|
|
|
|
|
|
State of Delaware
|
27-2992077
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
401 Congress Avenue, Suite 1850
Austin, Texas
|
78701
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Large accelerated filer
|
¨
|
|
Accelerated filer
|
x
|
|
|
|
|
|
Non-accelerated filer
|
¨
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
|
|
|
|
|
Emerging growth company
|
x
|
Class
|
|
Shares Outstanding at November 1, 2018
|
Common Stock, $0.0001 par value
|
|
21,589,400
|
|
|
Page
|
|
||
|
||
|
Condensed Consolidated Balance Sheets as of September 30, 2018 and December 31, 2017
|
|
|
Condensed Consolidated Statements of Operations for the Three and Nine months ended September 30, 2018 and September 30, 2017
|
|
|
Condensed Consolidated Statements of Comprehensive Loss for the Three and Nine months ended September 30, 2018 and September 30, 2017
|
|
|
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2018 and September 30, 2017
|
|
|
||
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
(unaudited)
|
|
|
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
16,089
|
|
|
$
|
22,326
|
|
Accounts receivable (net of allowance of $1,269 and $1,069 at September 30, 2018 and December 31, 2017, respectively)
|
26,440
|
|
|
26,504
|
|
||
Deferred commissions, current
|
2,374
|
|
|
—
|
|
||
Prepaid and other
|
3,890
|
|
|
2,856
|
|
||
Total current assets
|
48,793
|
|
|
51,686
|
|
||
Canadian tax credits receivable
|
1,637
|
|
|
1,196
|
|
||
Property and equipment, net
|
2,206
|
|
|
2,927
|
|
||
Intangible assets, net
|
112,156
|
|
|
70,043
|
|
||
Goodwill
|
157,078
|
|
|
154,607
|
|
||
Deferred commissions, noncurrent
|
5,470
|
|
|
—
|
|
||
Other assets
|
153
|
|
|
800
|
|
||
Total assets
|
$
|
327,493
|
|
|
$
|
281,259
|
|
Liabilities and stockholders’ equity
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
4,139
|
|
|
$
|
3,887
|
|
Accrued compensation
|
3,048
|
|
|
5,157
|
|
||
Accrued expenses and other
|
10,168
|
|
|
12,148
|
|
||
Deferred revenue
|
43,575
|
|
|
43,807
|
|
||
Due to sellers
|
10,655
|
|
|
7,839
|
|
||
Current maturities of notes payable (includes unamortized discount of $826 and $699 at September 30, 2018 and December 31, 2017, respectively)
|
4,330
|
|
|
2,301
|
|
||
Total current liabilities
|
75,915
|
|
|
75,139
|
|
||
Notes payable, less current maturities (includes unamortized discount of $1,852 and $1,969 at September 30, 2018 and December 31, 2017, respectively)
|
153,898
|
|
|
108,843
|
|
||
Deferred revenue, noncurrent
|
901
|
|
|
1,570
|
|
||
Noncurrent deferred tax liability, net
|
6,808
|
|
|
3,262
|
|
||
Other long-term liabilities
|
736
|
|
|
1,030
|
|
||
Total liabilities
|
238,258
|
|
|
189,844
|
|
||
Stockholders’ equity:
|
|
|
|
||||
Common stock, $0.0001 par value; 50,000,000 shares authorized: 21,589,400 and 20,768,401 shares issued and outstanding as of September 30, 2018 and December 31, 2017, respectively)
|
2
|
|
|
2
|
|
||
Additional paid-in capital
|
181,540
|
|
|
174,944
|
|
||
Accumulated other comprehensive loss
|
(4,830
|
)
|
