Bandwidth Announces First Quarter 2021 Financial Results
First quarter total revenue of $113.5 million, up 66% year-over-year
First quarter CPaaS revenue of $100.1 million, up 69% year-over-year
First quarter dollar-based net retention rate of 125%
Raleigh, NC - May 5, 2021 - Bandwidth Inc. (NASDAQ: BAND), a leading global enterprise cloud communications company, today announced financial results for the first quarter ended March 31, 2021.
“The first quarter marked a strong start to the year for Bandwidth, with CPaaS revenue growth of 69% year-over-year and dollar-based net retention rate of 125%. We are energized by our role enabling the innovation, creativity, and incredible scale unfolding in global enterprise communications, which we believe will drive Bandwidth's growth for years to come,” stated David Morken, Chief Executive Officer of Bandwidth. “Bandwidth is uniquely positioned to leverage our software-driven platform and our broad relationships across the industry and around the world to serve as a global leader for enterprise-grade cloud communications.”
First Quarter 2021 Financial Highlights
•Revenue: Total revenue for the first quarter of 2021 was $113.5 million, up 66% compared to $68.5 million in the first quarter of 2020. Within total revenue, CPaaS revenue was $100.1 million, up 69% compared to $59.1 million for the first quarter of 2020. Other revenue contributed the remaining $13.3 million for the first quarter of 2021. Other revenue was $9.4 million in the same period last year. Total, CPaaS and Other Revenue include $22.1 million, $21.1 million and $1.0 million, respectively, from Voxbone.
•Gross Profit: Gross profit for the first quarter of 2021 was $52.2 million, compared to $32.2 million for the first quarter of 2020. Gross margin for the first quarter of 2021 was 46%, compared to 47% for the first quarter of 2020. Non-GAAP gross profit for the first quarter of 2021 was $57.4 million, compared to $34.7 million for the first quarter of 2020. Non-GAAP gross margin was 51% for the first quarter of 2021 and the first quarter of 2020.
•Net Loss: Net loss for the first quarter of 2021 was $(5.3) million, or $(0.21) per share, based on 25.0 million weighted average shares outstanding. During the first quarter of 2020, net loss was $(1.1) million, or $(0.04) per share, based on 23.6 million weighted average shares outstanding.
•Non-GAAP Net Income: Non-GAAP net income for the first quarter of 2021 was $8.3 million, or $0.30 per share, based on 27.3 million weighted average diluted shares outstanding. This compares to Non-GAAP net income of $1.1 million, or $0.04 per share, based on 24.5 million weighted average diluted shares outstanding for the first quarter of 2020.
•Adjusted EBITDA: Adjusted EBITDA was $13.4 million for the first quarter of 2021, compared to $3.1 million for the first quarter of 2020.
Additional information regarding the non-GAAP financial measures discussed in this release, including an explanation of these measures and how each is calculated, is included below under the heading “Non-GAAP Financial Measures.” A reconciliation of GAAP to non-GAAP financial measures has also been provided in the financial tables included below.
1
First Quarter 2021 Key Metrics
•The number of active CPaaS customers was 2,959 as of March 31, 2021, an increase of 64% from 1,808 on March 31, 2020. Active CPaaS customers in the current period include the contribution from Voxbone.
•The dollar-based net retention rate was 125% during the first quarter of 2021, compared to 126% during the first quarter of 2020. Voxbone results do not impact the calculation of this metric in the current period.
Additional information regarding our active CPaaS customers and dollar-based net retention rate and how each are calculated are included below.
Chief Financial Officer Transition
The Company also announced plans for a transition in finance leadership. Jeff Hoffman, who has served as Bandwidth’s Chief Financial Officer since 2011, has informed the Company and its Board of Directors of his decision to leave the company. To ensure an orderly transition and continuity of operations, Hoffman will continue to serve as CFO through August 31, 2021 and will help the company launch a search for his replacement.
