139) | | | | | | (37) | | |
Balance, end of period
|
| | | $ | 200 | | | | | $ | 60 | | |
| | |
Years Ended December 31,
|
| |||
| | |
2019
|
| |
2018
|
|
Expected life of options
|
| |
6.25 years
|
| |
6.25 years
|
|
Expected volatility
|
| |
45.1% – 45.3%
|
| |
44.8% – 46.6%
|
|
Risk-free interest rates
|
| |
1.6% – 1.7%
|
| |
2.5% – 2.8%
|
|
Expected dividend yield
|
| |
—
|
| |
—
|
|
Weighted-average grant-date fair value
|
| |
$7.29
|
| |
$2.69
|
|
| | |
Years Ended December 31,
|
| |||
| | |
2019
|
| |
2018
|
|
Expected life of options
|
| |
3 – 3.25 years
|
| |
4.50 years
|
|
Expected volatility
|
| |
50% – 55%
|
| |
55%
|
|
Risk-free interest rates
|
| |
1.49% – 1.67%
|
| |
2.7%
|
|
Expected dividend yield
|
| |
—
|
| |
—
|
|
Weighted-average grant-date fair value
|
| |
$6.02
|
| |
$1.91
|
|
| | |
Years Ended
December 31, |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
SaaS subscription and support and maintenance
|
| | | $ | 159,111 | | | | | $ | 100,350 | | |
On-premise subscription
|
| | | | 16,078 | | | | | | 12,690 | | |
Recurring revenue
|
| | | | 175,189 | | | | | | 113,040 | | |
Perpetual licenses
|
| | | | 9,830 | | | | | | 13,316 | | |
Professional services
|
| | | | 19,008 | | | | | | 20,206 | | |
Non-recurring revenue
|
| | | | 28,838 | | | | | | 33,522 | | |
Total revenue
|
| | | $ | 204,027 | | | | | $ | 146,562 | | |
| | |
Years Ended
December 31, |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
Balance, beginning of the period
|
| | | $ | 100,662 | | | | | $ | 68,048 | | |
Revenue earned
|
| | | | (86,220) | | | | | | (54,955) | | |
Deferral of revenue
|
| | | | 126,268 | | | | | | 87,569 | | |
Balance, end of the period
|
| | | $ | 140,710 | | | | | $ | 100,662 | | |
| | |
As of
December 31, |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
Computers
|
| | | $ | 8,505 | | | | | $ | 4,552 | | |
Software
|
| | | | 527 | | | | | | 519 | | |
Furniture/fixtures
|
| | | | 3,675 | | | | | | 1,876 | | |
Leasehold improvements
|
| | | | 6,523 | | | | | | 5,160 | | |
Capital in progress
|
| | | | 70 | | | | | | 120 | | |
| | | | | 19,300 | | | | | | 12,227 | | |
Less: accumulated depreciation
|
| | | | (6,823) | | | | | | (2,999) | | |
| | | | $ | 12,477 | | | | | $ | 9,228 | | |
($000’s)
|
| | | | | | |
Assets acquired: | | | | | | | |
Cash
|
| | | $ | 3,325 | | |
Other current assets
|
| | | | 1,306 | | |
Long-term assets
|
| | | | 154 | | |
Liabilities assumed: | | | | | | | |
Accounts payable and accrued liabilities
|
| | | | (419) | | |
Deferred revenue
|
| | | | (3,050) | | |
Deferred tax liability
|
| | | | (2,996) | | |
Intangible assets acquired
|
| | | | 12,310 | | |
Goodwill
|
| | | | 28,000 | | |
Total purchase consideration
|
| | | $ | 38,630 | | |
| | |
Year ended
December 31, 2018 |
| |||
Revenues
|
| | | $ | 149,445 | | |
Net loss
|
| | | | (40,186) | | |
Net loss per share, basic and diluted
|
| | | $ | (0.39) | | |
($000’s)
|
| | | | | | |
Assets acquired: | | | | | | | |
Cash
|
| | | $ | 512 | | |
Other current assets
|
| | | | 1 | | |
Long-term assets
|
| | | | 12 | | |
Liabilities assumed: | | | | | | | |
Accounts payable and accrued liabilities
|
| | | | (119) | | |
Intangible assets acquired
|
| | | | 3,300 | | |
Goodwill
|
| | | | 10,673 | | |
Total purchase consideration
|
| | | $ | 14,379 | | |
($000’s)
|
| | | | | | |
Assets acquired: | | | | | | | |
Cash
|
| | | $ | 138 | | |
Other current assets
|
| | | | 71 | | |
Long-term assets
|
| | | | 10 | | |
Liabilities assumed: | | | | | | | |
Accounts payable and accrued liabilities
|
| | | | (73) | | |
Deferred revenue
|
| | | | (138) | | |
Deferred tax liability
|
| | | | (356) | | |
Intangible assets acquired
|
| | | | 1,580 | | |
Goodwill
|
| | | | 835 | | |
Total purchase consideration
|
| | | $ | 2,067 | | |
|
| | |
Years Ended
December 31, |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
Goodwill, beginning of period
|
| | | $ | 501,145 | | | | | $ | 499,892 | | |
Goodwill acquired
|
| | | | 38,673 | | | | | | 1,253 | | |
Goodwill, end of period
|
| | | $ | 539,818 | | | | | $ | 501,145 | | |
($000’s)
|
| |
Useful Life
|
| |
Gross Value
|
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |
Weighted-
Average Remaining Useful Life |
| |||||||||
Trademarks
|
| |
8 years
|
| | | $ | 34,300 | | | | | $ | 4,859 | | | | | $ | 29,441 | | | | | |
Customer relationships
|
| |
2 – 12 years
|
| | | | 206,420 | | | | | | 19,497 | | | | | | 186,923 | | | | | |
Developed technology
|
| |
5 years
|
| | | | 45,960 | | | | | | 10,153 | | | | | | 35,807 | | | | | |
Balance, December 31,
2018 |
| | | | | | $ | 286,680 | | | | | $ | 34,509 | | | | | $ | 252,171 | | | | | |