|
(2,403
|
)
|
||
Accumulated deficit
|
(87,477
|
)
|
|
(81,128
|
)
|
||
Total stockholders’ equity
|
89,235
|
|
|
91,415
|
|
||
Total liabilities and stockholders’ equity
|
$
|
327,493
|
|
|
$
|
281,259
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Revenue:
|
|
|
|
|
|
|
|
||||||||
Subscription and support
|
$
|
33,919
|
|
|
$
|
23,169
|
|
|
$
|
94,802
|
|
|
$
|
60,711
|
|
Perpetual license
|
915
|
|
|
856
|
|
|
3,224
|
|
|
3,296
|
|
||||
Total product revenue
|
34,834
|
|
|
24,025
|
|
|
98,026
|
|
|
64,007
|
|
||||
Professional services
|
2,310
|
|
|
2,047
|
|
|
6,679
|
|
|
6,098
|
|
||||
Total revenue
|
37,144
|
|
|
26,072
|
|
|
104,705
|
|
|
70,105
|
|
||||
Cost of revenue:
|
|
|
|
|
|
|
|
||||||||
Subscription and support
|
10,566
|
|
|
7,737
|
|
|
29,395
|
|
|
20,306
|
|
||||
Professional services
|
1,517
|
|
|
1,376
|
|
|
4,182
|
|
|
3,838
|
|
||||
Total cost of revenue
|
12,083
|
|
|
9,113
|
|
|
33,577
|
|
|
24,144
|
|
||||
Gross profit
|
25,061
|
|
|
16,959
|
|
|
71,128
|
|
|
45,961
|
|
||||
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
Sales and marketing
|
5,299
|
|
|
4,258
|
|
|
14,955
|
|
|
11,516
|
|
||||
Research and development
|
5,400
|
|
|
4,092
|
|
|
15,577
|
|
|
11,572
|
|
||||
Refundable Canadian tax credits
|
(99
|
)
|
|
(195
|
)
|
|
(404
|
)
|
|
(424
|
)
|
||||
General and administrative
|
8,011
|
|
|
5,084
|
|
|
23,475
|
|
|
17,564
|
|
||||
Depreciation and amortization
|
3,606
|
|
|
1,648
|
|
|
9,589
|
|
|
4,111
|
|
||||
Acquisition-related expenses
|
2,497
|
|
|
4,399
|
|
|
8,739
|
|
|
10,368
|
|
||||
Total operating expenses
|
24,714
|
|
|
19,286
|
|
|
71,931
|
|
|
54,707
|
|
||||
Gain (loss) from operations
|
347
|
|
|
(2,327
|
)
|
|
(803
|
)
|
|
(8,746
|
)
|
||||
Other expense:
|
|
|
|
|
|
|
|
||||||||
Interest expense, net
|
(3,118
|
)
|
|
(2,277
|
)
|
|
(8,755
|
)
|
|
(4,372
|
)
|
||||
Loss on debt extinguishment
|
—
|
|
|
1,634
|
|
|
—
|
|
|
—
|
|
||||
Other income (expense), net
|
(744
|
)
|
|
(130
|
)
|
|
(965
|
)
|
|
(260
|
)
|
||||
Total other expense
|
(3,862
|
)
|
|
(773
|
)
|
|
(9,720
|
)
|
|
(4,632
|
)
|
||||
Loss before provision for income taxes
|
(3,515
|
)
|
|
(3,100
|
)
|
|
(10,523
|
)
|
|
(13,378
|
)
|
||||
Provision for income taxes
|
(735
|
)
|
|
(406
|
)
|
|
(2,118
|
)
|
|
(1,553
|
)
|
||||
Net loss
|
$
|
(4,250
|
)
|
|
$
|
(3,506
|
)
|
|
$
|
(12,641
|
)
|
|
$
|
(14,931
|
)
|
Net loss per common share:
|
|
|
|
|
|
|
|
||||||||
Net loss per common share, basic and diluted
|
$
|
(0.21
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(0.63
|
)
|
|
$
|
(0.83
|
)
|
Weighted-average common shares outstanding, basic and diluted
|
20,089,919
|
|
|
19,380,519
|
|
|
19,916,907
|
|
|
18,043,365
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net loss
|
$
|
(4,250
|
)
|
|
$
|
(3,506
|
)
|
|
$
|
(12,641
|
)
|
|
$
|
(14,931
|
)
|
Foreign currency translation adjustment
|
253
|
|
|
508
|
|
|
(2,427
|
)
|
|
841
|
|
||||
Comprehensive loss
|
$
|
(3,997
|
)
|
|
$
|
(2,998
|
)
|
|
$
|
(15,068
|
)
|
|
$
|
(14,090
|
)
|
|
Nine Months Ended September 30,