Financial Outlook
Bandwidth’s outlook assumes current business conditions, current foreign currency exchange rates and includes the impact of the Voxbone acquisition. Bandwidth is providing guidance for its second quarter and full year 2021 as follows:
•Second Quarter 2021 Guidance: CPaaS revenue is expected to be in the range of $101.2 million to $102.2 million. Total revenue is expected to be in the range of $116.0 million to $117.0 million. Non-GAAP earnings per share is expected to be in the range of $0.08 to $0.10 per share, using 26.8 million weighted average diluted shares outstanding.
•Full Year 2021 Guidance: CPaaS revenue is expected to be in the range of $417.6 million to $420.6 million. Total revenue is expected to be in the range of $473.1 million to $476.1 million. Non-GAAP earnings per share is expected to be in the range of $0.47 to $0.55 per share, using 27.0 million weighted average diluted shares outstanding.
Bandwidth has not reconciled its second quarter and full-year guidance related to non-GAAP net earnings or loss to GAAP net earnings or loss and non-GAAP earnings or loss per share to GAAP earnings or loss, because stock-based compensation cannot be reasonably calculated or predicted at this time. Accordingly, a reconciliation is not available without unreasonable effort.
Quarterly Conference Call
Bandwidth will host a conference call today at 5:00 p.m. Eastern Time to review the Company’s financial results for the first quarter ended March 31, 2021. To access this call, dial (855) 327-6837 for the U.S. or Canada, or (631) 891-4304 for callers outside the U.S. or Canada. A live webcast of the conference call will be accessible from the Investors section of Bandwidth’s website at https://investors.bandwidth.com, and a recording will be archived and accessible at https://investors.bandwidth.com. An audio replay of this conference call will also be available through May 12, 2021, by dialing (844) 512-2921 for the U.S. or Canada, or (412) 317-6671 for callers outside the U.S. or Canada, and entering passcode 10014313.
About Bandwidth Inc.
Bandwidth (NASDAQ: BAND) is a leading global enterprise cloud communications company. Companies like Cisco, Google, Microsoft, RingCentral, Uber, and Zoom use Bandwidth’s APIs to easily embed voice, messaging and emergency services into software and applications. Bandwidth is the first and only CPaaS provider offering a robust selection of communications APIs built around their own IP voice network. More information available at www.bandwidth.com.
2
Forward-Looking Statements
This press release includes forward-looking statements. All statements contained in this press release other than statements of historical facts, including, without limitation, future financial and business performance for the second quarter 2021 and full-year 2021, attractiveness of our product offerings and platform and the value proposition of our products, are forward-looking statements. The words “anticipate,” “believe,” “continue,” “estimate,” “expect,” “intend,” “guide,” “may,” “will” and similar expressions and their negatives are intended to identify forward-looking statements. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy, short-term and long-term business operations and objectives and financial needs. These forward-looking statements are subject to a number of risks and uncertainties, including, without limitation, risks related to our rapid growth and ability to sustain our revenue growth rate, competition in the markets in which we operate, market growth, our ability to innovate and manage our growth, our ability to expand effectively into new markets, risks that the anticipated benefits of the acquisition of Voxbone may not be fully realized or may take longer to realize than expected, our ability to operate in compliance with applicable laws, as well as other risks and uncertainties set forth in the “Risk Factors” section of our latest Form 10-K filed with the Securities and Exchange Commission and any subsequent reports that we file with the Securities and Exchange Commission. Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties and assumptions, we cannot guarantee future results, levels of activity, performance, achievements or events and circumstances reflected in the forward-looking statements will occur. We are under no obligation to update any of these forward-looking statements after the date of this press release to conform these statements to actual results or revised expectations, except as required by law. You should, therefore, not rely on these forward-looking statements as representing our views as of any date subsequent to the date of this press release.
Non-GAAP Financial Measures
To supplement our consolidated financial statements, which are prepared and presented in accordance with Generally Accepted Accounting Principles in the United States, or GAAP, we provide investors with certain non-GAAP financial measures and other business metrics, which we believe are helpful to our investors. We use these Non-GAAP financial measures and other business metrics for financial and operational decision-making purposes and as a means to evaluate period-to-period comparisons. We believe that these Non-GAAP financial measures and other business metrics provide useful information about our operating results, enhance the overall understanding of past financial performance and future prospects and allow for greater transparency with respect to metrics used by our management in its financial and operational decision-making.