Trademarks
|
| |
1 – 8 years
|
| | | | 34,320 | | | | | | 9,167 | | | | | | 25,153 | | | |
5.8 Years
|
|
Customer relationships
|
| |
2 – 12 years
|
| | | | 214,320 | | | | | | 37,564 | | | | | | 176,756 | | | |
9.7 Years
|
|
Developed technology
|
| |
5 years
|
| | | | 53,560 | | | | | | 20,419 | | | | | | 33,141 | | | |
3.2 Years
|
|
Non-competes
|
| |
2 years
|
| | | | 90 | | | | | | 41 | | | | | | 49 | | | |
1.1 Years
|
|
Balance, December 31,
2019 |
| | | | | | $ | 302,290 | | | | | $ | 67,191 | | | | | $ | 235,099 | | | | | |
($000’s)
|
| | | | | | |
Years ending December 31: | | | | | | | |
2020
|
| | | $ | 33,290 | | |
2021
|
| | | | 33,187 | | |
2022
|
| | | | 32,003 | | |
2023
|
| | | | 24,218 | | |
2024
|
| | | | 22,921 | | |
Thereafter
|
| | | | 89,480 | | |
| | | | $ | 235,099 | | |
($000’s)
|
| |
Unrelated
|
| |
Related
|
| |
Total
|
| |||||||||
Years ending December 31: | | | | | | | | | | | | | | | | | | | |
2020
|
| | | $ | 3,676 | | | | | $ | 1,069 | | | | | $ | 4,745 | | |
2021
|
| | | | 3,693 | | | | | | 1,079 | | | | | | 4,772 | | |
2022
|
| | | | 3,343 | | | | | | 1,090 | | | | | | 4,433 | | |
2023
|
| | | | 3,206 | | | | | | 1,101 | | | | | | 4,307 | | |
2024
|
| | | | 2,820 | | | | | | 832 | | | | | | 3,652 | | |
Thereafter
|
| | | | 8,550 | | | | | | — | | | | | | 8,550 | | |
| | | | $ | 25,288 | | | | | $ | 5,171 | | | | | $ | 30,459 | | |
($000’s)
|
| |
Unrelated
|
| |||
Years ending December 31: | | | | | | | |
2020
|
| | | $ | 9,791 | | |
2021
|
| | | | 4,193 | | |
2022
|
| | | | 4,542 | | |
2023
|
| | | | 343 | | |
2024
|
| | | | — | | |
Thereafter
|
| | | | — | | |
| | | | $ | 18,869 | | |
| | |
Options
|
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding, January 1, 2018
|
| | | | 4,122,070 | | | | | $ | 5.49 | | | | | | | | | | | $ | — | | |
Granted
|
| | | | 535,957 | | | | | | 5.62 | | | | | | | | | | | | — | | |
Exercised
|
| | | | (322,851) | | | | | | 5.49 | | | | | | | | | | | | 123 | | |
Forfeitures
|
| | | | (89,467) | | | | | | 5.49 | | | | | | | | | | | | — | | |
Outstanding, December 31, 2018
|
| | | | 4,245,709 | | | | | | 5.51 | | | | | | 8.9 | | | | | | — | | |
Granted
|
| | | | 212,668 | | | | | | 8.21 | | | | | | | | | | | | — | | |
Exercised
|
| | | | (168,391) | | | | | | 5.49 | | | | | | | | | | | | 256 | | |
Forfeitures
|
| | | | (216,700) | | | | | | 5.49 | | | | | | | | | | | | — | | |
Outstanding, December 31, 2019
|
| | | | 4,073,286 | | | | | $ | 5.65 | | | | | | 8.1 | | | | | $ | 37,520 | | |
Options exercisable at December 31,
2019 |
| | | | 1,640,037 | | | | | $ | 5.50 | | | | | | 8.0 | | | | | $ | 15,350 | | |
Vested or expected to vest at December 31,
2019 |
| | | | 4,073,286 | | | | | $ | 5.65 | | | | | | 8.1 | | | | | $ | 37,520 | | |
| | |
Years Ended
December 31, |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
Cost of revenues: | | | | | | | | | | | | | |
Subscription
|
| | | $ | 194 | | | | | $ | 225 | | |
Services
|
| | | | — | | | | | | — | | |
Sales and marketing
|
| | | | 460 | | | | | | 529 | | |
Research and development
|
| | | | 394 | | | | | | 239 | | |
General and administrative
|
| | | | 1,413 | | | | | | 1,322 | | |
| | | | $ | 2,461 | | | | | $ | 2,315 | | |
| | |
Options
|
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding, January 1, 2018
|
| | | | 2,105,772 | | | | | $ | 5.49 | | | | | | | | | | | $ | — | | |
Granted
|
| | | | 183,884 | | | | | | 5.54 | | | | | | | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
Forfeitures
|
| | | | (89,467) | | | | | | 5.49 | | | | | | | | | | | | — | | |
Outstanding, December 31, 2018
|
| | | | 2,200,189 | | | | | | 5.49 | | | | | | 8.9 | | | | | | — | | |
Granted
|
| | | | 1,653,209 | | | | | | 8.29 | | | | | | | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
Forfeitures
|
| | | | (165,734) | | | | | | 5.49 | | | | | | | | | | | | — | | |
Outstanding, December 31, 2019
|
| | | | 3,687,664 | | | | | $ | 6.75 | | | | | | 8.8 | | | | | $ | 29,908 | | |
Options exercisable at December 31,
2019 |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Vested or expected to vest at December 31,
2019 |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
| | |
Units
|
| |
Per Unit
Fair Value |
| ||||||
Outstanding, January 1, 2018
|
| | | | 26,840 | | | | | $ | 5.49 | | |
Granted
|
| | | | 25,520 | | | | | | 5.87 | | |
Restrictions lapsed
|
| | | | (26,840) | | | | | | 5.49 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding, December 31, 2018
|
| | | | 25,520 | | | | | | 5.87 | | |
Granted
|
| | | | 36,520 | | | | | | 12.60 | | |
Restrictions lapsed
|
| | | | (25,520) | | | | | | 5.87 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding, December 31, 2019