|
||||||
|
2018
|
|
2017
|
||||
Operating activities
|
|
|
|
||||
Net loss
|
$
|
(12,641
|
)
|
|
$
|
(14,931
|
)
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
14,604
|
|
|
8,112
|
|
||
Deferred income taxes
|
421
|
|
|
698
|
|
||
Amortization of deferred commissions
|
1,709
|
|
|
—
|
|
||
Foreign currency re-measurement (gain) loss
|
105
|
|
|
(422
|
)
|
||
Non-cash interest and other expense
|
616
|
|
|
416
|
|
||
Non-cash stock compensation expense
|
10,380
|
|
|
7,804
|
|
||
Non-cash loss on retirement of fixed assets
|
—
|
|
|
(18
|
)
|
||
Changes in operating assets and liabilities, net of purchase business combinations:
|
|
|
|
||||
Accounts receivable
|
3,173
|
|
|
753
|
|
||
Prepaids and other
|
(3,115
|
)
|
|
1,664
|
|
||
Accounts payable
|
(679
|
)
|
|
1,736
|
|
||
Accrued expenses and other liabilities
|
(7,097
|
)
|
|
789
|
|
||
Deferred revenue
|
(2,679
|
)
|
|
(793
|
)
|
||
Net cash provided by operating activities
|
4,797
|
|
|
5,808
|
|
||
Investing activities
|
|
|
|
||||
Purchase of property and equipment
|
(643
|
)
|
|
(443
|
)
|
||
Purchase business combinations, net of cash acquired
|
(47,850
|
)
|
|
(61,163
|
)
|
||
Net cash used in investing activities
|
(48,493
|
)
|
|
(61,606
|
)
|
||
Financing activities
|
|
|
|
||||
Payments on capital leases
|
(893
|
)
|
|
(1,098
|
)
|
||
Proceeds from notes payable, net of issuance costs
|
49,375
|
|
|
54,683
|
|
||
Payments on notes payable
|
(2,907
|
)
|
|
(11,319
|
)
|
||
Taxes paid related to net share settlement of equity awards
|
(4,642
|
)
|
|
(628
|
)
|
||
Issuance of common stock, net of issuance costs
|
858
|
|
|
43,257
|
|
||
Additional consideration paid to sellers of businesses
|
(4,294
|
)
|
|
(5,361
|
)
|
||
Net cash provided by financing activities
|
37,497
|
|
|
79,534
|
|
||
Effect of exchange rate fluctuations on cash
|
(38
|
)
|
|
482
|
|
||
Change in cash and cash equivalents
|
(6,237
|
)
|
|
24,218
|
|
||
Cash and cash equivalents, beginning of period
|
22,326
|
|
|
28,758
|
|
||
Cash and cash equivalents, end of period
|
$
|
16,089
|
|
|
$
|
52,976
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
||||
Cash paid for interest
|
$
|
8,170
|
|
|
$
|
3,966
|
|
Cash paid for taxes
|
$
|
2,480
|
|
|
$
|
1,463
|
|
Noncash investing and financing activities:
|
|
|
|
||||
Equipment acquired pursuant to capital lease obligations
|
$
|
—
|
|
|
$
|
121
|
|
Balance Sheet
|
Balance at December 31, 2017
|
|
Adjustments Due to ASC 606
|
|
Balance at January 1, 2018
|
||||||
Assets
|
|
|
|
|
|
||||||
Deferred commissions, current
|
$
|
—
|
|
|
$
|
2,070
|
|
|
$
|
2,070
|
|
Deferred commissions, noncurrent
|
—
|
|
|
4,447
|
|
|
4,447
|
|
|||
|
|
|
|
|
|
||||||
Liabilities
|
|
|
|
|
|
||||||
Deferred revenue (current)
|
43,807
|
|
|
225
|
|
|
44,032
|
|
|||
|
|
|
|
|
|
||||||
Equity
|
|
|
|
|
|
||||||
Accumulated deficit
|
$
|
(81,128
|
)
|
|
$
|
6,292
|
|
|
$
|
(74,836
|
)
|
|
Three Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2018
|
||||||||||||||
Income statement
|
As Reported
|
|