The presentation of Non-GAAP financial information and other business metrics is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with GAAP. While our Non-GAAP financial measures and other business metrics are an important tool for financial and operational decision-making and for evaluating our own operating results over different periods of time, we urge investors to review the reconciliation of these financial measures to the comparable GAAP financial measures included above, and not to rely on any single financial measure to evaluate our business.
We define Non-GAAP gross profit as gross profit after adding back depreciation, amortization of acquired intangible assets related to acquisitions and stock-based compensation. We add back depreciation, amortization of acquired intangible assets related to acquisitions and stock-based compensation because they are non-cash items. We eliminate the impact of these non-cash items, because we do not consider them indicative of our core operating performance. Their exclusion facilitates comparisons of our operating performance on a period-to-period basis. Therefore, we believe that showing gross margin, as adjusted to remove the impact of these non-cash expenses, such as depreciation, amortization of acquired intangible assets related to acquisitions and stock-based compensation, is helpful to investors in assessing our gross profit and gross margin performance in a way that is similar to how management assesses our performance. We calculate Non-GAAP gross margin by dividing adjusted gross profit by revenue, expressed as a percentage of revenue.
3
We define Non-GAAP net (loss) income as net (loss) income adjusted for certain items affecting period to period comparability. Non-GAAP net (loss) income excludes stock-based compensation, amortization of acquired intangible assets, amortization of debt discount and issuance costs for convertible debt, acquisition related expenses, impairment charges of intangibles assets, loss (gain) on disposal of property and equipment, estimated tax impact of above adjustments, income tax (benefit) provision resulting from excess tax benefits associated with the exercise of stock options, vesting of restricted stock units and equity compensation, and expense resulting from recording the valuation allowance on our deferred tax assets (“DTA”).
We define adjusted EBITDA as net (loss) income adjusted to reflect the addition or elimination of certain statement of operations items including, but not limited to: income tax (benefit) provision, interest (income) expense, net, depreciation and amortization expense, acquisition related expenses, stock-based compensation expense, impairment of intangible assets, and loss (gain) from disposal of property and equipment. We have presented Adjusted EBITDA because it is a key measure used by our management and board of directors to understand and evaluate our core operating performance and trends, generate future operating plans, and make strategic decisions regarding the allocation of capital. In particular, we believe that the exclusion of certain items in calculating Adjusted EBITDA can produce a useful measure for period-to-period comparisons of our business.
We define free cash flow as net cash provided by or used in operating activities less net cash used in the acquisition of property, plant and equipment activities and capitalized development costs for software for internal use. We believe free cash flow is a useful indicator of liquidity and provides information to management and investors about the amount of cash generated from our core operations that can be used for investing in our business. Free cash flow has certain limitations in that it does not represent the total increase or decrease in the cash balance for the period, it does not take into consideration investment in long-term securities, nor does it represent the residual cash flows available for discretionary expenditures. Therefore, it is important to evaluate free cash flow along with our consolidated statements of cash flows.
We believe that these Non-GAAP financial measures provide useful information about our operating results, enhance the overall understanding of past financial performance and future prospects and allow for greater transparency with respect to metrics used by our management in its financial and operational decision-making.
While a reconciliation of Non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis as a result of the uncertainty regarding, and the potential variability of, many of these costs and expenses that we may incur in the future, we have provided a reconciliation of Non-GAAP financial measures and other business metrics to the nearest comparable GAAP measures in the accompanying financial statement tables included in this press release.
We define an active CPaaS customer account at the end of any period as an individual account, as identified by a unique account identifier, for which we have recognized at least $100 of revenue in the last month of the period. We believe that the use of our platform by active CPaaS customer accounts at or above the $100 per month threshold is a stronger indicator of potential future engagement than trial usage of our platform at levels below $100 per month. A single organization may constitute multiple unique active CPaaS customer accounts if it has multiple unique account identifiers, each of which is treated as a separate active CPaaS customer account.
