Exhibit 99.1
Cornerstone OnDemand, Inc. Announces Third Quarter 2011 Financial Results
• | Record Q3 revenue of $20.0 million, a 63% year-over-year increase |
• | Record Q3 gross profit of $14.6 million, and gross margins of 73% (500 basis point year-over-year increase) |
• | Record Q3 Bookings1of $24.0 million, a 47% year-over-year increase |
• | Ended quarter with 710 clients and approximately 7.16 million users |
SANTA MONICA, Calif., November 7, 2011 – Learning andtalent management softwareproviderCornerstone OnDemand(NASDAQ: CSOD) today announced results for its third quarter ended September 30, 2011.
Revenue for the third quarter of 2011 was $20.0 million, representing a 63% year-over-year increase compared to the same period in 2010 and a 15% increase compared to the second quarter of 2011, after excluding the impact of the non-cash charge related to a common stock warrant in the amount of $2.5 million recorded during the second quarter of 2011.
Bookings1, which the company defines as gross revenue plus change in deferred revenue, was $24.0 million for the third quarter, representing a 47% year-over-year increase.
“Despite the current macro-economic uncertainty, our execution in our core markets has never been better, as evidenced by our year-to-date growth in bookings and new clients. We remain focused on the success of our clients, as well as the development of new areas of our business. At the same time, we continue to innovate, working with our clients to refine our organically-developed solution to meet the evolving talent management needs of leading organizations around the world,” said Adam Miller, President and CEO.
Gross profit for the third quarter of 2011 was $14.6 million, representing a 5% year-over-year improvement compared to the same period in 2010. Gross margin for the third quarter of 2011 was 73% compared to 68% in the same period in 2010. The improvement in gross margin was a result of year-over-year revenue growth of 63% compared to a lower increase in cost of revenue of 38%, reflecting the company’s realization of economies of scale in its consulting services and network infrastructure, as it continues to improve its processes for delivering client implementation and support programs.
Cornerstone’s loss from operations for the third quarter of 2011 was $3.0 million compared to a loss from operations of $2.4 million for the same period in 2010, reflecting the company’s continued investments in scaling its operations. Operating expenses as a percentage of revenue were 88%, consistent with the same period in 2010.
During the third quarter of 2011, net cash provided by operations was $0.6 million and the company used approximately $0.3 million in unlevered free cash flow.1Cornerstone ended the third quarter with 710 clients and approximately 7.16 million users, representing 72% and 64% year-over-year growth of the company’s client base and users, respectively.
At September 30, 2011, the company’s total cash and cash equivalents and marketable securities were $81.4 million. At September 30, 2011, the company’s total accounts receivable was $23.1 million.
In accordance with Generally Accepted Accounting Principles, or on a “GAAP” basis, Cornerstone’s net loss for the third quarter of 2011 was $4.3 million compared to net loss of $22.2 million for the same period in 2010. GAAP net loss for the third quarter of 2011 was impacted by approximately $0.6 million in expenses associated with a proposed secondary offering, which was withdrawn in early August 2011. Non-GAAP net loss1 for the third quarter of 2011 was $2.7 million, or $(0.06) per share compared to non-GAAP net loss1 of $2.3 million, or $(0.25) per share, for the same period in 2010. Non-GAAP results exclude, if applicable for each given period, common stock warrant charges, expenses related to stock-based compensation and related employer-paid payroll taxes, changes in the fair value of preferred stock warrants, accretion related to preferred stock, amortization of debt discount and issuance costs, fees related to the early retirement of debt, and expenses associated with the company’s withdrawn secondary offering.