|
| | | | 36,520 | | | | | | 12.60 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (32,600) | | | | | $ | (36,256) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average shares outstanding
|
| | | | 102,752,092 | | | | | | 102,325,465 | | |
Weighted-average shares used to compute net loss per share, basic and diluted
|
| | | | 102,752,092 | | | | | | 102,325,465 | | |
Basic and diluted net loss per share
|
| | | $ | (0.32) | | | | | $ | (0.35) | | |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Stock options outstanding
|
| | | | 7,760,950 | | | | | | 6,445,898 | | |
Unvested restricted stock units
|
| | | | 36,520 | | | | | | 25,520 | | |
Total potential dilutive securities
|
| | | | 7,797,470 | | | | | | 6,471,418 | | |
| | |
Years Ended
December 31, |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
Current: | | | | | | | | | | | | | |
Federal
|
| | | $ | (7) | | | | | $ | (38) | | |
State
|
| | | | 138 | | | | | | 123 | | |
Foreign
|
| | | | 1,013 | | | | | | 328 | | |
Deferred: | | | | | | | | | | | | | |
Federal
|
| | | | (8,990) | | | | | | (10,625) | | |
State
|
| | | | (1,638) | | | | | | (1,947) | | |
Foreign
|
| | | | (627) | | | | | | 22 | | |
| | | | $ | (10,111) | | | | | $ | (12,137) | | |
| | |
Years Ended
December 31, |
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
Computed “expected” tax benefit
|
| | | | 21.0% | | | | | | 21.0% | | |
State income tax benefit, net of federal tax effect
|
| | | | 2.8% | | | | | | 3.4% | | |
Permanent differences
|
| | | | (0.5)% | | | | | | (0.3)% | | |
Foreign rate differential
|
| | | | 0.2% | | | | | | (0.1)% | | |
Remeasurement Gain/Loss
|
| | | | 0.5% | | | | | | 0.0% | | |
Tax credits
|
| | | | 2.2% | | | | | | 2.3% | | |
Valuation allowance
|
| | | | (1.1)% | | | | | | (0.5)% | | |
Transaction costs
|
| | | | (0.4)% | | | | | | (0.1)% | | |
Deferred rate change
|
| | | | (0.3)% | | | | | | (0.2)% | | |
GILTI inclusion
|
| | | | (0.5)% | | | | | | (1.3)% | | |
Other
|
| | | | (0.2)% | | | | | | 0.9% | | |
| | | | | 23.7% | | | | | | 25.1% | | |
| | |
December 31,
|
| |||||||||
($000’s)
|
| |
2019
|
| |
2018
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Allowance for doubtful accounts
|
| | | $ | 49 | | | | | $ | 15 | | |
Accrued compensation
|
| | | | 1,911 | | | | | | 1,600 | | |
Deferred revenue
|
| | | | 2,554 | | | | | | 1,288 | | |
Deferred rent
|
| | | | 191 | | | | | | 68 | | |
Equipment and leasehold improvements
|
| | | | 285 | | | | | | 254 | | |
Stock options
|
| | | | 882 | | | | | | 410 | | |
Federal tax credits
|
| | | | 3,301 | | | | | | 2,547 | | |
Other
|
| | | | 988 | | | | | | 514 | | |
Net operating losses
|
| | | | 25,157 | | | | | | 26,161 | | |
State research and development tax credits
|
| | | | 1,383 | | | | | | 1,219 | | |
Business interest limitation
|
| | | | 7,945 | | | | | | 4,176 | | |
Valuation allowance
|
| | | | (1,213) | | | | | | (750) | | |
Net deferred tax assets
|
| | | | 43,433 | | | | | | 37,502 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Prepaid items
|
| | | | (691) | | | | | | (500) | | |
Deferred contract costs
|
| | | | (5,322) | | | | | | (2,676) | | |
Intangibles
|
| | | | (55,553) | | | | | | (60,710) | | |
Net deferred tax assets (liabilities)
|
| | | $ | (18,133) | | | | | $ | (26,384) | | |
|
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | — | | | | | $ | — | | |
Total current assets
|
| | | | — | | | | | | — | | |
Investment in subsidiaries
|
| | | | 503,878 | | | | | | 533,094 | | |
Total assets
|
| | | $ | 503,878 | | | | | $ | 533,094 | | |
Liabilities and stockholders’ equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Current liabilities
|
| | | $ | — | | | | | $ | — | | |
Total current liabilities
|
| | | | — | | | | | | — | | |
Other liabilities – Noncurrent
|
| | | | — | | | | | | — | | |
Total liabilities
|
| | | | — | | | | | | — | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.001 par value, 132,000,000 shares authorized, 102,843,612 and 102,649,701 shares issued and outstanding at December 31, 2019 and 2018, respectively
|
| | | | 103 | | | | | | 103 | | |
Additional paid-in capital
|
| | | | 568,756 | | | | | | 565,372 | | |
Accumulated deficit
|
| | | | (64,981) | | | | | | (32,381) | | |
Total stockholders’ equity
|
| | | | 503,878 | | | | | | 533,094 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 503,878 | | | | | $ | 533,094 | | |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Revenue
|
| | | $ | — | | | | | $ | — | | |
Operating expenses
|
| | | | — | | | | | | — | | |
Income from operations
|
| | | | — | | | | | | — | | |