Our dollar-based net retention rate compares the CPaaS revenue from customers in a quarter to the same quarter in the prior year. To calculate the dollar-based net retention rate, we first identify the cohort of customers that generate CPaaS revenue and that were customers in the same quarter of the prior year. The dollar-based net retention rate is obtained by dividing the CPaaS revenue generated from that cohort in a quarter, by the CPaaS revenue generated from that same cohort in the corresponding quarter in the prior year. When we calculate dollar-based net retention rate for periods longer than one quarter, we use the average of the quarterly dollar-based net retention rates for the quarters in such period.
4
BANDWIDTH INC.
Condensed Consolidated Statements of Operations
(In thousands, except share and per share amounts)
(Unaudited)
| Three months ended March 31, | |||||||||||||||||||||||||||||
| 2020 | 2021 | ||||||||||||||||||||||||||||
| Revenue | $ | 68,518 | $ | 113,479 | |||||||||||||||||||||||||
| Cost of revenue | 36,359 | 61,328 | |||||||||||||||||||||||||||
| Gross profit | 32,159 | 52,151 | |||||||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||
| Research and development | 9,530 | 13,333 | |||||||||||||||||||||||||||
| Sales and marketing | 9,417 | 11,992 | |||||||||||||||||||||||||||
| General and administrative | 16,096 | 26,863 | |||||||||||||||||||||||||||
| Total operating expenses | 35,043 | 52,188 | |||||||||||||||||||||||||||
| Operating loss | (2,884) | (37) | |||||||||||||||||||||||||||
| Other expense, net | (906) | (5,611) | |||||||||||||||||||||||||||
| Loss before income taxes | (3,790) | (5,648) | |||||||||||||||||||||||||||
| Income tax benefit | 2,732 | 332 | |||||||||||||||||||||||||||
| Net loss | $ | (1,058) | $ | (5,316) | |||||||||||||||||||||||||
| Earnings per share: | |||||||||||||||||||||||||||||
| Net loss per share, basic and diluted | $ | (0.04) | $ | (0.21) | |||||||||||||||||||||||||
| Weighted average number of common shares outstanding, basic and diluted | 23,563,569 | 25,015,948 | |||||||||||||||||||||||||||
The Company recognized total stock-based compensation expense as follows:
| Three months ended March 31, | |||||||||||||||||||||||
| 2020 | 2021 | ||||||||||||||||||||||
| Cost of revenue | $ | 175 | $ | 72 | |||||||||||||||||||
| Research and development | 453 | 768 | |||||||||||||||||||||
| Sales and marketing | 395 | 614 | |||||||||||||||||||||
| General and administrative | 1,476 | 2,936 | |||||||||||||||||||||
| Total | $ | 2,499 | $ | 4,390 | |||||||||||||||||||
5
BANDWIDTH INC.
