Exhibit 99.1
INVESTOR CONTACT
Rasmus van der Colff
Guidance Software, Inc.
626-768-4607
investorrelations@guidancesoftware.com
Guidance Software Reports 2014 Third Quarter Financial Results
• | Revenue of $27.8 million and non-GAAP EPS of ($0.01) per share |
• | 247 new customers of enterprise products |
PASADENA, Calif. – November 6, 2014 –Guidance Software, Inc. (NASDAQ: GUID) today reported financial results for the third quarter 2014.
Third quarter 2014 financial highlights, calculated in accordance with generally accepted accounting principles (GAAP) include:
• | Revenue of $27.8 million, compared to $28.3 million in the third quarter of 2013 |
• | Product revenue of $9.5 million, a sequential increase of 7% from $8.9 million in the second quarter of 2014 and a slight decrease from $9.7 million in the third quarter of 2013 |
• | Services and maintenance revenue of $16.7 million, up from $15.9 million in the third quarter of 2013 |
• | Net loss of $2.6 million, or ($0.10) per share, compared to net loss of $5.0 million, or ($0.19) per share, in the third quarter of 2013 |
On a non-GAAP basis, which excludes share-based compensation and amortization of intangibles, the Company reported a pre-tax net loss of $0.2 million, or ($0.01) per share, in the third quarter of 2014, compared to a non-GAAP pre-tax net loss of $2.3 million, or ($0.09) per share, in the third quarter of 2013. A reconciliation of GAAP to non-GAAP financial measures is attached to this press release.
Guidance Software Interim Chief Executive Officer and current Chief Financial Officer Barry Plaga said, “The third quarter was disappointing. In particular, our enterprise federal business was down 39%. Despite this decline, we did, however, see areas where our transition strategy from a predominantly forensics and e-discovery business to a more robust cybersecurity offering is working; while forensics and e-discovery had a difficult quarter, we added a significant number of new customers, especially EnCase® Cybersecurity customers during the third quarter. We are on track to achieve our goal of 1,000 new customers in 2014.”
Mr. Plaga continued, “The softness we experienced in the third quarter will impact our expectations for our full year 2014 results. Therefore, we are lowering our revenue guidance to a range of $109 to $110 million and our non-GAAP EPS guidance to a range of $(0.17) - $(0.14) for the full year. In the short term our focus will be on three crucial areas: aligning sales and marketing to drive product revenue growth; launching our new cybersecurity product in 2015, which will be the biggest product release in Guidance’s history; and diligently controlling expenses while working to expand EBITDA margins. Although we certainly have our work cut out for us, I have a very strong team behind me and exceptional offerings to drive Guidance’s further progress.”
Third Quarter 2014 Highlights and Noteworthy Events
• | In the third quarter, the Company added 247 new customers of its enterprise products, comprised of 133 EnCase® Enterprise customers and 114 customers of EnCase® Cybersecurity, EnCase® Analytics and EnCase® eDiscovery. |
• | Just following the end of the quarter, the Company announced the availability of the Tableau™ TD2u Forensic Duplicator. Employing Tableau’s fourth-generation advanced duplication technology, the TD2u can image digital storage devices at exceptional speeds. Tableau devices have earned a reputation for speed, reliability, and ease of use. |
• | In September, the Company announced a new bundled solution between EnCase® Cybersecurity and HP ArcSight Express. The bundled solution allows organizations to aggregate and correlate multiple event feeds to identify the most critical threats, validate the efficacy of threats, and immediately understand the impact to sensitive data. |
• | In early October, we successfully released EnCase Remote Recovery+, a desktop data recovery tool that enables help desk professionals to remotely recover deleted files from anywhere on the network without user disruption. |
Conference Call Information:
The Company will host a conference call today at 2:00 p.m. Pacific time, 5:00 p.m. Eastern time to discuss its quarterly results. Participants should call (877) 303-9850 (North America) or (408) 427-3732 (International) and should dial in at least five minutes prior to the conference call.
A webcast and replay of the call may also be found online through Guidance Software’s Investor Relations website athttp://investors.guidancesoftware.com/events.cfm. Registered users may access this content over the Internet, and there is no cost to register. If you have not already registered, please do so at least 15 minutes prior to the start of the conference call.
An audio-only replay of the call will be available by calling (855) 859-2056, passcode 10306916, available from 8:00 pm Eastern time, November 6, 2014, through midnight Eastern Time, November 12, 2014.