Other income (expense), net
|
| | | | — | | | | | | — | | |
Income before income taxes and equity in net income of subsidiaries
|
| | | | — | | | | | | — | | |
Benefit for income taxes
|
| | | | — | | | | | | — | | |
Equity in net income (loss) of subsidiaries
|
| | | | (32,600) | | | | | | (36,256) | | |
Net loss
|
| | | $ | (32,600) | | | | | $ | (36,256) | | |
|
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 38,424 | | | | | $ | 32,433 | | |
Trade accounts receivable, net
|
| | | | 53,275 | | | | | | 46,513 | | |
Income taxes receivable
|
| | | | 554 | | | | | | 14 | | |
Deferred contract costs
|
| | | | 7,270 | | | | | | 5,553 | | |
Prepaid expenses
|
| | | | 10,880 | | | | | | 10,935 | | |
Other current assets
|
| | | | 6,314 | | | | | | 3,133 | | |
Total current assets
|
| | | | 116,717 | | | | | | 98,581 | | |
Equipment and leasehold improvements, net
|
| | | | 11,494 | | | | | | 12,477 | | |
Goodwill
|
| | | | 539,818 | | | | | | 539,818 | | |
Other intangible assets, net
|
| | | | 218,430 | | | | | | 235,099 | | |
Deferred contract costs
|
| | | | 20,334 | | | | | | 16,234 | | |
Other assets
|
| | | | 2,557 | | | | | | 2,599 | | |
Total assets
|
| | | $ | 909,350 | | | | | $ | 904,808 | | |
Liabilities and stockholders’ equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,909 | | | | | $ | 3,684 | | |
Accrued liabilities
|
| | | | 26,099 | | | | | | 26,927 | | |
Income taxes payable
|
| | | | 1,081 | | | | | | 819 | | |
Deferred revenues
|
| | | | 130,309 | | | | | | 120,089 | | |
Total current liabilities
|
| | | | 161,398 | | | | | | 151,519 | | |
Deferred revenues, noncurrent
|
| | | | 27,429 | | | | | | 20,621 | | |
Deferred tax liability
|
| | | | 14,913 | | | | | | 18,133 | | |
Debt
|
| | | | 201,891 | | | | | | 201,319 | | |
Other liabilities
|
| | | | 6,876 | | | | | | 9,338 | | |
Total liabilities
|
| | | | 412,507 | | | | | | 400,930 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.001 par value, 132,000,000 shares authorized, 102,862,404 and 102,843,612 shares issued and outstanding at June 30, 2020 (unaudited) and December 31, 2019, respectively
|
| | | | 103 | | | | | | 103 | | |
Additional paid-in capital
|
| | | | 570,434 | | | | | | 568,756 | | |
Accumulated deficit
|
| | | | (73,694) | | | | | | (64,981) | | |
Total stockholders’ equity
|
| | | | 496,843 | | | | | | 503,878 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 909,350 | | | | | $ | 904,808 | | |
| | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription
|
| | | $ | 52,978 | | | | | $ | 37,216 | | | | | $ | 103,056 | | | | | $ | 70,956 | | |
Services
|
| | | | 2,451 | | | | | | 4,794 | | | | | | 6,461 | | | | | | 9,295 | | |
License
|
| | | | 6,802 | | | | | | 6,300 | | | | | | 13,104 | | | | | | 12,187 | | |
Total revenue
|
| | | | 62,231 | | | | | | 48,310 | | | | | | 122,621 | | | | | | 92,438 | | |
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of subscription (exclusive of amortization shown below)
|
| | | | 8,762 | | | | | | 7,423 | | | | | | 18,010 | | | | | | 14,380 | | |
Cost of services (exclusive of amortization shown below)
|
| | | | 2,207 | | | | | | 3,549 | | | | | | 5,293 | | | | | | 7,192 | | |
Amortization expense
|
| | | | 2,678 | | | | | | 2,513 | | | | | | 5,355 | | | | | | 4,954 | | |
Total cost of revenue
|
| | | | 13,647 | | | | | | 13,485 | | | | | | 28,658 | | | | | | 26,526 | | |
Gross profit
|
| | | | 48,584 | | | | | | 34,825 | | | | | | 93,963 | | | | | | 65,912 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 20,202 | | | | | | 16,612 | | | | | | 42,484 | | | | | | 31,888 | | |
Research and development
|
| | | | 11,929 | | | | | | 9,491 | | | | | | 24,546 | | | | | | 18,534 | | |
General and administrative
|
| | | | 6,603 | | | | | | 7,534 | | | | | | 17,892 | | | | | | 14,797 | | |
Amortization expense
|
| | | | 5,634 | | | | | | 5,626 | | | | | | 11,308 | | | | | | 11,259 | | |
Total operating expenses
|
| | | | 44,368 | | | | | | 39,263 | | | | | | 96,230 | | | | | | 76,478 | | |
Income (loss) from
operations |
| | | | 4,216 | | | | | | (4,438) | | | | | | (2,267) | | | | | | (10,566) | | |
Interest expense, net
|
| | | | (4,690) | | | | | | (5,481) | | | | | | (9,468) | | | | | | (10,952) | | |
Foreign currency transaction loss
|
| | | | (13) | | | | | | (197) | | | | | | (317) | | | | | | (450) | | |
Other income, net
|
| | | | 36 | | | | | | 55 | | | | | | 91 | | | | | | 110 | | |
Loss before income tax
benefit |
| | | | (451) | | | | | | (10,061) | | | | | | (11,961) | | | | | | (21,858) | | |
Income tax benefit
|
| | | | 28 | | | | | | 2,390 | | | | | | 3,248 | | | | | | 5,177 | | |
Net loss