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
| As of December 31, | As of March 31, | ||||||||||
| 2020 | 2021 | ||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 72,163 | $ | 319,731 | |||||||
| Restricted cash | 9,274 | 9,527 | |||||||||
| Other investments | 40,000 | 10,000 | |||||||||
| Accounts receivable, net of allowance for doubtful accounts | 55,243 | 51,458 | |||||||||
| Prepaid expenses and other current assets | 14,508 | 13,386 | |||||||||
| Deferred costs | 2,411 | 2,572 | |||||||||
| Total current assets | 193,599 | 406,674 | |||||||||
| Property and equipment, net | 51,645 | 50,660 | |||||||||
| Operating right-of-use asset, net | 19,491 | 18,008 | |||||||||
| Intangible assets, net | 248,055 | 232,804 | |||||||||
| Deferred costs, non-current | 3,604 | 3,795 | |||||||||
| Other long-term assets | 1,975 | 2,029 | |||||||||
| Goodwill | 372,239 | 356,379 | |||||||||
| Total assets | $ | 890,608 | $ | 1,070,349 | |||||||
| Liabilities and stockholders’ equity | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 11,665 | $ | 9,360 | |||||||
| Accrued expenses and other current liabilities | 63,065 | 55,884 | |||||||||
| Current portion of deferred revenue | 6,515 | 6,519 | |||||||||
| Advanced billings | 5,429 | 4,242 | |||||||||
| Operating lease liability, current | 5,515 | 5,594 | |||||||||
| Total current liabilities | 92,189 | 81,599 | |||||||||
| Other liabilities | 1,707 | 1,635 | |||||||||
| Operating lease liability, net of current portion | 17,202 | 15,609 | |||||||||
| Deferred revenue, net of current portion | 6,386 | 6,592 | |||||||||
| Deferred tax liability | 61,005 | 57,328 | |||||||||
| Convertible senior notes | 282,196 | 464,848 | |||||||||
| Total liabilities | 460,685 | 627,611 | |||||||||
| Stockholders’ equity: | |||||||||||
| Class A and Class B common stock | 24 | 25 | |||||||||
| Additional paid-in capital | 451,463 | 492,778 | |||||||||
| Accumulated deficit | (49,505) | (54,821) | |||||||||
| Accumulated other comprehensive income | 27,941 | 4,756 | |||||||||
| Total stockholders’ equity | 429,923 | 442,738 | |||||||||
| Total liabilities and stockholders’ equity | $ | 890,608 | $ | 1,070,349 | |||||||
6
BANDWIDTH INC.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
| Three months ended March 31, | ||||||||||||||||||||
| 2020 | 2021 | |||||||||||||||||||
| Cash flows from operating activities | ||||||||||||||||||||
| Net loss | $ | (1,058) | $ | (5,316) | ||||||||||||||||
| Adjustments to reconcile net loss to net cash (used in) provided by operating activities | ||||||||||||||||||||
| Depreciation and amortization | 3,298 | 9,043 | ||||||||||||||||||
| Right-of-use asset amortization | 1,158 | 1,347 | ||||||||||||||||||
| Amortization of debt discount and issuance costs | 1,753 | 5,186 | ||||||||||||||||||
| Stock-based compensation | 2,499 | 4,390 | ||||||||||||||||||
| Deferred taxes | (2,337) | (1,095) | ||||||||||||||||||
| Loss on disposal of property and equipment | 233 | 201 | ||||||||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||||||
| Accounts receivable, net of allowances | (6,899) | 3,530 | ||||||||||||||||||
| Prepaid expenses and other assets | (991) | 925 | ||||||||||||||||||
| Deferred costs | (396) | (352) | ||||||||||||||||||
| Accounts payable | 304 | 1,387 | ||||||||||||||||||
| Accrued expenses and other liabilities | (4,991) | (6,913) | ||||||||||||||||||
| Deferred revenue and advanced billings | 1,105 | (953) | ||||||||||||||||||
| Operating right-of-use liability | (1,285) | (1,371) | ||||||||||||||||||
| Net cash (used in) provided by operating activities | (7,607) | 10,009 | ||||||||||||||||||
| Cash flows from investing activities | ||||||||||||||||||||
| Purchase of property and equipment | (3,638) | (6,781) | ||||||||||||||||||
| Capitalized software development costs | (790) | (1,103) | ||||||||||||||||||
| Proceeds from sales and maturities of other investments | — | 30,000 | ||||||||||||||||||
| Net cash (used in) provided by investing activities | (4,428) | 22,116 | ||||||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||
| Payments on finance leases | — | (44) | ||||||||||||||||||
| Proceeds from issuance of convertible senior notes | 400,000 | 250,000 | ||||||||||||||||||
| Payment of debt issuance costs | (11,048) | (7,000) | ||||||||||||||||||
| Purchase of capped call | (43,320) | (25,500) | ||||||||||||||||||
| Proceeds from exercises of stock options | 244 | 738 | ||||||||||||||||||
| Value of equity awards withheld for tax liabilities | (960) | (2,900) | ||||||||||||||||||
| Net cash provided by financing activities | 344,916 | 215,294 | ||||||||||||||||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | (25) | 402 | ||||||||||||||||||
| Net increase in cash, cash equivalents, and restricted cash | 332,856 | 247,821 | ||||||||||||||||||
| Cash, cash equivalents, and restricted cash, beginning of period | 185,004 | 81,437 | ||||||||||||||||||
| Cash, cash equivalents, and restricted cash, end of period | $ | 517,860 | $ | 329,258 | ||||||||||||||||
7
BANDWIDTH INC.