About Guidance Software:
Guidance Software is recognized worldwide as the industry leader in endpoint investigation solutions for security incident response and forensic analysis. Its EnCase® Enterprise platform, deployed on an estimated 22 million endpoints, is used by more than 70 percent of the Fortune 100 and more than 45 percent of the Fortune 500, and numerous government agencies, to conduct digital investigations of servers, laptops, desktops and mobile devices. Built on the EnCase® Enterprise platform are market-leading cybersecurity, IT help desk, and electronic discovery solutions, EnCase® Cybersecurity, EnCase® Analytics, EnCase® Remote Recovery + and EnCase® eDiscovery. They empower organizations to conduct speedy and thorough security incident response, reveal previously hidden advanced persistent threats or malicious insider activity, recover lost files, perform sensitive data discovery for compliance purposes, and respond to litigation discovery requests. For more information about Guidance Software, visitwww.encase.com.
EnCase®, EnScript®, FastBloc®, EnCE®, EnCEP®, Guidance Software™,Tableau™, Linked Review™ and EnPoint™ are registered trademarks or trademarks owned by Guidance Software in the United States and other jurisdictions and may not be used without prior written permission. All other trademarks and copyrights referenced in this press release are the property of their respective owners.
Notes to Unaudited Condensed Consolidated Statements of Operations:
Guidance Software reports its financial results in accordance with generally accepted accounting principles, or GAAP. To supplement this information, we present from time to time total non-GAAP revenue, gross profit, operating expenses, operating income (loss) and net income (loss), as well as non-GAAP net income (loss) per share. Total non-GAAP revenue consists of GAAP revenue as reported and adds back acquisition-related
deferred revenue adjustments booked for GAAP purposes. Non-GAAP gross profit consists of GAAP gross profit as reported and adds back the acquisition-related deferred revenue adjustment, realignment expenses and share-based compensation expense booked for GAAP purposes. Non-GAAP operating income (loss) consists of GAAP operating income (loss) as reported and adds back the acquisition-related deferred revenue adjustments booked for GAAP purposes and excludes, realignment expenses, amortization of intangibles and share-based compensation expense. Non-GAAP net income (loss) consists of GAAP operating income (loss) as reported and adds back the acquisition-related deferred revenue adjustment booked for GAAP purposes and excludes realignment expenses, amortization of intangibles, share-based compensation expense,gain on sale of the domain name and the income tax provision.
We use these non-GAAP financial measures for internal managerial purposes, when publicly providing our business outlook, and to facilitate period-to-period comparisons. We describe limitations specific to each non-GAAP financial measure below. Management generally compensates for limitations in the use of non-GAAP financial measures by relying on comparable GAAP financial measures and providing investors with a reconciliation of the non-GAAP financial measures only in addition to and in conjunction with results presented in accordance with GAAP. We believe that these non-GAAP financial measures reflect an additional way of viewing aspects of our operations that, when viewed with our GAAP results, provide a more complete understanding of factors and trends affecting our business. These non-GAAP measures should be considered as a supplement to, and not as a substitute for, or superior to, net income (loss) and net income (loss) per share calculated in accordance with GAAP.
Accordingly, management and the Board of Directors do not consider these excluded items for purposes of evaluating the performance of the business; and they exclude such costs when evaluating the performance of the Company, its business units and its management teams and when making decisions to allocate resources among the Company’s business units.
Acquisition-related Deferred Revenue. Acquisition-related deferred revenue adjustment reflects the fair value adjustment to deferred revenues acquired in business combinations. The fair value of deferred revenue represents an amount equivalent to the estimated cost plus an appropriate profit margin, to perform services related to the acquiree’s software and product support, which assumes a legal obligation to do so, based on the deferred revenue balances as of the acquisition date. Guidance Software adds back this deferred revenue for its non-GAAP financial measures because it believes the inclusion of this amount directly correlates to the underlying performance of Guidance Software operations and facilitates comparisons of pre-merger results of legacy Guidance Software and CaseCentral to that of the Company’s post-merger results.
Realignment Expenses. Realignment expenses represent one-time severance and related employment costs associated with a reduction in headcount. Guidance Software excludes realignment expenses from non-GAAP operating income and non-GAAP net income because it believes (i) the amount of such expenses in any specific period may not directly correlate to the underlying performance of Guidance Software business operations and (ii) such expenses are uncommon and not expected to recur in future periods.