|
| | | $ | (423) | | | | | $ | (7,671) | | | | | $ | (8,713) | | | | | $ | (16,681) | | |
Net loss per share, basic and
diluted |
| | | $ | (0.00) | | | | | $ | (0.07) | | | | | $ | (0.08) | | | | | $ | (0.16) | | |
Weighted-average shares used to
compute net loss per share, basic and diluted loss per share, basic and diluted |
| | | | 102,862,404 | | | | | | 102,709,405 | | | | | | 102,861,475 | | | | | | 102,694,756 | | |
| | |
Stock Class
|
| |
Additional
|
| | | ||||||||||||||||||||||
| | |
Common
|
| |
Paid-In
|
| |
Accumulated
|
| |
Stockholders’
|
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Capital
|
| |
Deficit
|
| |
Equity
|
| |||||||||||||||
Three Months Ended June 30,
2020: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, March 31, 2020
|
| | | | 102,862,404 | | | | | $ | 103 | | | | | $ | 569,670 | | | | | $ | (73,271) | | | | | $ | 496,502 | | |
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 764 | | | | | | — | | | | | | 764 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (423) | | | | | | (423) | | |
Balance, June 30, 2020
|
| | | | 102,862,404 | | | | | $ | 103 | | | | | $ | 570,434 | | | | | $ | (73,694) | | | | | $ | 496,843 | | |
Three Months Ended June 30,
2019: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, March 31, 2019
|
| | | | 102,692,784 | | | | | $ | 103 | | | | | $ | 566,177 | | | | | $ | (41,391) | | | | | $ | 524,889 | | |
Issuance of common stock
|
| | | | 76,540 | | | | | | — | | | | | | 422 | | | | | | — | | | | | | 422 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 649 | | | | | | — | | | | | | 649 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,671) | | | | | | (7,671) | | |
Balance, June 30, 2019
|
| | | | 102,769,324 | | | | | $ | 103 | | | | | $ | 567,248 | | | | | $ | (49,062) | | | | | $ | 518,289 | | |
Six Months Ended June 30, 2020:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31,
2019 |
| | | | 102,843,612 | | | | | $ | 103 | | | | | $ | 568,756 | | | | | $ | (64,981) | | | | | $ | 503,878 | | |
Issuance of common stock
|
| | | | 18,792 | | | | | | — | | | | | | 103 | | | | | | — | | | | | | 103 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 1,575 | | | | | | — | | | | | | 1,575 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (8,713) | | | | | | (8,713) | | |
Balance, June 30, 2020
|
| | | | 102,862,404 | | | | | $ | 103 | | | | | $ | 570,434 | | | | | $ | (73,694) | | | | | $ | 496,843 | | |
Six Months Ended June 30, 2019:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31,
2018 |
| | | | 102,649,701 | | | | | $ | 103 | | | | | $ | 565,372 | | | | | $ | (32,381) | | | | | $ | 533,094 | | |
Issuance of common stock
|
| | | | 119,623 | | | | | | — | | | | | | 658 | | | | | | — | | | | | | 658 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 1,218 | | | | | | — | | | | | | 1,218 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (16,681) | | | | | | (16,681) | | |
Balance, June 30, 2019
|
| | | | 102,769,324 | | | | | $ | 103 | | | | | $ | 567,248 | | | | | $ | (49,062) | | | | | $ | 518,289 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (8,713) | | | | | $ | (16,681) | | |
Adjustments to reconcile net loss to cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization expense
|
| | | | 19,002 | | | | | | 18,085 | | |
Amortization of deferred contract costs
|
| | | | 4,218 | | | | | | 2,795 | | |
Amortization of debt issuance costs
|
| | | | 571 | | | | | | 571 | | |
Provision for bad debt expense and returns
|
| | | | 812 | | | | | | — | | |
Loss (gain) on disposal of equipment and leasehold improvements
|
| | | | 12 | | | | | | (7) | | |
Share-based compensation
|
| | | | 1,575 | | | | | | 1,218 | | |
Deferred taxes
|
| | | | (3,217) | | | | | | (5,407) | | |
Adjustment to contingent consideration
|
| | | | (3,700) | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Trade accounts receivable
|
| | | | (7,374) | | | | | | (10,637) | | |
Income tax receivable/payable
|
| | | | (278) | | | | | | (226) | | |
Prepaid expenses and other assets
|
| | | | 429 | | | | | | (2,663) | | |
Deferred contract costs
|
| | | | (10,035) | | | | | | (8,701) | | |
Accounts payable
|
| | | | 258 | | | | | | (1,437) | | |
Accrued liabilities
|
| | | | (2,371) | | | | | | (828) | | |
Deferred revenue
|
| | | | 17,028 | | | | | | 14,207 | | |
Other liabilities
|
| | | | 1,240 | | | | | | (8) | | |
Net cash provided by (used in) operating activities
|
| | | | 9,457 | | | | | | (9,719) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Acquisition, net of cash acquired
|
| | | | — | | | | | | (35,306) | | |
Purchases of equipment and leasehold improvements
