Exhibit 99.1
| | |
Media Contact: Mei Li NetSuite Inc. Phone: 650.627.1063 E-mail:meili@netsuite.com | | Investor Relations Contact: Carolyn Bass Market Street Partners Phone: 415.445.3232 E-mail:ir@netsuite.com |
NETSUITE ANNOUNCES RECORD FOURTH QUARTER AND FISCAL YEAR
2008 RESULTS
| | • | | Q4 Marks First Quarter of Profitability in Company History by both Non-GAAP Operating and Non-GAAP Net Income Measures |
| | • | | Record 2008 Revenue of $152.5M, an Increase of Over 40% Year-over-Year |
SAN MATEO, Calif. — February 10, 2009— NetSuite Inc. (NYSE: N), a leading vendor of on-demand, integrated business management software suites for mid-market enterprises and divisions of large companies, today announced operating results for its fourth quarter and fiscal year ended December 31, 2008.
Total revenue for the year was $152.5 million, a year-over-year increase of 40.5%. Total revenue for the fourth quarter was $41.4 million, a 30.5% increase over the fourth quarter of 2007.
On a GAAP basis, net loss for the fourth quarter of 2008 was $(4.5 million), or $(0.07) per share, compared to $(3.3 million), or $(0.22) per share in the fourth quarter of 2007. On a GAAP basis, net loss for the year ended December 31, 2008 was $(15.9 million), or $(0.26) per share, compared to $(23.9 million), or $(2.45) per share in 2007.
Non-GAAP net income for the fourth quarter of 2008 was $534,000, or $0.01 per share, as compared to a non-GAAP net loss of $(1.7 million), or $(0.03) per share, for the third quarter of 2008 and compared to a non-GAAP net loss of $(842,000), or $(0.01) per share, for the fourth quarter of 2007. Non-GAAP net loss for the year ended December 31, 2008 improved 56% to $(2.5 million), or $(0.04) per share, compared to $(5.7 million), or $(0.10) per share in 2007.
Items presented on a non-GAAP basis exclude expenses related to stock-based compensation and the amortization of intangible assets. A reconciliation of GAAP net loss to non-GAAP net income/(loss) is provided below in a table immediately following the Condensed Consolidated Statements of Operations, along with an explanation of why these non-GAAP financial measures are useful to investors and how they are used by management.
Revenue from the Americas for the year ended 2008 was $123.4 million, while revenue from international regions was $29.1 million. NetSuite added approximately 350 new customers in the fourth quarter and ended the year with over 6,600 active companies.
“I’m delighted that NetSuite delivered one of our best quarters to date in what has been a very difficult economic environment. I am especially excited that we posted the first non-GAAP profitable quarter in the Company’s history even against the headwinds of global economic challenges,” said Zach Nelson, CEO of NetSuite. “Furthermore, we posted record quarterly and annual revenue, reached a record average selling price and grew our bookings significantly quarter over quarter. This is a strong performance in any quarter, and is especially impressive with business spending on equipment and software falling 27.8%, the worst in a half century.”
“What led to this remarkable success in the fourth quarter and fiscal 2008, and what we believe will drive the Company in 2009, is our unique business strategy and great tactical execution. Our strategy of providing an integrated suite of applications delivered on-demand to small- and medium-sized businesses is even more applicable in times when cost-reduction and productivity improvements are necessary for survival,” concluded Nelson.