Amortization of Intangibles. Amortization of intangibles is a non-cash expense arising from the acquisition of intangible assets in connection with acquisitions. Guidance Software excludes acquisition-related amortization expense from non-GAAP operating income and non-GAAP net income because it believes (i) the amount of such expenses in any specific period may not directly correlate to the underlying performance of Guidance Software business operations and (ii) such expenses can vary significantly between periods as a result of new acquisitions and full amortization of previously acquired intangible assets. Investors should note that the use of these intangible assets contributed to revenue in the periods presented and will contribute to future revenue generation and the related amortization expense will recur in future periods.
Share-based Compensation Expense. Share-based compensation expense is a non-cash expense arising from the grant of stock awards to employees. Guidance Software excludes share-based compensation expense from non-GAAP operating income and non-GAAP net income because it believes (i) the amount of such expenses in
any specific period may not directly correlate to the underlying performance of Guidance Software business operations and (ii) such expenses can vary significantly between periods as a result of the timing of grants of new share-based awards, including grants in connection with acquisitions. Investors should note that share-based compensation is a key incentive offered to employees whose efforts contributed to the operating results in the periods presented and are expected to contribute to operating results in future periods and such expense will recur in future periods.
Gain on Sale of Domain Name
Gain on sale of domain name is a non-cash gain arising from the sale of a domain name in exchange for certain third party software licenses. Guidance Software excludes the gain on sale of domain name from non-GAAP operating income and non-GAAP net income because it believes (i) the amount of such income in any specific period may not directly correlate to the underlying performance of Guidance Software business operations and (ii) such income occurs infrequently and can vary significantly between periods.
Forward Looking Statements:
This news release contains forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Investors are cautioned that forward-looking statements in this release involve risks and uncertainties that could cause actual results to differ materially from current expectations. There can be no assurance that demand for Guidance Software’s products will continue at current or greater levels, or that the Company will continue to grow revenues, or be profitable. There are also risks that Guidance Software’s pursuit of providing network security and eDiscovery technology might not be successful, or that if successful, it will not materially enhance Guidance Software’s financial performance; that the Company could fail to retain key employees; that changes in customer requirements and other general economic and political uncertainties could impact Guidance Software’s relationship with its customers; and that delays in product development, competitive pressures or technical difficulties could impact timely delivery of next-generation products; and other risks and uncertainties that are described from time to time in Guidance Software’s periodic reports and registration statements filed with the Securities and Exchange Commission. The Company specifically disclaims any responsibility for updating these forward-looking statements.
Unaudited Condensed Consolidated Statements of Operations
(in thousands, except per share amounts)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Revenues: | ||||||||||||||||
Product revenue | $ | 9,458 | $ | 9,728 | $ | 25,207 | $ | 24,953 | ||||||||
Subscription revenue | 1,677 | 2,711 | 5,899 | 8,202 | ||||||||||||
Services and maintenance revenues | 16,712 | 15,875 | 49,302 | 49,409 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total revenues | 27,847 | 28,314 | 80,408 | 82,564 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Cost of revenues: | ||||||||||||||||
Cost of product revenue | 2,497 | 2,164 | 6,135 | 5,665 | ||||||||||||
Cost of subscription revenue | 1,128 | 1,109 | 3,580 | 3,289 | ||||||||||||