|
| | | | (1,366) | | | | | | (3,319) | | |
Net cash used in investing activities
|
| | | | (1,366) | | | | | | (38,625) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from credit agreements
|
| | | | — | | | | | | 40,000 | | |
Debt issuance costs
|
| | | | — | | | | | | (1,550) | | |
Cash paid for offering costs
|
| | | | (2,203) | | | | | | — | | |
Proceeds from the exercise of stock options
|
| | | | 103 | | | | | | 656 | | |
Net cash provided by (used in) financing activities
|
| | | | (2,100) | | | | | | 39,106 | | |
Net increase (decrease) in cash
|
| | | | 5,991 | | | | | | (9,238) | | |
Cash, beginning of period
|
| | | | 32,433 | | | | | | 39,240 | | |
Cash, end of period
|
| | | $ | 38,424 | | | | | $ | 30,002 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 9,262 | | | | | $ | 10,568 | | |
Cash paid for income taxes, net of refunds
|
| | | | 411 | | | | | | 451 | | |
Offering costs, accrued but not yet paid
|
| | | | 2,865 | | | | | | — | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
The Americas
|
| | | $ | 49,558 | | | | | $ | 36,537 | | | | | $ | 97,879 | | | | | $ | 70,521 | | |
Europe, the Middle East, India, and Africa
|
| | | | 9,199 | | | | | | 9,068 | | | | | | 18,025 | | | | | | 16,659 | | |
Asia Pacific
|
| | | | 3,474 | | | | | | 2,705 | | | | | | 6,717 | | | | | | 5,258 | | |
| | | | $ | 62,231 | | | | | $ | 48,310 | | | | | $ | 122,621 | | | | | $ | 92,438 | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
SaaS subscription and support and maintenance
|
| | | $ | 52,978 | | | | | $ | 37,216 | | | | | $ | 103,056 | | | | | $ | 70,956 | | |
On-premise subscription
|
| | | | 5,770 | | | | | | 4,048 | | | | | | 10,310 | | | | | | 7,089 | | |
Recurring revenue
|
| | | | 58,748 | | | | | | 41,264 | | | | | | 113,366 | | | | | | 78,045 | | |
Perpetual licenses
|
| | | | 1,032 | | | | | | 2,252 | | | | | | 2,794 | | | | | | 5,098 | | |
Professional services
|
| | | | 2,451 | | | | | | 4,794 | | | | | | 6,461 | | | | | | 9,295 | | |
Non-recurring revenue
|
| | | | 3,483 | | | | | | 7,046 | | | | | | 9,255 | | | | | | 14,393 | | |
Total revenue
|
| | | $ | 62,231 | | | | | $ | 48,310 | | | | | $ | 122,621 | | | | | $ | 92,438 | | |
|
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Balance, beginning of the period
|
| | | $ | 145,735 | | | | | $ | 111,255 | | | | | $ | 140,710 | | | | | $ | 100,662 | | |
Revenue earned
|
| | | | (49,562) | | | | | | (42,277) | | | | | | (97,285) | | | | | | (76,884) | | |
Deferral of revenue
|
| | | | 61,565 | | | | | | 48,941 | | | | | | 114,313 | | | | | | 94,141 | | |
Balance, end of the period
|
| | | $ | 157,738 | | | | | $ | 117,919 | | | | | $ | 157,738 | | | | | $ | 117,919 | | |
| Assets acquired: | | | | | | | |
|
Cash
|
| | | $ | 3,325 | | |
|
Other current assets
|
| | | | 1,306 | | |
|
Long-term assets
|
| | | | 154 | | |
| Liabilities assumed: | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | | (419) | | |
|
Deferred revenue
|
| | | | (3,050) | | |
|
Deferred tax liability
|
| | | | (2,996) | | |
|
Intangible assets acquired
|
| | | | 12,310 | | |
|
Goodwill
|
| | | | 28,000 | | |
|
Total purchase consideration
|
| | | $ | 38,630 | | |
| Assets acquired: | | | | | | | |
|
Cash
|
| | | $ | 512 | | |
|
Other current assets
|
| | | | 1 | | |
|
Long-term assets
|
| | | | 12 | | |
| Liabilities assumed: | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | | (119) | | |
|
Intangible assets acquired
|
| | | | 3,300 | | |
|
Goodwill
|
| | | | 10,673 | | |
|
Total purchase consideration
|
| | | $ | 14,379 | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Goodwill, beginning of period
|
| | | $ | 539,818 | | | | | $ | 529,145 | | | | | $ | 539,818 | | | | | $ | 501,145 | | |
Goodwill acquired
|
| | | | — | | | | | | — | | | | | | — | | | | | | 28,000 | | |
Goodwill, end of period
|
| | | $ | 539,818 | | | | | $ | 529,145 | | | | | $ | 539,818 | | | | | $ | 529,145 | | |
| | |
Useful Life
|
| |
Gross Value
|
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |
Weighted-
Average Remaining Useful Life |
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||
Trademarks
|
| |
1 – 8 years
|
| | | $ | 34,320 | | | | | $ | 9,167 | | | | | $ | 25,153 | | | | | | 5.8 years | | |
Customer relationships
|
| |
2 – 12 years
|
| | | | 214,320 | | | | | | 37,564 | | | | | | 176,756 | | | | | | 9.7 years | | |
Developed technology
|
| |
5 years
|
| | | | 53,560 | | | | | | 20,419 | | | | | | 33,141 | | | | | | 3.2 years | | |
Non-competes
|
| |
2 years
|
| | | | 90 | | | | | | 41 | | | | | | 49 | | | | | | 1.1 years | | |
Balance, December 31,
2019 |