NetSuite’s Fourth Quarter 2008 Highlights Include:
| | • | | Entered into strategic partnership with Hewlett-Packard Company (“HP”) to deliver software as a service (“SaaS”) business applications to the small and mid-size business (“SMB”) market. This enables the HP channel of 15,000 value-added resellers in the United States to offer cloud computing services to SMB customers. |
| | • | | Continued rapid international adoption with international revenue growing 51% in absolute dollars over the prior year. |
| | • | | Launched NetSuite Release J, to our knowledge the first available SaaS enterprise resource planning (“ERP”) suite for the Japanese market. |
| | • | | Introduced “Business ByNetSuite” Program to offer current SAP customers the opportunity to cut costs by 50% or more. |
| | • | | Received several awards including: 2008 Product of the Year Award fromCustomer Interaction Solutions magazine for NetSuite OneWorld; “Customers’ Top Choice” in UK’s Software Satisfaction Awards 2008 for NetSuite CRM+; inclusion inAccounting Today’s Top 100 Products for 2008 within the “High-End and Mid-Market Accounting” category; and ranked number 22 in Deloitte’s Technology Fast 50 Program for Silicon Valley Software and Information Technology Companies. |
| | • | | Unveiled the industry’s first and only on-demand enterprise application for Services Resource Planning (“SRP”). |
| | • | | Hosted OpenAir User Summit 2008. |
Conference Call
In conjunction with this announcement, NetSuite will host a conference call at 2:00 p.m. PST (5:00 p.m. EST) today to discuss the Company’s fourth quarter and year ended 2008 financial results. A live audio webcast and replay of the call, together with detailed financial information, will be available in the Investor Relations section of NetSuite’s Web Site athttp://www.netsuite.com/investors. The live call may be accessed by dialing 877-852-6576 (domestic) or 719-325-4834 (international) and referencing passcode: 472-4872. A replay of the call can also be accessed by dialing 888-203-1112 (domestic) or 719-457-0820 (international), and referencing passcode: 472-4872.
About NetSuite
NetSuite Inc. is a leading vendor of on-demand, integrated business management software suites for mid-sized businesses and divisions of large companies. NetSuite enables mid-market companies to manage core business operations in a single system, which includes accounting/ERP, customer relationship management (“CRM”), and Ecommerce. NetSuite’s patent-pending “real-time dashboard” technology provides an easy-to-use view into up-to-date, role-specific business information.
Cautionary Note Regarding Forward-Looking Statements
This press release and the scheduled conference call contain forward-looking statements relating to expectations, plans, prospects, or financial results for NetSuite, including our stated expectation for future earnings, revenue and market share growth. These forward-looking statements are based upon current expectations and beliefs of NetSuite’s management as of the date of this release, and are subject to certain risks and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. All forward-looking statements in this press release are based on information available to the Company as of the date hereof, and NetSuite disclaims any obligation to update these forward-looking statements.
In particular, the following factors, among others, could cause results to differ materially from those expressed or implied by such forward-looking statements: the market for on-demand services may develop more slowly than expected or than it has in the past; continued adverse and unpredictable macro-economic conditions or reduced investments in on-demand applications and information technology spending; quarterly operating results may fluctuate more than expected; unexpected disruptions of service at the Company’s data center may occur; a security breach may impact operations; risks associated with material defects or errors in the Company’s software or the effect of undetected computer viruses could impact operations; the risk of technological developments and innovations by others; our ability to successfully identify other businesses and technologies for acquisition that will complement our business and the ability to successfully acquire and integrate those businesses and technologies; the risk of loss of power or disruption in Internet service; failure to manage growth; the ability to manage operations when faced with competitive pricing and marketing strategies by competitors or changing macro-economic conditions; the risk of losing key employees; increased demands on employees and costs associated with operating as a public company; evolving government regulation of the Internet and Ecommerce; changes to current accounting rules; and general political or destabilizing events, including war, conflict or acts of terrorism; and other risks and uncertainties.
Customers who purchase our service should make sure the decisions are based on features that are currently available. Please be advised that any unreleased services or features from NetSuite referenced in today’s discussion or other public statements are not currently available and may not be delivered on time or at all.
For a detailed discussion of these and other cautionary statements, please refer to the risk factors discussed in filings with the U.S. Securities and Exchange Commission (“SEC”), including but not limited to the Company’s Quarterly Report on Form 10-Q filed on November 13, 2008, and any subsequently filed reports on Forms 10-K, 10-Q and 8-K. All documents are available through the SEC’s Electronic Data Gathering Analysis and Retrieval system (“EDGAR”) atwww.sec.gov or NetSuite’s Web site at www.netsuite.com.