1 | Bookings, unlevered free cash flow, non-GAAP net loss and non-GAAP net loss per share are non-GAAP measures. Please see the discussion in the section “Non-GAAP Financial Measures” and in the reconciliations at the end of the release. |
Quarterly Conference Call
Cornerstone OnDemand will host a conference call to discuss its third quarter 2011 results at 2:00 p.m. PST (5:00 p.m. EST) today. A live audio webcast of the conference call, together with detailed financial information, can be accessed through the company’s Investor Relations Web site athttp://investors.cornerstoneondemand.com/events.cfm. The live call can be accessed by dialing 888-357-3694 (U.S.) or 973-890-8276 (outside the U.S.) and referencing passcode: 2554-3261. A replay of the call will also be available athttp://investors.cornerstoneondemand.com/events.cfm or via telephone until 9:00 p.m. PST on November 11, 2011 by dialing 855-859-2056 (U.S.) or 404-537-3406 (outside the U.S.), and referencing passcode: 2554-3261.
About Cornerstone OnDemand
Cornerstone OnDemand is a leading global provider of a comprehensive learning and talent management solution. We enable organizations to meet the challenges they face in empowering their people and maximizing the productivity of their human capital. Our integrated software-as-a-service (SaaS) solution consists of the Cornerstone Recruiting Cloud*, the Cornerstone Performance Cloud, the Cornerstone Learning Cloud and the Cornerstone Extended Enterprise Cloud. Our clients use our solution to develop employees throughout their careers, engage all employees effectively, improve business execution, cultivate future leaders and integrate with their external networks of customers, vendors and distributors. We currently empower approximately 7.16 million users across 179 countries and in 29 languages. www.csod.com
* | Anticipated availability in early 2012. |
Note: Cornerstone® and Cornerstone OnDemand® are registered trademarks of Cornerstone OnDemand Inc.
Forward-looking Statements
This release contains forward-looking statements, including statements regarding Cornerstone OnDemand’s future financial performance, market growth, the demand for and benefits from the use of Cornerstone OnDemand’s solutions, and general business conditions. Any forward-looking statements contained in this press release are based upon Cornerstone OnDemand’s historical performance and its current plans, estimates and expectations and are not a representation that such plans, estimates, or expectations will be achieved. These forward-looking statements represent Cornerstone OnDemand’s expectations as of the date of this press announcement. Subsequent events may cause these expectations to change, and Cornerstone OnDemand disclaims any obligation to update the forward-looking statements in the future. These forward-looking statements are subject to known and unknown risks and uncertainties that may cause actual results to differ materially. Important factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to, our ability to attract new clients; the extent to which clients renew their subscriptions for our solution; changes in the proportion of our client base that is comprised of enterprise or mid-sized organizations; our ability to manage our growth, including additional headcount and entry into new geographies; the timing and success of solutions offered by our competitors; unpredictable macro-economic conditions; reductions in information technology spending; the success of our new product and service introductions; a disruption in our hosting network infrastructure; costs and reputational harm that could result from defects in our solution; the success of our strategic relationships with third parties; the loss of any of our key employees; increased demands on our infrastructure and costs associated with operating as a public company; failure to protect our intellectual property; acts of terrorism or other vandalism, war or natural disasters; changes in current tax or accounting rules; and other risk and uncertainties. Further information on potential factors that could affect actual results is included in Cornerstone OnDemand’s reports filed with the SEC, including its Form 10-Q filed with the SEC on August 15, 2011.
Non-GAAP Financial Measures
To supplement its consolidated financial statements, which are prepared and presented in accordance with GAAP, Cornerstone OnDemand has provided in this release certain measures that have not been prepared in accordance with GAAP. These non-GAAP financial measures include bookings, unlevered free cash flow, non-GAAP net loss and non-GAAP net loss per share. Cornerstone OnDemand uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating Cornerstone OnDemand’s ongoing operational performance. Cornerstone OnDemand believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing its financial measures with other companies in Cornerstone OnDemand’s industry, many of which present similar non-GAAP financial measures to investors. Non-GAAP net loss and non-GAAP net loss per share exclude common stock warrant charges, expenses related to stock-based compensation and related employer-paid payroll taxes, changes in the fair value of preferred stock warrants, accretion related to preferred stock, amortization of debt discount and issuance costs, fees related to the early retirement of debt, and expenses associated with our withdrawn secondary offering. These amounts are often difficult to predict and often excluded by other companies to help investors understand the operational performance of their business. Non-GAAP financial measures that the Company uses may be different from measures that other companies may use.
Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measure. A reconciliation of GAAP to the non-GAAP financial measures has been provided in the tables included as part of this press release.
Investor Relations Contact:
Carolyn Bass
P: +1 (415) 445-3232
ir@csod.com
Press Contact:
Michelle Haworth
Cornerstone OnDemand, Inc.
P: +1 (310) 752-0178
mhaworth@csod.com
Cornerstone OnDemand, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
September 30, 2011 | December 31, 2010 | |||||||
Assets | ||||||||
Cash and cash equivalents | $ | 64,375 | $ | 7,067 | ||||
Investment in marketable securities | 17,026 | — | ||||||
Accounts receivable, net | 23,114 | 20,876 | ||||||
Deferred commissions | 2,824 | 2,330 | ||||||
Prepaid expenses and other current assets, net | 3,553 | 1,869 | ||||||
|
|
|
| |||||
Total current assets | 110,892 | 32,142 | ||||||
Capitalized software development, net | 3,757 | 2,662 | ||||||
Property and equipment, net | 4,356 | 3,976 | ||||||
Other assets, net | 783 | 1,226 | ||||||
Deferred offering costs | — | 2,888 | ||||||
|
|
|
| |||||
Total Assets | $ | 119,788 | $ | 42,894 | ||||
|
|
|
| |||||
Liabilities, Convertible Preferred Stock and Stockholders’ Equity (Deficit) | ||||||||
Liabilities: | ||||||||
Accounts payable | $ | 3,715 | $ | 4,554 | ||||
Accrued expenses | 6,512 | 6,556 | ||||||
Deferred revenue, current portion | 38,505 | 32,745 | ||||||
Capital lease obligations, current portion | 1,596 | 1,369 | ||||||
Short term debt | 223 | 14 | ||||||
Other liabilities | 549 | 760 | ||||||
|
|
|
| |||||
Total current liabilities | 51,100 | 45,998 | ||||||
Other liabilities, non-current | 736 | 981 | ||||||
Deferred revenue, net of current portion | 1,370 | 1,073 | ||||||
Capital lease obligation, net of current portion | 1,350 | 1,523 | ||||||
Long-term debt, net of current portion | 371 | 8,705 | ||||||
Preferred stock warrant liabilities | — | 39,756 | ||||||
|
|
|
| |||||
Total liabilities | 54,927 | 98,036 | ||||||
Convertible preferred stock | — | 42,089 | ||||||
Stockholders’ Equity (Deficit) | ||||||||
Common stock | 5 | 1 | ||||||
Additional paid-in capital | 224,414 | 597 | ||||||
Accumulated deficit | (159,695 | ) | (97,802 | ) | ||||
Accumulated other comprehensive income (loss) | 137 | (27 | ) | |||||
|
|
|
| |||||
Total stockholders’ equity (deficit) | 64,861 | (97,231 | ) | |||||
|
|
|
| |||||
Total Liabilities, Convertible Preferred Stock and Stockholders’ Equity (Deficit) | $ | 119,788 | $ | 42,894 | ||||
|
|
|
|
Cornerstone OnDemand, Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Gross revenue | $ | 20,019 | $ | 12,289 | $ | 53,136 | $ | 32,572 | ||||||||
Common stock warrant charge1 | — | — | (2,500 | ) | — | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Net revenue | 20,019 | 12,289 | 50,636 | 32,572 | ||||||||||||
Cost of revenue2 | 5,371 | 3,898 | 14,903 | 10,125 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Gross profit | 14,648 | 8,391 | 35,733 | 22,447 | ||||||||||||
Operating expenses: | ||||||||||||||||
Sales and marketing2 | 11,531 | 6,955 | 32,244 | 19,901 | ||||||||||||
Research and development2 | 2,670 | 1,403 | 7,608 | 3,548 | ||||||||||||