| | | | | | $ | 302,290 | | | | | $ | 67,191 | | | | | $ | 235,099 | | | | | | | | |
Trademarks
|
| |
8 years
|
| | | $ | 34,320 | | | | | $ | 11,310 | | | | | $ | 23,010 | | | | | | 5.3 years | | |
Customer relationships
|
| |
2 – 12 years
|
| | | | 214,320 | | | | | | 46,711 | | | | | | 167,609 | | | | | | 9.2 years | | |
Developed technology
|
| |
5 years
|
| | | | 53,560 | | | | | | 25,775 | | | | | | 27,785 | | | | | | 2.7 years | | |
Non-competes
|
| |
2 years
|
| | | | 90 | | | | | | 64 | | | | | | 26 | | | | | | 0.6 years | | |
Balance, June 30, 2020
|
| | | | | | $ | 302,290 | | | | | $ | 83,860 | | | | | $ | 218,430 | | | | | | | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (423) | | | | | $ | (7,671) | | | | | $ | (8,713) | | | | | $ | (16,681) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average shares used to
compute net loss per share, basic and diluted |
| | | | 102,862,404 | | | | | | 102,709,405 | | | | | | 102,861,475 | | | | | | 102,694,756 | | |
Basic and diluted net loss per
share |
| | | $ | (0.00) | | | | | $ | (0.07) | | | | | $ | (0.08) | | | | | $ | (0.16) | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
Stock options outstanding
|
| | | | 7,742,158 | | | | | | 6,038,890 | | | | | | 7,742,158 | | | | | | 6,038,890 | | |
Unvested restricted stock units
|
| | | | 36,520 | | | | | | 25,520 | | | | | | 36,520 | | | | | | 25,520 | | |
Total potential dilutive securities
|
| | | | 7,778,678 | | | | | | 6,064,410 | | | | | | 7,778,678 | | | | | | 6,064,410 | | |
| | |
Options
|
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding, December 31, 2019
|
| | | | 3,687,664 | | | | | $ | 6.75 | | | | | | 8.8 | | | | | $ | 29,908 | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | |
Forfeitures
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding, June 30, 2020
|
| | | | 3,687,664 | | | | | $ | 6.75 | | | | | | 8.3 | | | | | $ | 39,644 | | |
Options exercisable at June 30, 2020
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Vested or expected to vest at June 30,
2020 |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
| | |
Units
|
| |
Per Unit
Fair Value |
| ||||||
Outstanding, December 31, 2019
|
| | | | 36,520 | | | | | $ | 12.60 | | |
Granted
|
| | | | — | | | | | | — | | |
Restrictions lapsed
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding, June 30, 2020
|
| | | | 36,520 | | | | | $ | 12.60 | | |
| | |
Options
|
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding, December 31, 2019
|
| | | | 4,073,286 | | | | | $ | 5.65 | | | | | | 8.1 | | | | | $ | 37,520 | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | (18,792) | | | | | | 5.49 | | | | | | | | | | | | 60 | | |
Forfeitures
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding, June 30, 2020
|
| | | | 4,054,494 | | | | | $ | 5.65 | | | | | | 7.6 | | | | | $ | 48,044 | | |
Options exercisable at June 30, 2020
|
| | | | 2,150,893 | | | | | $ | 5.50 | | | | | | 7.5 | | | | | $ | 25,806 | | |
Vested or expected to vest at June 30,
2020 |
| | | | 4,054,494 | | | | | $ | 5.65 | | | | | | 7.6 | | | | | $ | 48,044 | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscription
|
| | | $ | 38 | | | | | $ | 55 | | | | | $ | 76 | | | | | $ | 118 | | |
Services
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sales and marketing
|
| | | | 111 | | | | | | 143 | | | | | | 222 | | | | | | 236 | | |
Research and development
|
| | | | 141 | | | | | | 95 | | | | | | 298 | | | | | | 185 | | |
General and administrative
|
| | | | 474 | | | | | | 356 | | | | | | 979 | | | | | | 679 | | |
| | | | $ | 764 | | | | | $ | 649 | | | | | $ | 1,575 | | | | | $ | 1,218 | | |
|
|
SEC registration fee
|
| | | $ | * | | |
|
FINRA fee
|
| | | | * | | |
|
NASDAQ fee
|
| | | | * | | |
|
Printing expenses
|
| | | | * | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Miscellaneous expenses
|
| | | | * | | |
|
Total expenses
|
| | | $ | * | | |
|
Exhibit
Number |
| |
Description
|
|
| 1.1* | | | Form of Underwriting Agreement | |
| 3.1 | | | Second Amended and Restated Certificate of Incorporation of Jamf Holding Corp. (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC on July 27, 2020) | |
| 3.2 | | | Amended and Restated Bylaws of Jamf Holding Corp. (incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K filed with the SEC on July 27, 2020) | |
| 4.1 | | | Registration Rights Agreement (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the SEC on July 27, 2020) | |
| 5.1* | | | Opinion of Kirkland & Ellis LLP | |