Non-GAAP Financial Measures
The Company’s stated results include certain non-GAAP financial measures, including non-GAAP operating income/(loss), net income/(loss), weighted average shares outstanding, and net income/(loss) per share. Non-GAAP net income/(loss) excludes expenses related to stock-based compensation expense and the amortization of intangible assets. Non-GAAP net income / (loss) excludes these expenses as they are non-cash items, are often excluded by other companies to help investors understand the operational performance of their business, and in the case of stock-based compensation, can be difficult to predict. Additionally, non-GAAP weighted average shares outstanding, the denominator for the non-GAAP net loss per share calculation, for the periods during 2007 assumes that the conversion of preferred stock and the issuance of common stock as part of the Company’s Initial Public Offering had occurred at the beginning of the applicable period. The Company considers these events to be non-routine, and believes these adjustments provide useful comparative information to investors.
The Company considers these non-GAAP financial measures to be important because they provide useful measures of the operating performance of the Company and are used by the Company’s management for that purpose. In addition, investors often use measures such as these to evaluate the financial performance of a company. Non-GAAP results are presented for supplemental informational purposes only for understanding the Company’s operating results. The non-GAAP results should not be considered a substitute for financial information presented in accordance with generally accepted accounting principles, and may be different from non-GAAP measures used by other companies.
A copy of this press release can be found on the Company’s Investor Relations Web site atwww.netsuite.com/investors. The contents of the website are not incorporated by reference into this press release.
NetSuite and the NetSuite logo are registered service marks of NetSuite Inc.
# # #
NETSUITE ANNOUNCES RECORD FOURTH QUARTER AND FISCAL YEAR 2008 RESULTS
NetSuite Inc.
Condensed Consolidated Balance Sheets
(dollars in thousands)
(unaudited)
| | | | | | |
| | | December 31,
2007 | | December 31,
2008 |
Assets | | | | | | |
Current assets: | | | | | | |
Cash and cash equivalents | | $ | 169,408 | | $ | 123,638 |
Accounts receivable, net of allowances of $585 and $589 as of December 31, 2007 and December 31, 2008, respectively | | | 18,698 | | | 26,675 |
Deferred commissions | | | 13,241 | | | 11,363 |
Other current assets | | | 1,778 | | | 2,385 |
| | | | | | |
Total current assets | | | 203,125 | | | 164,061 |
Property and equipment, net | | | 12,068 | | | 15,413 |
Deferred commissions, non-current | | | 2,275 | | | 1,688 |
Goodwill | | | — | | | 17,824 |
Other intangible assets, net | | | — | | | 8,712 |
Other assets | | | 1,309 | | | 2,636 |
| | | | | | |
Total assets | | $ | 218,777 | | $ | 210,334 |
| | | | | | |
Liabilities, minority interest and stockholders’ equity | | | | | | |
Current liabilities: | | | | | | |
Accounts payable | | $ | 2,788 | | $ | 2,893 |
Deferred revenue | | | 65,875 | | | 66,667 |
Accrued compensation | | | 8,552 | | | 10,863 |
Other current liabilities | | | 13,784 | | | 10,121 |
| | | | | | |
Total current liabilities | | | 90,999 | | | 90,544 |
Long-term liabilities: | | | | | | |
Deferred revenue, non-current | | | 11,111 | | | 7,204 |
Other long-term liabilities | | | 4,257 | | | 3,199 |
| | | | | | |
Total long-term liabilities | | | 15,368 | | | 10,403 |
| | | | | | |
Total liabilities | | | 106,367 | | | 100,947 |
| | | | | | |
Minority interest | | | 1,330 | | | 395 |
| | | | | | |
Commitments and contingencies | | | | | | |
Stockholders’ equity | | | 111,080 | | | 108,992 |
| | | | | | |
Total liabilities, minority interest and stockholders’ equity | | $ | 218,777 | | $ | 210,334 |
| | | | | | |
NETSUITE ANNOUNCES RECORD FOURTH QUARTER AND FISCAL YEAR 2008 RESULTS
NetSuite Inc.