Cost of services and maintenance revenues | 5,634 | 6,432 | 17,194 | 19,961 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total cost of revenues | 9,259 | 9,705 | 26,909 | 28,915 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Gross profit | 18,588 | 18,609 | 53,499 | 53,649 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Operating expenses: | ||||||||||||||||
Selling and marketing | 9,898 | 10,494 | 29,695 | 30,359 | ||||||||||||
Research and development | 5,289 | 6,771 | 17,915 | 21,438 | ||||||||||||
General and administrative | 4,134 | 4,271 | 12,354 | 14,155 | ||||||||||||
Depreciation and amortization | 1,811 | 1,983 | 5,652 | 5,673 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total operating expenses | 21,132 | 23,519 | 65,616 | 71,625 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Operating loss | (2,544 | ) | (4,910 | ) | (12,117 | ) | (17,976 | ) | ||||||||
Interest income and other, net | 9 | 9 | 663 | 18 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Loss before income taxes | (2,535 | ) | (4,901 | ) | (11,454 | ) | (17,958 | ) | ||||||||
Income tax provision | 51 | 67 | 211 | 183 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net loss | $ | (2,586 | ) | $ | (4,968 | ) | $ | (11,665 | ) | $ | (18,141 | ) | ||||
|
|
|
|
|
|
|
| |||||||||
Net loss per share - basic | $ | (0.10 | ) | $ | (0.19 | ) | $ | (0.44 | ) | $ | (0.71 | ) | ||||
|
|
|
|
|
|
|
| |||||||||
Net loss per share - diluted | $ | (0.10 | ) | $ | (0.19 | ) | $ | (0.44 | ) | $ | (0.71 | ) | ||||
|
|
|
|
|
|
|
| |||||||||
Shares used in per share calculation - basic | 26,977 | 25,914 | 26,703 | 25,713 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Shares used in per share calculation - diluted | 26,977 | 25,914 | 26,703 | 25,713 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Supplemental Financial Data | ||||||||||||||||
Non-GAAP loss before income taxes excluding acquisition-related deferred revenue adjustment, realignment expense, share-based compensation, and amortization of intangibles | $ | (180 | ) | $ | (2,305 | ) | $ | (3,434 | ) | $ | (10,152 | ) | ||||
Non-GAAP loss per share before income taxes excluding acquisition-related deferred revenue adjustment, realignment expense, share-based compensation, and amortization of intangibles | ||||||||||||||||
Basic | $ | (0.01 | ) | $ | (0.09 | ) | $ | (0.13 | ) | $ | (0.39 | ) | ||||
Diluted | $ | (0.01 | ) | $ | (0.09 | ) | $ | (0.13 | ) | $ | (0.39 | ) |
Guidance Software, Inc.
Calculation of Pre-Tax Non-GAAP Income
(unaudited)
(in thousands, except per share amounts)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Calculation of pre-tax non-GAAP (loss) income: | ||||||||||||||||
GAAP net loss | $ | (2,586 | ) | $ | (4,968 | ) | $ | (11,665 | ) | $ | (18,141 | ) | ||||
Adjustments: | ||||||||||||||||
Income tax provision | 51 | 67 | 211 | 183 | ||||||||||||
Acquisition-related deferred revenue adjustment | — | — | — | 253 | ||||||||||||
Amortization of intangibles | 530 | 577 | 1,667 | 1,899 | ||||||||||||
Realignment expense | — | — | 1,577 | — | ||||||||||||
Gain on sale of domain name | — | — | (630 | ) | — | |||||||||||
Share-based compensation expense (including related payroll taxes paid by the Company) | 1,825 | 2,019 | 5,406 | 5,654 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP loss before income taxes excluding acquisition-related deferred revenue adjustment, realignment expense, share-based compensation, amortization of intangibles, and gain on sale of domain name. | $ | (180 | ) | $ | (2,305 | ) | $ | (3,434 | ) | $ | (10,152 | ) | ||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP loss per share before income taxes excluding acquisition-related deferred revenue adjustment, realignment expense, share-based compensation, amortization of intangibles, and gain on sale of domain name. | ||||||||||||||||
Basic | $ | (0.01 | ) | $ | (0.09 | ) | $ | (0.13 | ) | $ | (0.39 | ) | ||||
|
|
|
|
|
|
|
| |||||||||
Diluted | $ | (0.01 | ) | $ | (0.09 | ) | $ | (0.13 | ) | $ | (0.39 | ) | ||||
|
|
|
|
|
|
|
| |||||||||
Shares used in per share calculations: | ||||||||||||||||
Basic | 26,977 | 25,914 | 26,703 | 25,713 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Diluted | 26,977 | 25,914 | 26,703 | 25,713 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Detail of Share-based Compensation Expense: | ||||||||||||||||
Cost of product revenue | $ | 28 | $ | 35 | $ | 101 | $ | 100 | ||||||||
Cost of subscription revenue | 24 | 51 | 100 | 141 | ||||||||||||
Cost of services and maintenance revenues | 371 | 368 | 1,054 | 1,039 | ||||||||||||