Balances Without Adoption of ASC 606
|
|
Effect of Change
Higher/ (Lower) |
|
As Reported
|
|
Balances Without Adoption of ASC 606
|
|
Effect of Change
Higher/ (Lower) |
||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Perpetual license
|
915
|
|
|
971
|
|
|
(56
|
)
|
|
3,224
|
|
|
3,015
|
|
|
209
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Sales & marketing
|
5,299
|
|
|
5,915
|
|
|
(616
|
)
|
|
14,955
|
|
|
16,154
|
|
|
(1,199
|
)
|
|
As of September 30, 2018
|
||||||||||
Balance Sheet
|
As Reported
|
|
Balances Without Adoption of ASC 606
|
|
Effect of Change
Higher/ (Lower) |
||||||
Assets
|
|
|
|
|
|
||||||
Deferred commissions, current
|
$
|
2,374
|
|
|
$
|
—
|
|
|
$
|
2,374
|
|
Deferred commissions, noncurrent
|
5,470
|
|
|
—
|
|
|
5,470
|
|
|||
|
|
|
|
|
|
||||||
Liabilities
|
|
|
|
|
|
||||||
Deferred revenue (current)
|
43,575
|
|
|
43,368
|
|
|
(207
|
)
|
|||
|
|
|
|
|
|
||||||
Equity
|
|
|
|
|
|
||||||
Accumulated deficit
|
$
|
(87,477
|
)
|
|
$
|
(92,361
|
)
|
|
$
|
(4,884
|
)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Revenue
|
$
|
37,144
|
|
|
$
|
31,262
|
|
|
$
|
104,705
|
|
|
$
|
84,524
|
|
Loss from continuing operations
(1)
|
$
|
(4,250
|
)
|
|
$
|
(2,412
|
)
|
|
$
|
(12,641
|
)
|
|
$
|
(10,435
|
)
|
|
Preliminary
|
|
Finalized
|
||||||||||||||||||||
|
RO Innovation
|
|
Interfax
|
|
Qvidian
|
|
Waterfall
|
|
RightAnswers
|
|
Omtool
|
||||||||||||
Year Acquired
|
2018
|
|
2018
|
|
2017
|
|
2017
|
|
2017
|
|
2017
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash
|
$
|
197
|
|
|
$
|
1,396
|
|
|
$
|
468
|
|
|
$
|
100
|
|
|
$
|
139
|
|
|
$
|
2,957
|
|
Accounts receivable
|
1,564
|
|
|
1,706
|
|
|
1,907
|
|
|
1,477
|
|
|
2,164
|
|
|
784
|
|
||||||
Other current assets
|
1,299
|
|
|
1,000
|
|
|
334
|
|
|
608
|
|
|
246
|
|
|
464
|
|
||||||
Property and equipment
|
15
|
|
|
286
|
|
|
108
|
|
|
23
|
|
|
408
|
|
|
58
|
|
||||||
Customer relationships
|
8,596
|
|
|
22,577
|
|
|
30,160
|
|
|
6,400
|
|
|
10,500
|
|
|
4,400
|
|
||||||
Trade name
|
65
|
|
|
649
|
|
|
227
|
|
|
110
|
|
|
180
|
|
|
170
|
|
||||||
Technology
|
1,636
|
|
|
5,236
|
|
|
5,739
|
|
|
2,800
|
|
|
2,300
|
|
|
3,180
|
|
||||||
Goodwill
|
4,535
|
|
|
14,070
|
|
|
21,229
|
|
|
18,575
|
|
|
15,680
|
|
|
14,081
|
|
||||||
Other assets
|
—
|
|
|
14
|
|
|
8
|
|
|
—
|
|
|
—
|
|
|
33
|
|
||||||
Total assets acquired
|
17,907
|
|
|
46,934
|
|
|
60,180
|
|
|
30,093
|
|
|
31,617
|
|
|
26,127
|
|
||||||
Accounts payable
|
(231
|
)
|
|
(737
|
)
|
|
(388
|
)
|
|
(605
|
)
|
|
(139
|
)
|
|
(219
|
)
|
||||||
Accrued expense and other
|
(1,921
|
)
|
|
(2,832
|
)
|
|
(403
|
)
|
|
(1,136
|
)
|
|
(2,108
|
)
|
|
(915
|
)
|
||||||
Deferred tax liabilities
|
—
|
|
|
(3,365
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Deferred revenue
|
(1,505
|
)
|
|
—
|
|
|
(9,389
|
)
|
|
(1,220
|
)
|
|
(5,479
|
)
|
|
(2,779
|
)
|
||||||
Total liabilities assumed
|
(3,657
|
)
|
|
(6,934
|
)
|
|
(10,180
|
)
|
|
(2,961
|
)
|
|
(7,726
|
)
|
|
(3,913
|
)
|
||||||
Total consideration
|
$
|
14,250
|
|
|
$
|
40,000
|
|
|
$
|
50,000