Condensed Consolidated Statements of Operations
(Dollars and shares in thousands, except per share amounts)
(unaudited)
| | | | | | | | | | | | | | | | | | | | |
| | | Three months ended | |
| | | December 31,
2007 | | | March 31,
2008 | | | June 30,
2008 | | | September 30,
2008 | | | December 31,
2008 | |
Revenue | | $ | 31,734 | | | $ | 34,118 | | | $ | 36,553 | | | $ | 40,404 | | | $ | 41,401 | |
Cost of revenue (1) | | | 9,583 | | | | 10,115 | | | | 11,665 | | | | 13,733 | | | | 13,069 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 22,151 | | | | 24,003 | | | | 24,888 | | | | 26,671 | | | | 28,332 | |
| | | | | | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | |
Product development (1) | | | 4,990 | | | | 4,082 | | | | 4,452 | | | | 6,056 | | | | 6,926 | |
Sales and marketing (1) | | | 16,026 | | | | 17,805 | | | | 19,401 | | | | 20,221 | | | | 19,516 | |
General and administrative (1) | | | 4,423 | | | | 5,467 | | | | 5,145 | | | | 6,426 | | | | 6,766 | |
| | | | | | | | | | | | | | | | | | | | |
Total operating expenses | | | 25,439 | | | | 27,354 | | | | 28,998 | | | | 32,703 | | | | 33,208 | |
| | | | | | | | | | | | | | | | | | | | |
Operating loss | | | (3,288 | ) | | | (3,351 | ) | | | (4,110 | ) | | | (6,032 | ) | | | (4,876 | ) |
| | | | | | | | | | | | | | | | | | | | |
Other income / (expenses), net, including the effect of minority interest and income taxes | | | 6 | | | | 1,322 | | | | 982 | | | | (210 | ) | | | 411 | |
| | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (3,282 | ) | | $ | (2,029 | ) | | $ | (3,128 | ) | | $ | (6,242 | ) | | $ | (4,465 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net loss per common share | | $ | (0.22 | ) | | $ | (0.03 | ) | | $ | (0.05 | ) | | $ | (0.10 | ) | | $ | (0.07 | ) |
| | | | | | | | | | | | | | | | | | | | |
Weighted average number of shares used in computing net loss per common share | | | 15,246 | | | | 60,093 | | | | 60,160 | | | | 60,436 | | | | 60,838 | |
| | | | | | | | | | | | | | | | | | | | |
| | |
(1) Includes stock-based compensation expense and amortization of intangible assets as follows: | | | | | | | | | |
| |
| | | Three months ended | |
| | | December 31,
2007 | | | March 31,
2008 | | | June 30,
2008 | | | September 30,
2008 | | | December 31,
2008 | |
Cost of revenue | | $ | 183 | | | $ | 294 | | | $ | 525 | | | $ | 1,113 | | | $ | 1,056 | |
Product development | | | 1,478 | | | | 483 | | | | 548 | | | | 1,147 | | | | 1,451 | |
Sales and marketing | | | 225 | | | | 334 | | | | 568 | | | | 1,234 | | | | 1,239 | |
General and administrative | | | 554 | | | | 498 | | | | 587 | | | | 1,048 | | | | 1,253 | |
| | | | | | | | | | | | | | | | | | | | |
Total stock-based compensation expense and amortization of intangible assets | | $ | 2,440 | | | $ | 1,609 | | | $ | 2,228 | | | $ | 4,542 | | | $ | 4,999 | |
| | | | | | | | | | | | | | | | | | | | |
NETSUITE ANNOUNCES RECORD FOURTH QUARTER AND FISCAL YEAR 2008 RESULTS
NetSuite Inc.