Selling and marketing | 384 | 539 | 1,296 | 1,518 | ||||||||||||
Research and development | 495 | 544 | 1,376 | 1,479 | ||||||||||||
General and administrative | 523 | 482 | 1,479 | 1,377 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total share-based compensation expense | $ | 1,825 | $ | 2,019 | $ | 5,406 | $ | 5,654 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Detail of Acquisition-related Deferred Revenue Adjustment: | ||||||||||||||||
Subscription revenue | $ | — | $ | — | $ | — | $ | 193 | ||||||||
Services and maintenance revenues | — | — | — | 60 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total acquisition-related deferred revenue adjustment | $ | — | $ | — | $ | — | $ | 253 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Detail of Realignment Expense: | ||||||||||||||||
Cost of services and maintenance revenues | $ | — | $ | — | $ | 186 | $ | — | ||||||||
Selling and marketing | — | — | 468 | — | ||||||||||||
Research and development | — | — | 790 | — | ||||||||||||
General and administrative | — | — | 133 | �� | — | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Total realignment expense | $ | — | $ | — | $ | 1,577 | $ | — | ||||||||
|
|
|
|
|
|
|
| |||||||||
Detail of Gain on Sale of Domain Name | ||||||||||||||||
Interest income and other, net | $ | — | $ | — | $ | 630 | $ | — | ||||||||
|
|
|
|
|
|
|
| |||||||||
Total gain on sale of domain name | $ | — | $ | — | $ | 630 | $ | — | ||||||||
|
|
|
|
|
|
|
|
Guidance Software, Inc
Reconciliation of GAAP to Non-GAAP Financial Measures
(Unaudited and in thousands, except per share amounts)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Total revenues, as reported | $ | 27,847 | $ | 28,314 | $ | 80,408 | $ | 82,564 | ||||||||
Acquisition-related deferred revenue adjustment | — | — | — | 253 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total non-GAAP revenues | $ | 27,847 | $ | 28,314 | $ | 80,408 | $ | 82,817 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Gross profit, as reported | $ | 18,588 | $ | 18,609 | $ | 53,499 | $ | 53,649 | ||||||||
Acquisition-related deferred revenue adjustment | — | — | — | 253 | ||||||||||||
Realignment expense | — | — | 186 | — | ||||||||||||
Share-based compensation | 423 | 454 | 1,255 | 1,280 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Gross profit adjustment | 423 | 454 | 1,441 | 1,533 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total non-GAAP gross profit | 19,011 | $ | 19,063 | $ | 54,940 | $ | 55,182 | |||||||||
|
|
|
|
|
|
|
| |||||||||
Total operating expenses, as reported | $ | 21,132 | $ | 23,519 | $ | 65,616 | $ | 71,625 | ||||||||
Amortization of intangibles | (530 | ) | (577 | ) | (1,667 | ) | (1,899 | ) | ||||||||
Realignment expense | — | — | (1,391 | ) | — | |||||||||||
Share-based compensation | (1,402 | ) | (1,565 | ) | (4,151 | ) | (4,374 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Operating expense adjustment | (1,932 | ) | (2,142 | ) | (7,209 | ) | (6,273 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Total non-GAAP operating expenses | $ | 19,200 | $ | 21,377 | $ | 58,407 | $ | 65,352 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Operating loss, as reported | $ | (2,544 | ) | $ | (4,910 | ) | $ | (12,117 | ) | $ | (17,976 | ) | ||||
Gross profit adjustment | 423 | 454 | 1,441 | 1,533 | ||||||||||||
Operating expense adjustment | 1,932 | 2,142 | 7,209 | 6,273 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total non-GAAP operating loss | $ | (189 | ) | $ | (2,314 | ) | $ | (3,467 | ) | $ | (10,170 | ) | ||||
|
|
|
|
|
|
|
| |||||||||
Net loss, as reported | $ | (2,586 | ) | $ | (4,968 | ) | $ | (11,665 | ) | $ | (18,141 | ) | ||||
Gross profit adjustment | 423 | 454 | 1,441 | 1,533 | ||||||||||||
Operating expense adjustment | 1,932 | 2,142 | 7,209 | 6,273 | ||||||||||||
Income tax provision | 51 | 67 | 211 | 183 | ||||||||||||
Gain on sale of domain name | — | — | (630 | ) | — | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Total non-GAAP net loss | $ | (180 | ) | $ | (2,305 | ) | $ | (3,434 | ) | $ | (10,152 | ) | ||||
|
|
|
|
|
|
|
| |||||||||
Net loss per share-diluted, as reported | $ | (0.10 | ) | $ | (0.19 | ) | $ | (0.44 | ) | $ | (0.71 | ) | ||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP net loss per share-diluted | $ | (0.01 | ) | $ | (0.09 | ) | $ | (0.13 | ) | $ | (0.39 | ) | ||||
|
|
|
|
|
|
|
|
Guidance Software, Inc.