General and administrative2 | 3,439 | 2,434 | 10,577 | 5,550 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total operating expenses | 17,640 | 10,792 | 50,429 | 28,999 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Loss from operations | (2,992 | ) | (2,401 | ) | (14,696 | ) | (6,552 | ) | ||||||||
Other income (expense):2 | ||||||||||||||||
Interest income | 8 | 1 | 15 | 3 | ||||||||||||
Interest expense | (43 | ) | (298 | ) | (797 | ) | (727 | ) | ||||||||
Change in fair value of preferred stock warrant liabilities | — | (19,635 | ) | (42,559 | ) | (24,077 | ) | |||||||||
Withdrawn secondary offering expense | (555 | ) | — | (555 | ) | — | ||||||||||
Other, net | (643 | ) | 136 | (220 | ) | (38 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Other income (expense), net | (1,233 | ) | (19,796 | ) | (44,116 | ) | (24,839 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Loss before provision for income taxes | (4,225 | ) | (22,197 | ) | (58,812 | ) | (31,391 | ) | ||||||||
Provision for income taxes | (52 | ) | (10 | ) | (132 | ) | (69 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net loss | $ | (4,277 | ) | $ | (22,207 | ) | $ | (58,944 | ) | $ | (31,460 | ) | ||||
Accretion of redeemable preferred stock | — | (2,719 | ) | (5,208 | ) | (4,724 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Net loss attributable to common stockholders | $ | (4,277 | ) | $ | (24,926 | ) | $ | (64,152 | ) | $ | (36,184 | ) | ||||
|
|
|
|
|
|
|
| |||||||||
Net loss per share attributable to common stockholders, basic and diluted | $ | (0.09 | ) | $ | (2.67 | ) | $ | (1.74 | ) | $ | (4.11 | ) | ||||
|
|
|
|
|
|
|
| |||||||||
Weighted-average common shares outstanding, basic and diluted | 48,018 | 9,323 | 36,868 | 8,803 | ||||||||||||
|
|
|
|
|
|
|
|
1 | During the second quarter of 2011, we recorded a $2.5 million reduction of revenue associated with a common stock warrant to ADP. |
2 | Includes stock-based compensation and employer-related taxes as follows: |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Cost of sales | $ | 75 | $ | 15 | $ | 176 | $ | 45 | ||||||||
Sales and marketing | 355 | 76 | 825 | 204 | ||||||||||||
Research and development | 133 | 19 | 613 | 38 | ||||||||||||
General and administrative | 457 | 33 | 1,345 | 85 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total | $ | 1,020 | $ | 143 | $ | 2,959 | $ | 372 | ||||||||
|
|
|
|
|
|
|
|
Cornerstone OnDemand, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Cash flows from operating activities: | ||||||||||||||||
Net loss | $ | (4,277 | ) | $ | (22,207 | ) | $ | (58,944 | ) | $ | (31,460 | ) | ||||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | ||||||||||||||||
Depreciation and amortization | 986 | 686 | 2,695 | 1,864 | ||||||||||||
Non-cash interest expense | 72 | 79 | 518 | 170 | ||||||||||||
Change in fair value of preferred stock warrant liabilities | — | 19,635 | 42,559 | 24,077 | ||||||||||||
Unrealized foreign exchange loss (gain) | 482 | (182 | ) | 258 | (145 | ) | ||||||||||
Charges related to the issuance of common stock warrant | — | — | 2,500 | — | ||||||||||||
Stock-based compensation expense | 1,020 | 143 | 2,959 | 372 | ||||||||||||
Withdrawn secondary offering expense | 555 | — | 555 | — | ||||||||||||
Non-cash charitable contribution of common stock | — | — | 193 | — | ||||||||||||