|
|
|
$
|
27,132
|
|
|
$
|
23,891
|
|
|
$
|
22,214
|
|
|
Fair Value Measurements at December 31, 2017
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Earnout consideration liability
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,576
|
|
|
$
|
3,576
|
|
|
Fair Value Measurements at September 30, 2018
|
||||||||||||||
|
(unaudited)
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Earnout consideration liability
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,537
|
|
|
$
|
2,537
|
|
Ending balance at December 31, 2017
|
$
|
3,576
|
|
Additions - cash earnouts
|
939
|
|
|
Settlements - cash earnouts
|
(1,978
|
)
|
|
Ending balance at September 30, 2018
|
$
|
2,537
|
|
Balance at December 31, 2017
|
$
|
154,607
|
|
Acquired in business combinations
|
11,800
|
|
|
Adjustment related to prior year business combinations
|
(15,022
|
)
|
|
Adjustment related to finalization of current year business combinations
|
6,056
|
|
|
Foreign currency translation adjustment
|
(363
|
)
|
|
Balance at September 30, 2018
|
$
|
157,078
|
|
|
Estimated Useful
Life (Years) |
|
Gross
Carrying Amount |
|
Accumulated
Amortization |
|
Net Carrying
Amount |
||||||
September 30, 2018:
|
|
|
|
|
|
|
|
||||||
Customer relationships
|
1-10
|
|
$
|
116,733
|
|
|
$
|
26,784
|
|
|
$
|
89,949
|
|
Trade name
|
1.5-7
|
|
4,009
|
|
|
3,224
|
|
|
785
|
|
|||
Developed technology
|
4-7
|
|
35,923
|
|
|
14,501
|
|
|
21,422
|
|
|||
Total intangible assets
|
|
|
$
|
156,665
|
|
|
$
|
44,509
|
|
|
$
|
112,156
|
|
|
Estimated Useful
Life (Years)
|
|
Gross
Carrying Amount
|
|
Accumulated
Amortization
|
|
Net Carrying
Amount
|
||||||
December 31, 2017:
|
|
|
|
|
|
|
|
||||||
Customer relationships
|
5-10
|
|
$
|
69,061
|
|
|
$
|
18,040
|
|
|
$
|
51,021
|
|
Trade name
|
1.5
|
|
3,431
|
|
|
2,900
|
|
|
531
|
|
|||
Developed technology
|
4-7
|
|
29,308
|
|
|
10,817
|
|
|
18,491
|
|
|||
Total intangible assets
|
|
|
$
|
101,800
|
|
|
$
|
31,757
|
|
|
$
|
70,043
|
|
|
September 30, 2018
|
|
December 31, 2017
|
Customer relationships
|
9.3
|
|
9.0
|
Trade name
|
1.7
|
|
1.5
|
Developed technology
|
6.6
|
|
6.4
|
Total weighted-average amortization period
|
8.5
|
|
8.2
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
Senior secured loans (includes unamortized discount of $2,678 and $2,668 based on an imputed interest rate of 7.1% and 7.7%, at September 30, 2018 and December 31, 2017, respectively)
|
$
|
158,228
|
|
|
$
|
111,144
|
|
Less current maturities
|
(4,330
|
)
|
|
(2,301
|
)
|
||
Total long-term debt
|
$
|
153,898
|
|
|
$
|
108,843
|
|
•
|
Incur additional indebtedness or guarantee indebtedness of others;
|
•
|
Create liens on their assets;
|
•
|
Make investments, including certain acquisitions;
|
•
|
Enter into mergers or consolidations;
|
•
|
Dispose of assets;
|
•
|
Pay dividends and make other distributions on the Company’s capital stock, and redeem and repurchase the Company’s capital stock;
|
•
|
Enter into transactions with affiliates; and
|
•
|
Prepay indebtedness or make changes to certain agreements.