Condensed Consolidated Statements of Operations
(Dollars and shares in thousands, except per share amounts)
(unaudited)
| | | | | | | | |
| | | Year ended | |
| | | December 31,
2007 | | | December 31,
2008 | |
Revenue | | $ | 108,541 | | | $ | 152,476 | |
Cost of revenue (1) | | | 33,766 | | | | 48,582 | |
| | | | | | | | |
Gross profit | | | 74,775 | | | | 103,894 | |
| | | | | | | | |
Operating expenses: | | | | | | | | |
Product development (1) | | | 23,703 | | | | 21,516 | |
Sales and marketing (1) | | | 57,932 | | | | 76,943 | |
General and administrative (1) | | | 16,720 | | | | 23,804 | |
| | | | | | | | |
| | | 98,355 | | | | 122,263 | |
| | | | | | | | |
Operating loss | | | (23,580 | ) | | | (18,369 | ) |
| | | | | | | | |
Other income / (expenses), net, including the effect of minority interest and income taxes | | | (326 | ) | | | 2,505 | |
| | | | | | | | |
Net loss | | $ | (23,906 | ) | | $ | (15,864 | ) |
| | | | | | | | |
Net loss per common share | | $ | (2.45 | ) | | $ | (0.26 | ) |
| | | | | | | | |
Weighted average number of shares used in computing net loss per common share | | | 9,774 | | | | 60,385 | |
| | | | | | | | |
| | | | | | |
|
(1) Includes stock-based compensation expense and amortization of intangible assets as follows: |
| | | Year ended |
| | | December 31,
2007 | | December 31,
2008 |
Cost of revenue | | $ | 1,703 | | $ | 2,988 |
Product development | | | 10,376 | | | 3,629 |
Sales and marketing | | | 2,540 | | | 3,375 |
General and administrative | | | 3,605 | | | 3,386 |
| | | | | | |
Total stock-based compensation expense and amortization of intangible assets | | $ | 18,224 | | $ | 13,378 |
| | | | | | |
NETSUITE ANNOUNCES RECORD FOURTH QUARTER AND FISCAL YEAR 2008 RESULTS
NetSuite Inc.
Reconciliation of Net Loss Per Share to Non-GAAP Net Income / (Loss) Per Share
(Dollars and shares in thousands, except per share amounts)
(unaudited)
| | | | | | | | | | | | | | | | | | | | |
| | | Three months ended | |
| | | December 31,
2007 | | | March 31,
2008 | | | June 30,
2008 | | | September 30,
2008 | | | December 31,
2008 | |
Numerator: | | | | | | | | | | | | | | | | | | | | |
Reconciliation between GAAP and non-GAAP net loss: | | | | | | | | | | | | | | | | | | | | |
Net loss | | $ | (3,282 | ) | | $ | (2,029 | ) | | $ | (3,128 | ) | | $ | (6,242 | ) | | $ | (4,465 | ) |
Reversal of stock-based compensation expense and amortization of intangible assets (a) | | | 2,440 | | | | 1,609 | | | | 2,228 | | | | 4,542 | | | | 4,999 | |
| | | | | | | | | | | | | | | | | | | | |
Non-GAAP net income / (loss): | | $ | (842 | ) | | $ | (420 | ) | | $ | (900 | ) | | $ | (1,700 | ) | | $ | 534 | |
| | | | | | | | | | | | | | | | | | | | |
Denominator: | | | | | | | | | | | | | | | | | | | | |
Reconciliation between GAAP and non-GAAP weighted average shares used in computing basic and diluted net loss per common share: | | | | | | | | | | | | | | | | | | | | |
Weighted average number of shares used in computing net loss per common share | | | 15,246 | | | | 60,093 | | | | 60,160 | | | | 60,436 | | | | 60,838 | |
Effect of dilutive securities (stock options restricted stock awards and warrants) (b) | | | — | | | | — | | | | — | | | | — | | | | 2,976 | |
Pro forma adjustments to reflect assumed weighted average effect of issuing shares in initial public offering on January 1, 2007 (c) | | | 5,883 | | | | — | | | | — | | | | — | | | | — | |
Pro forma adjustments to reflect assumed weighted average effect of conversion of preferred stock on January 1, 2007 based on conversion price set at initial public offering date (d) | | | 38,849 | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Non-GAAP weighted average shares used in computing non-GAAP net income / (loss) per common share | | | 59,978 | | | | 60,093 | | | | 60,160 | | | | 60,436 | | | | 63,814 | |
| | | | | | | | | | | | | | | | | | | | |
GAAP net loss per share | | $ | (0.22 | ) | | $ | (0.03 | ) | | $ | (0.05 | ) | | $ | (0.10 | ) | | $ | (0.07 | ) |
| | | | | | | | | | | | | | | | | | | | |
Non-GAAP net income / (loss) per share | | $ | (0.01 | ) | | $ | (0.01 | ) | | $ | (0.01 | ) | | $ | (0.03 | ) | | $ | 0.01 | |
| | | | | | | | | | | | | | | | | | | | |
NETSUITE ANNOUNCES RECORD FOURTH QUARTER AND FISCAL YEAR 2008 RESULTS
NetSuite Inc.