Unaudited Condensed Consolidated Balance Sheets
(in thousands)
September 30, | December 31, | |||||||
2014 | 2013 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 15,612 | $ | 19,919 | ||||
Restricted cash | 415 | — | ||||||
Trade receivables, net | 23,551 | 19,027 | ||||||
Inventory | 2,498 | 1,928 | ||||||
Prepaid expenses and other current assets | 5,301 | 4,148 | ||||||
|
|
|
| |||||
Total current assets | 47,377 | 45,022 | ||||||
|
|
|
| |||||
Long-term assets: | ||||||||
Property and equipment, net | 15,448 | 18,464 | ||||||
Intangible assets, net | 8,287 | 9,953 | ||||||
Goodwill | 14,632 | 14,632 | ||||||
Other assets | 1,182 | 1,160 | ||||||
|
|
|
| |||||
Total long-term assets | 39,549 | 44,209 | ||||||
|
|
|
| |||||
Total assets | $ | 86,926 | $ | 89,231 | ||||
|
|
|
| |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 5,350 | $ | 5,517 | ||||
Accrued liabilities | 10,071 | 10,148 | ||||||
Capital lease obligations | 76 | 182 | ||||||
Deferred revenues | 39,087 | 37,316 | ||||||
|
|
|
| |||||
Total current liabilities | 54,584 | 53,163 | ||||||
|
|
|
| |||||
Long-term liabilities: | ||||||||
Rent incentives | 7,297 | 7,058 | ||||||
Other long-term liabilities | 152 | 158 | ||||||
Deferred revenues | 5,511 | 4,347 | ||||||
Deferred tax liabilities | 533 | 465 | ||||||
|
|
|
| |||||
Total long-term liabilities | 13,493 | 12,028 | ||||||
|
|
|
| |||||
Stockholders’ equity: | ||||||||
Common stock | 25 | 25 | ||||||
Additional paid-in capital | 108,866 | 102,392 | ||||||
Treasury stock | (11,479 | ) | (11,479 | ) | ||||
Accumulated deficit | (78,563 | ) | (66,898 | ) | ||||
|
|
|
| |||||
Total stockholders’ equity | 18,849 | 24,040 | ||||||
|
|
|
| |||||
Total liabilities and stockholders’ equity | $ | 86,926 | $ | 89,231 | ||||
|
|
|
|
Guidance Software, Inc
Unaudited Cash Flow Summary
(in thousands)
Nine Months Ended | ||||||||
September 30, | ||||||||
2014 | 2013 | |||||||
Operating Activities: | ||||||||
Net loss | $ | (11,665 | ) | $ | (18,141 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation & amortization | 5,652 | 5,673 | ||||||
Provision for doubtful accounts | — | 350 | ||||||
Share-based compensation | 5,406 | 5,654 | ||||||
Gain on sale of domain name | (630 | ) | — | |||||
Deferred taxes | 69 | 69 | ||||||
Loss on disposal of assets | 84 | 107 | ||||||
Changes in operating assets and liabilities: | ||||||||
Restricted cash | (415 | ) | — | |||||
Trade receivables | (4,524 | ) | 1,401 | |||||
Inventory | (570 | ) | 208 | |||||
Prepaid expenses and other assets | (545 | ) | 217 | |||||
Accounts payable | 354 | 2,680 | ||||||
Accrued liabilities | 162 | 2,620 | ||||||
Deferred revenues | 2,936 | (2,990 | ) | |||||
|
|
|
| |||||
Net cash used in operating activities | (3,686 | ) | (2,152 | ) | ||||
|
|
|
| |||||
Investing Activities: | ||||||||
Purchase of property and equipment | (1,522 | ) | (11,921 | ) | ||||
|
|
|
| |||||
Net cash used in investing activities | (1,522 | ) | (11,921 | ) | ||||
|
|
|
| |||||
Financing Activities: | ||||||||
Proceeds from the exercise of stock options | 1,067 | 1,456 | ||||||
Common stock repurchased or withheld | — | (2,161 | ) | |||||
Principal payments on capital lease and other obligations | (166 | ) | (1,025 | ) | ||||
|
|
|
| |||||
Net cash provided by (used in) financing activities | 901 | (1,730 | ) | |||||
|
|
|
| |||||
Net decrease in cash and cash equivalents | (4,307 | ) | (15,803 | ) | ||||
Cash and cash equivalents, beginning of period | 19,919 | 32,606 | ||||||
|
|
|
| |||||
Cash and cash equivalents, end of period | $ | 15,612 | $ | 16,803 | ||||
|
|
|
|