Loss on disposal of fixed assets | — | 47 | — | 47 | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||
Accounts receivable | (3,163 | ) | (6,689 | ) | (2,197 | ) | (4,752 | ) | ||||||||
Deferred commissions | (283 | ) | (5 | ) | (546 | ) | (314 | ) | ||||||||
Prepaid expenses and other assets | (1 | ) | (1,625 | ) | (1,532 | ) | (2,204 | ) | ||||||||
Accounts payable | 551 | 878 | 349 | 961 | ||||||||||||
Accrued expenses | 717 | 2,370 | 1,779 | 1,837 | ||||||||||||
Deferred revenue | 3,999 | 4,058 | 6,085 | 3,983 | ||||||||||||
Other liabilities | (102 | ) | 557 | (271 | ) | 581 | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash provided by (used in) operating activities | 556 | (2,255 | ) | (3,040 | ) | (4,983 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Cash flows from investing activities: | ||||||||||||||||
Purchases of property and equipment | (79 | ) | (212 | ) | (848 | ) | (629 | ) | ||||||||
Capitalized software development costs | (855 | ) | (585 | ) | (2,217 | ) | (1,314 | ) | ||||||||
Purchases of intangible assets | — | (100 | ) | — | (111 | ) | ||||||||||
Purchase of available-for-sale securities | — | — | (34,079 | ) | — | |||||||||||
Proceeds from maturities of available-for-sale securities | 17,000 | — | 17,000 | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash provided by (used in) investing activities | 16,066 | (897 | ) | (20,144 | ) | (2,054 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Cash flows from financing activities: | ||||||||||||||||
Proceeds from initial public offering, net of underwriting discounts and commissions | — | — | 90,539 | — | ||||||||||||
Payments of initial public offering costs | — | — | (3,436 | ) | — | |||||||||||
Payments of withdrawn secondary offering costs | (555 | ) | — | (555 | ) | — | ||||||||||
Proceeds from issuance of preferred stock upon warrant exercises | — | — | 3,163 | — | ||||||||||||
Proceeds from issuance of debt | — | 12,530 | 669 | 17,046 | ||||||||||||
Repayment of debt | (56 | ) | (10,782 | ) | (9,151 | ) | (11,796 | ) | ||||||||
Principal payments under capital lease obligations | (387 | ) | (326 | ) | (1,159 | ) | (911 | ) | ||||||||
Proceeds from stock option and warrant exercises | 238 | 596 | 615 | 609 | ||||||||||||
Payments of withholding tax on net exercise of stock-based awards | — | — | (48 | ) | — | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash provided by (used in) financing activities | (760 | ) | 2,018 | 80,637 | 4,948 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Effect of exchange rate changes on cash and cash equivalents | (145 | ) | — | (145 | ) | — | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Net increase (decrease) in cash and cash equivalents | 15,717 | (1,134 | ) | 57,308 | (2,089 | ) | ||||||||||
Cash and cash equivalents at beginning of period | 48,658 | 7,106 | 7,067 | 8,061 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Cash and cash equivalents at end of period | $ | 64,375 | $ | 5,972 | $ | 64,375 | $ | 5,972 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Supplemental cash flow information | ||||||||||||||||
Cash paid for interest | $ | 80 | $ | 219 | $ | 475 | $ | 586 |
Cornerstone OnDemand, Inc.