Reconciliation of Non-GAAP Financial Measures
(In thousands, except share and per share amounts)
(Unaudited)
Non-GAAP Gross Profit and Non-GAAP Gross Margin
Consolidated
| Three months ended March 31, | |||||||||||||||||||||||||||||||||||||||||
| 2020 | 2021 | ||||||||||||||||||||||||||||||||||||||||
| Consolidated Gross Profit | $ | 32,159 | $ | 52,151 | |||||||||||||||||||||||||||||||||||||
| Consolidated Gross Profit Margin % | 47 | % | 46 | % | |||||||||||||||||||||||||||||||||||||
| Depreciation | 2,334 | 3,033 | |||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangible assets | — | 2,176 | |||||||||||||||||||||||||||||||||||||||
| Stock-based compensation | 175 | 72 | |||||||||||||||||||||||||||||||||||||||
| Non-GAAP Gross Profit | $ | 34,668 | $ | 57,432 | |||||||||||||||||||||||||||||||||||||
| Non-GAAP Gross Margin % | 51 | % | 51 | % | |||||||||||||||||||||||||||||||||||||
By Segment
CPaaS
| Three months ended March 31, | |||||||||||||||||||||||||||||
| 2020 | 2021 | ||||||||||||||||||||||||||||
| CPaaS Gross Profit | $ | 27,229 | $ | 46,465 | |||||||||||||||||||||||||
| CPaaS Gross Profit Margin % | 46 | % | 46 | % | |||||||||||||||||||||||||
| Depreciation | 2,334 | 3,033 | |||||||||||||||||||||||||||
| Amortization of acquired intangible assets | — | 2,176 | |||||||||||||||||||||||||||
| Stock-based compensation | 175 | 72 | |||||||||||||||||||||||||||
| Non-GAAP CPaaS Gross Profit | $ | 29,738 | $ | 51,746 | |||||||||||||||||||||||||
| Non-GAAP CPaaS Gross Margin % | 50 | % | 52 | % | |||||||||||||||||||||||||
Other
There are no non-GAAP adjustments to gross profit for the Other segment.
8
BANDWIDTH INC.
Reconciliation of Non-GAAP Financial Measures
(In thousands, except share and per share amounts)
(Unaudited)
Non-GAAP Net Income
| Three months ended March 31, | |||||||||||||||||||||||||||||||||||||||||
| 2020 | 2021 | ||||||||||||||||||||||||||||||||||||||||
| Net loss | $ | (1,058) | $ | (5,316) | |||||||||||||||||||||||||||||||||||||
| Stock-based compensation | 2,499 | 4,390 | |||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | 130 | 4,868 | |||||||||||||||||||||||||||||||||||||||
| Amortization of debt discount and issuance costs for convertible debt | 1,735 | 5,167 | |||||||||||||||||||||||||||||||||||||||
| Loss on disposal of property and equipment | 233 | 201 | |||||||||||||||||||||||||||||||||||||||
| Estimated tax effects of adjustments (1) | (1,160) | (1,068) | |||||||||||||||||||||||||||||||||||||||
| Valuation allowance (2) | — | 61 | |||||||||||||||||||||||||||||||||||||||
| Income tax benefit of equity compensation | (1,292) | — | |||||||||||||||||||||||||||||||||||||||
| Non-GAAP net income | $ | 1,087 | $ | 8,303 | |||||||||||||||||||||||||||||||||||||
| Net loss per share | |||||||||||||||||||||||||||||||||||||||||
| Basic | $ | (0.04) | $ | (0.21) | |||||||||||||||||||||||||||||||||||||
| Diluted | $ | (0.04) | $ | (0.21) | |||||||||||||||||||||||||||||||||||||
| Non-GAAP net income per Non-GAAP share | |||||||||||||||||||||||||||||||||||||||||
| Basic | $ | 0.05 | $ | 0.33 | |||||||||||||||||||||||||||||||||||||