Reconciliation of Net Loss Per Share to Non-GAAP Net Income / (Loss) Per Share
(Dollars and shares in thousands, except per share amounts)
(unaudited)
| | | | | | | | |
| | | Year ended | |
| | | December 31,
2007 | | | December 31,
2008 | |
Numerator: | | | | | | | | |
Reconciliation between GAAP and non-GAAP net loss: | | | | | | | | |
Net loss | | $ | (23,906 | ) | | $ | (15,864 | ) |
Reversal of stock-based compensation expense and amortization of intangible assets (a) | | | 18,224 | | | | 13,378 | |
| | | | | | | | |
Non-GAAP net income / (loss): | | $ | (5,682 | ) | | $ | (2,486 | ) |
| | | | | | | | |
Denominator: | | | | | | | | |
Reconciliation between GAAP and non-GAAP weighted average shares used in computing basic and diluted net loss per common share: | | | | | | | | |
Weighted average number of shares used in computing net loss per common share | | | 9,774 | | | | 60,385 | |
Effect of dilutive securities (stock options restricted stock awards and warrants) (b) | | | — | | | | — | |
Pro forma adjustments to reflect assumed weighted average effect of issuing shares in initial public offering on January 1, 2007 (c) | | | 6,543 | | | | — | |
Pro forma adjustments to reflect assumed weighted average effect of conversion of preferred stock on January 1, 2007 based on conversion price set at initial public offering date (d) | | | 43,207 | | | | — | |
| | | | | | | | |
Non-GAAP weighted average shares used in computing non-GAAP net income / (loss) per common share | | | 59,524 | | | | 60,385 | |
| | | | | | | | |
GAAP net loss per share | | $ | (2.45 | ) | | $ | (0.26 | ) |
| | | | | | | | |
Non-GAAP net income / (loss) per share | | $ | (0.10 | ) | | $ | (0.04 | ) |
| | | | | | | | |
To supplement our condensed consolidated financial statements presented on a GAAP basis, NetSuite uses non-GAAP measures of net income / (loss), weighted average shares outstanding and net income / (loss) per share, which are adjusted to exclude stock-based compensation expense, amortization of acquisition-related intangible assets and to include dilutive shares where applicable. We believe these adjustments are appropriate to enhance an overall understanding of our past financial performance and also our prospects for the future. These adjustments to our current period GAAP results are made with the intent of providing both management and investors a more complete understanding of NetSuite’s underlying operating results and trends and our marketplace performance. The non-GAAP results are an indication of our baseline performance that are considered by management for the purpose of making operational decisions. In addition, these non-GAAP results are the primary indicators management uses as a basis for our planning and forecasting of future periods. The presentation of this additional information is not meant to be considered in isolation or as a substitute for net loss or basic and diluted net loss per share prepared in accordance with generally accepted accounting principles in the United States. Non-GAAP financial measures are not based on a comprehensive set of accounting rules or principles and are subject to limitations.
| (a) | Stock-based compensation is a non-cash expense accounted for in accordance with Statement of Financial Accounting Standards No. 123(R) for options granted after January 1, 2006, and Accounting Principles Board Opinion No. 25 for options granted before January 1, 2006. Amortization of intangible assets resulted principally from the acquisition of OpenAir, Inc. While a large component of our expense in certain periods, we believe investors may want to exclude the effects of stock-based compensation expense and the amortization of intangible assets in order to compare our financial performance with that of other companies and between time periods. |
| (b) | These securities are anti-dilutive on a GAAP basis as a result of the Company’s net loss, but are considered dilutive on a non-GAAP basis in periods where the Company has reported positive non-GAAP earnings. |
| (c) | Represents common shares issued in the Company’s IPO as if the shares were issued as of the beginning of the comparable periods. We believe investors may want to give effect to the issuance for prior periods in order to compare our financial performance with that of other companies and between time periods. |
| (d) | Represents common shares from the conversion of convertible preferred shares as if the shares were converted as of the beginning of the comparable periods. Convertible preferred shares were converted into common shares as of December 20, 2007, the date of our IPO. We believe investors may want to give effect to the conversion for prior periods in order to compare our financial performance with that of other companies and between time periods. |
NETSUITE ANNOUNCES RECORD FOURTH QUARTER AND FISCAL YEAR 2008 RESULTS
NetSuite Inc.