RECONCILIATIONS OF NET LOSS TO NON-GAAP NET LOSS PER SHARE
(in thousands, except per share amounts)
(unaudited)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net loss1 | $ | (4,277 | ) | $ | (22,207 | ) | $ | (58,944 | ) | $ | (31,460 | ) | ||||
Adjustments to net loss | ||||||||||||||||
Common stock warrant charge | — | — | 2,500 | — | ||||||||||||
Stock-based compensation and employer-related payroll taxes | 1,020 | 143 | 2,959 | 372 | ||||||||||||
Amortization of debt discount and issuance costs | 38 | 81 | 528 | 170 | ||||||||||||
Early debt retirement expense | — | — | 54 | — | ||||||||||||
Change in fair value of preferred stock warrant liabilities | — | 19,635 | 42,559 | 24,077 | ||||||||||||
Withdrawn secondary offering expense | 555 | — | 555 | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total adjustments to net loss | 1,613 | 19,859 | 49,155 | 24,619 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP net loss | (2,664 | ) | (2,348 | ) | (9,789 | ) | (6,841 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted-average common shares outstanding, basic and diluted2 | 48,018 | 9,323 | 36,868 | 8,803 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Non-GAAP net loss per share | $ | (0.06 | ) | $ | (0.25 | ) | $ | (0.27 | ) | $ | (0.78 | ) | ||||
|
|
|
|
|
|
|
|
1 | Net loss excludes the accretion of redeemable preferred stock of $0 million and $2.7 million for the three months ended September 30, 2011 and 2010, respectively, and $5.2 million and $4.7 million for the nine months ended September 30, 2011 and 2010, respectively. |
2 | The weighted-average common shares for the three and nine months ended September 30, 2011 reflect the actual conversion of our preferred stock to common stock upon our initial public offering and the issuance of shares in the initial public offering in March 2011. |
Cornerstone OnDemand, Inc.
CALCULATION OF BOOKINGS (DEFINED AS GROSS REVENUE PLUS CHANGE IN DEFERRED REVENUE)
(dollars in thousands)
(unaudited)
Deferred Revenue Balance | Three Months Ended September 30, 2011 | |||||||
Gross revenue | $ | 20,019 | ||||||
Deferred revenue at June 30, 2011 | $ | 35,904 | ||||||
Deferred revenue at September 30, 2011 | 39,875 | |||||||
|
| |||||||
Increase | 3,971 | 3,971 | ||||||
|
| |||||||
Bookings | $ | 23,990 | ||||||
|
| |||||||
Deferred Revenue Balance | Three Months Ended September 30, 2010 | |||||||
Gross revenue | $ | 12,289 | ||||||
Deferred revenue at June 30, 2010 | $ | 19,432 | ||||||
Deferred revenue at September 30, 2010 | 23,490 | |||||||
|
| |||||||
Increase | 4,058 | 4,058 | ||||||
|
| |||||||
Bookings | $ | 16,347 | ||||||
|
| |||||||
Percentage year-over-year increase in bookings for the three months ended September 30, 2011 | 47 | % | ||||||
Deferred Revenue Balance | Nine Months Ended September 30, 2011 | |||||||
Gross revenue | $ | 53,136 | ||||||
Deferred revenue at December 31, 2010 | $ | 33,818 | ||||||
Deferred revenue at September 30, 2011 | 39,875 | |||||||
|
| |||||||
Increase | 6,057 | 6,057 | ||||||
|
| |||||||
Bookings | $ | 59,193 | ||||||
|
| |||||||
Deferred Revenue Balance | Nine Months Ended September 30, 2010 | |||||||
Gross revenue | $ | 32,572 | ||||||
Deferred revenue at December 31, 2009 | $ | 19,507 | ||||||
Deferred revenue at September 30, 2010 | 23,490 | |||||||
|
| |||||||
Increase | 3,983 | 3,983 | ||||||
|
| |||||||
Bookings | $ | 36,555 | ||||||
|
| |||||||
Percentage year-over-year increase in bookings for the nine months ended September 30, 2011 | 62 | % |
Cornerstone OnDemand, Inc.