| Diluted | $ | 0.04 | $ | 0.30 | |||||||||||||||||||||||||||||||||||||
| Non-GAAP weighted average number of shares outstanding | |||||||||||||||||||||||||||||||||||||||||
| Non-GAAP basic shares | 23,563,569 | 25,015,948 | |||||||||||||||||||||||||||||||||||||||
| Convertible debt conversion | — | 1,812,134 | |||||||||||||||||||||||||||||||||||||||
| Stock options issued and outstanding | 735,837 | 207,541 | |||||||||||||||||||||||||||||||||||||||
| Nonvested RSUs outstanding | 220,802 | 259,520 | |||||||||||||||||||||||||||||||||||||||
| Non-GAAP diluted shares | 24,520,208 | 27,295,143 | |||||||||||||||||||||||||||||||||||||||
________________________
(1) The Non-GAAP tax-effect is determined using a blended rate of statutory tax rates in the jurisdictions where the Company has tax filings. When the Company has a valuation allowance recorded and no tax benefits will be recognized, the rate is considered to be zero. The rate was 25.2% and 7.3% for the three months ended March 31, 2020 and 2021, respectively.
(2) The Company recognized a tax expense of $0 and $61 to record a valuation allowance on U.S. deferred tax assets in for the three months ended March 31, 2020 and 2021, respectively.
9
BANDWIDTH INC.
Reconciliation of Non-GAAP Financial Measures
(In thousands, except share and per share amounts)
(Unaudited)
Adjusted EBITDA
| Three months ended March 31, | |||||||||||||||||||||||||||||
| 2020 | 2021 | ||||||||||||||||||||||||||||
| Net loss | $ | (1,058) | $ | (5,316) | |||||||||||||||||||||||||
Income tax benefit (1) (2) | (2,732) | (332) | |||||||||||||||||||||||||||
| Interest expense, net | 859 | 5,410 | |||||||||||||||||||||||||||
| Depreciation | 3,168 | 4,176 | |||||||||||||||||||||||||||
| Amortization | 130 | 4,868 | |||||||||||||||||||||||||||
| Stock-based compensation | 2,499 | 4,390 | |||||||||||||||||||||||||||
| Loss on disposal of property and equipment | 233 | 201 | |||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 3,099 | $ | 13,397 | |||||||||||||||||||||||||
________________________
(1) Includes excess tax benefits associated with the exercise of stock options and vesting of restricted stock units of $1,292 and $0 for the three months ended March 31, 2020 and 2021, respectively.
(2) Includes $0 and $61 of tax expense to record a valuation allowance on U.S. deferred tax assets for the three months ended March 31, 2020 and 2021, respectively.
Free Cash Flow
| Three months ended March 31, | |||||||||||||||||||||||||||||
| 2020 | 2021 | ||||||||||||||||||||||||||||
| Net cash (used in) provided by operating activities | $ | (7,607) | $ | 10,009 | |||||||||||||||||||||||||
Net cash used in investing in capital assets (1) | (4,428) | (7,884) | |||||||||||||||||||||||||||
| Free cash flow | $ | (12,035) | $ | 2,125 | |||||||||||||||||||||||||
________________________
(1) Represents the acquisition cost of property, equipment and capitalized development costs for software for internal use.
Investor Contacts
Sarah Walas
Bandwidth
919-504-6585
ir@bandwidth.com
Marc P. Griffin
ICR, Inc., for Bandwidth
919-283-5993
ir@bandwidth.com
10