Condensed Consolidated Statements of Cash Flows
(dollars in thousands)
(unaudited)
| | | | | | | | |
| | | Year ended December 31, | |
| | | 2007 | | | 2008 | |
Cash flows from operating activities: | | | | | | | | |
Net loss | | $ | (23,906 | ) | | $ | (15,864 | ) |
Adjustments to reconcile net loss to net cash provided by / (used in) operating activities: | | | | | | | | |
Depreciation and amortization | | | 3,381 | | | | 5,330 | |
Amortization of other intangible assets | | | — | | | | 1,604 | |
Provision for accounts receivable allowances | | | 530 | | | | 773 | |
Stock-based compensation | | | 18,224 | | | | 11,774 | |
Amortization of deferred commissions | | | 19,752 | | | | 22,709 | |
Loss on disposal of property and equipment | | | — | | | | 34 | |
Minority interest | | | (614 | ) | | | (1,096 | ) |
Accrued interest on notes receivable from stockholders | | | (56 | ) | | | — | |
Changes in operating assets and liabilities, net of acquired assets and liabilities: | | | | | | | | |
Accounts receivable | | | (3,984 | ) | | | (8,722 | ) |
Deferred commissions | | | (20,034 | ) | | | (20,217 | ) |
Other current assets | | | (882 | ) | | | (552 | ) |
Other assets | | | (103 | ) | | | (516 | ) |
Accounts payable | | | 633 | | | | (170 | ) |
Accrued compensation | | | 1,934 | | | | 1,925 | |
Deferred revenue | | | 5,215 | | | | (3,312 | ) |
Other current liabilities | | | 3,874 | | | | (3,258 | ) |
Other long-term liabilities | | | 155 | | | | 590 | |
| | | | | | | | |
Net cash provided by / (used in) operating activities | | | 4,119 | | | | (8,968 | ) |
| | | | | | | | |
Cash flows from investing activities: | | | | | | | | |
Proceeds from disposal of property and equipment | | | — | | | | 28 | |
Purchases of property and equipment | | | (4,664 | ) | | | (7,265 | ) |
Capitalized internal use software | | | (108 | ) | | | (266 | ) |
Acquisition of OpenAir, net of cash received | | | — | | | | (28,725 | ) |
Advances on line of credit | | | — | | | | (330 | ) |
Acquisition of other intangibles | | | — | | | | (275 | ) |
| | | | | | | | |
Net cash used in investing activities | | | (4,772 | ) | | | (36,833 | ) |
| | | | | | | | |
Cash flows from financing activities: | | | | | | | | |
Proceeds from line of credit from related party | | | 1,000 | | | | — | |
Payment on line of credit from related party | | | (8,000 | ) | | | — | |
Proceeds from notes receivable from stockholders | | | 4,429 | | | | — | |
Payments under capital leases and long-term debt | | | (1,133 | ) | | | (1,589 | ) |
Proceeds from issuance of common stock, net of issuance costs | | | 163,509 | | | | 720 | |
| | | | | | | | |
Net cash provided by / (used in) financing activities | | | 159,805 | | | | (869 | ) |
| | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | 346 | | | | 900 | |
| | | | | | | | |
Net change in cash and cash equivalents | | | 159,498 | | | | (45,770 | ) |
Cash and cash equivalents at beginning of period | | | 9,910 | | | | 169,408 | |
| | | | | | | | |
Cash and cash equivalents at end of period | | $ | 169,408 | | | $ | 123,638 | |
| | | | | | | | |