| 10.1 | | | Credit Agreement, dated as of July 27, 2020, among JAMF Holdings, Inc., as borrower, Juno Intermediate, Inc., as a guarantor, Juno Parent, LLC, as a guarantor, the other loan parties thereto, the lenders party thereto from time to time and JPMorgan Chase Bank N.A., as administrative agent (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on July 29, 2020) | |
| 10.2 | | | Master Services Agreement, effective as of November 13, 2017, by and between Vista Consulting Group, LLC and JAMF Holdings, Inc. (incorporated by reference to Exhibit 10.4 to the Company’s Registration Statement on Form S-1 (No. 333-239535) filed with the SEC on June 29, 2020) | |
| 10.3+ | | | Letter Agreement, dated as of October 20, 2017, between JAMF Holdings, Inc. and Dean Hager (incorporated by reference to Exhibit 10.5 to the Company’s Registration Statement on Form S-1 (No. 333-239535) filed with the SEC on June 29, 2020) | |
| 10.4+ | | | Letter Agreement, dated as of November 20, 2017, between JAMF Holdings, Inc. and Jill Putman (incorporated by reference to Exhibit 10.6 to the Company’s Registration Statement on Form S-1 (No. 333-239535) filed with the SEC on June 29, 2020) | |
| 10.5+ | | | Letter Agreement, dated as of November 20, 2017, between JAMF Holdings, Inc. and John Strosahl (incorporated by reference to Exhibit 10.7 to the Company’s Registration Statement on Form S-1 (333-239535) filed with the SEC on June 29, 2020) | |
| 10.6+ | | | Jamf Holding Corp. Omnibus Incentive Plan (incorporated by reference to Exhibit 10.1 to the Company’s Registration Statement on Form S-8 (No. 333-240087) filed with the SEC on July 24, 2020) | |
| 10.7+ | | | Form of Stock Option Award Agreement (incorporated by reference to Exhibit 10.9 to the Company’s Registration Statement on Form S-1 (No. 333-239535) filed with the SEC on June 29, 2020) | |
| 10.8+ | | | Form of Restricted Shares Award Agreement (incorporated by reference to Exhibit 10.10 to the Company’s Registration Statement on Form S-1 (No. 333-239535) filed with the SEC on June 29, 2020) | |
|
Exhibit
Number |
| |
Description
|
|
| 10.9+ | | | Form of Stock Appreciation Rights Award Agreement (incorporated by reference Exhibit 10.11 to the Company’s Registration Statement on Form S-1 (No. 333-239535) filed with the SEC on June 29, 2020) | |
| 10.10+ | | |
Form of Restricted Stock Unit Award Agreement (incorporated by reference to Exhibit 10.12 to the Company’s Registration Statement on Form S-1 (No. 333-239535) filed with the SEC on June 29, 2020)
|
|
| 10.11+ | | | Form of Indemnification Agreement (incorporated by reference to Exhibit 10.13 to the Company’s Registration Statement on Form S-1(No. 333-239535) filed with the SEC on June 29, 2020) | |
| 10.12 | | | Amended and Restated Director Nomination Agreement, dated September 1, 2020, by and among the Company and the signatories party thereto (incorporated by reference to Exhibit 10.10 to the Company’s Quarterly Report on Form 10-Q filed with the SEC on September 2, 2020) | |
| 10.13+ | | | Amended and Restated Jamf Holding Corp. Stock Option Plan (incorporated by reference to Exhibit 10.7 to the Company’s Registration Statement on Form S-8 (No. 333-240087) filed with the SEC on July 24, 2020) | |
| 10.14+ | | | Form of Amended and Restated Jamf Holding Corp. Stock Option Plan Grant Agreement (incorporated by reference to Exhibit 10.16 to the Company’s Registration Statement on Form S-1 (No. 333-239535) filed with the SEC on June 29, 2020) | |
| 21.1 | | | List of subsidiaries of Jamf Holding Corp. (incorporated by reference Exhibit 21.1 to the Company’s Registration Statement on Form S-1 (No. 333-239535) filed with the SEC on June 29, 2020) | |
| 23.1* | | | Consent of Ernst & Young LLP | |
| 23.2* | | | Consent of Kirkland & Ellis LLP (included in Exhibit 5.1) | |
| 23.3* | | | Consent of Frost & Sullivan | |
| 24.1* | | | Powers of attorney (included on signature page) | |
| | | | JAMF HOLDING CORP. | | |||
| | | | By: | | |
Name:
Dean Hager
|
|
| | | | | | |
Title:
Chief Executive Officer
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
Dean Hager
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| | , 2020 | |
|
Jill Putman
|
| |
Chief Financial Officer
(Principal Financial Officer) |
| | , 2020 | |
|
Ian Goodkind
|
| |
Chief Accounting Officer
(Principal Accounting Officer) |
| | , 2020 | |
|
Betsy Atkins
|
| | Director | | | , 2020 | |
|
David A. Breach
|
| | Director | | | , 2020 | |
|
Andre Durand
|
| | Director | | | , 2020 | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
Michael Fosnaugh
|
| | Director | | | , 2020 | |
|
Charles Guan
|
| | Director | | | , 2020 | |
|
Kevin Klausmeyer
|
| | Director | | | , 2020 | |
|
Brian Sheth
|
| | Director | | | , 2020 | |
|
Martin Taylor
|
| | Director | | | , 2020 | |