RECONCILIATION OF NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES TO UNLEVERED FREE
CASH FLOW
(dollars in thousands)
(unaudited)
Three Months Ended September 30, | ||||||||
2011 | 2010 | |||||||
Net cash provided by (used in) operating activities | $ | 556 | $ | (2,255 | ) | |||
Less: | ||||||||
Purchases of property and equipment | (79 | ) | (212 | ) | ||||
Capitalized software development costs | (855 | ) | (585 | ) | ||||
Add: | ||||||||
Cash paid for interest | 80 | 219 | ||||||
|
|
|
| |||||
Unlevered free cash flow | $ | (298 | ) | $ | (2,833 | ) | ||
|
|
|
| |||||
Net cash provided by (used in) investing activities1 | $ | 16,066 | $ | (897 | ) | |||
Net cash (used in) provided by financing activities | $ | (760 | ) | $ | 2,018 |
1 | Includes purchases of property and equipment and capitalized software development costs. |
Nine Months Ended September 30, | ||||||||
2011 | 2010 | |||||||
Net cash used in operating activities | $ | (3,040 | ) | $ | (4,983 | ) | ||
Less: | ||||||||
Purchases of property and equipment | (848 | ) | (629 | ) | ||||
Capitalized software development costs | (2,217 | ) | (1,314 | ) | ||||
Add: | ||||||||
Cash paid for interest | 475 | 586 | ||||||
|
|
|
| |||||
Unlevered free cash flow | $ | (5,630 | ) | $ | (6,340 | ) | ||
|
|
|
| |||||
Net cash used in investing activities1 | $ | (20,144 | ) | $ | (2,054 | ) | ||
Net cash provided by financing activities | $ | 80,637 | $ | 4,948 |
1 | Includes purchases of property and equipment and capitalized software development costs. |
Cornerstone OnDemand, Inc.
RECONCILIATION OF GROSS MARGIN TO NON-GAAP GROSS MARGIN
(dollars in thousands)
(unaudited)
Three Months Ended | ||||||||
September 30, 2011 | September 30, 2010 | |||||||
Gross revenue | $ | 20,019 | $ | 12,289 | ||||
Common stock warrant charge | — | — | ||||||
|
|
|
| |||||
Net revenue | 20,019 | 12,289 | ||||||
Cost of revenue | 5,371 | 3,898 | ||||||
|
|
|
| |||||
Gross profit | $ | 14,648 | $ | 8,391 | ||||
|
|
|
| |||||
Gross margin | 73 | % | 68 | % | ||||
Reconciliation between gross margin and non-GAAP gross margin | ||||||||
Adjustments | ||||||||
Common stock warrant charge | — | — | ||||||
Cost of revenue1 | 75 | 15 | ||||||
|
|
|
| |||||
Total adjustments | 75 | 15 | ||||||
|
|
|
| |||||
Non-GAAP gross profit | $ | 14,723 | $ | 8,406 | ||||
|
|
|
| |||||
Non-GAAP gross margin, based on gross revenue | 74 | % | 68 | % |
1 | Consists of stock-based compensation expense of $75 and $15 for the three months ended September 31, 2011 and 2010, respectively. |
Nine Months Ended | ||||||||
September 30, 2011 | September 30, 2010 | |||||||
Gross revenue | $ | 53,136 | $ | 32,572 | ||||
Common stock warrant charge | (2,500 | ) | — | |||||
|
|
|
| |||||
Net revenue | 50,636 | 32,572 | ||||||
Cost of revenue | 14,903 | 10,125 | ||||||
|
|
|
| |||||
Gross profit | $ | 35,733 | $ | 22,447 | ||||
|
|
|
| |||||
Gross margin | 71 | % | 69 | % | ||||
Reconciliation between gross margin and non-GAAP gross margin | ||||||||
Adjustments | ||||||||
Common stock warrant charge | 2,500 | — | ||||||
Cost of revenue2 | 176 | 45 | ||||||
|
|
|
| |||||
Total adjustments | 2,676 | 45 | ||||||
|
|
|
| |||||
Non-GAAP gross profit | $ | 38,409 | $ | 22,492 | ||||
|
|
|
| |||||
Non-GAAP gross margin, based on gross revenue | 72 | % | 69 | % |
2 | Consists of stock-based compensation expense of $176 and $45 for the nine months ended September 31, 2011 and 2010, respectively. |