|
Remaining 2018
|
$
|
1,031
|
|
2019
|
6,188
|
|
|
2020
|
8,250
|
|
|
2021
|
8,250
|
|
|
2022
|
137,187
|
|
|
Thereafter
|
—
|
|
|
Total debt maturities
|
160,906
|
|
|
Less current maturities
|
(4,330
|
)
|
|
Less unamortized debt discount
|
(2,678
|
)
|
|
Notes Payable, less current maturities and unamortized debt discount
|
$
|
153,898
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Numerator:
|
|
|
|
|
|
|
|
||||||||
Net Loss
|
$
|
(4,250
|
)
|
|
$
|
(3,506
|
)
|
|
$
|
(12,641
|
)
|
|
$
|
(14,931
|
)
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
Weighted–average common shares outstanding, basic and diluted
|
20,089,919
|
|
|
19,380,519
|
|
|
19,916,907
|
|
|
18,043,365
|
|
||||
Net loss per common share, basic and diluted
|
$
|
(0.21
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(0.63
|
)
|
|
$
|
(0.83
|
)
|
|
Number of
Restricted Shares Outstanding |
|
Weighted-Average Grant Date Fair Value
|
|||
Unvested balances at December 31, 2017
|
1,047,480
|
|
|
$
|
13.35
|
|
Awards granted
|
825,741
|
|
|
28.97
|
|
|
Awards vested
|
(398,323
|
)
|
|
16.63
|
|
|
Awards forfeited
|
(1,000
|
)
|
|
23.60
|
|
|
Unvested balances at September 30, 2018
|
1,473,898
|
|
|
$
|
21.21
|
|
|
Number of
Options Outstanding |
|
Weighted–
Average Exercise Price |
|||
Outstanding at December 31, 2017
|
549,907
|
|
|
$
|
7.36
|
|
Options granted
|
4,378
|
|
|
33.39
|
|
|
Options exercised
|
(143,706
|
)
|
|
6.12
|
|
|
Options expired
|
(73
|
)
|
|
1.79
|
|
|
Outstanding at September 30, 2018
|
410,506
|
|
|
$
|
8.08
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Cost of revenue
|
$
|
195
|
|
|
$
|
147
|
|
|
$
|
464
|
|
|
$
|
277
|
|
Research and development
|
383
|
|
|
219
|
|
|
871
|
|
|
560
|
|
||||
Sales and marketing
|
169
|
|
|
73
|
|
|
368
|
|
|
149
|
|
||||
General and administrative
|
3,034
|
|
|
1,445
|
|
|
8,677
|
|
|
6,818
|
|
||||
Total
|
$
|
3,781
|
|
|
$
|
1,884
|
|
|
$
|
10,380
|
|
|
$
|
7,804
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
||||||||
U.S.
|
$
|
30,681
|
|
|
$
|
21,468
|
|
|
$
|
83,640
|
|
|
$
|
57,093
|
|
Canada
|
1,525
|
|
|
1,186
|
|
|
4,781
|
|
|
3,265
|
|
||||
Other International
|
4,938
|
|
|
3,418
|
|
|
16,284
|
|
|
9,747
|
|
||||
Total Revenues
|
$
|
37,144
|
|
|
$
|
26,072
|
|
|
$
|
104,705
|
|
|
$
|
70,105
|
|
•
|
On March 28, 2017, the Company entered into an amendment to the Amended and Restated Technology Services Agreement with DevFactory FZ LLC ("DevFactory") to extend the initial term end date from December 31, 2017 to December 31, 2021. Additionally, the Company amended the option for either party to renew annually for
one
additional year. The effective date of the amendment is January 1, 2017.
DevFactory is an affiliate of ESW Capital LLC, which holds more than
5%
of the Company's capital stock.
The Company has an outstanding purchase commitment in
2018
for software development services pursuant to this agreement in the amount of
$3.2 million
. For years after
2018
, the purchase commitment amount for software development services will be equal to the prior year purchase commitment increased (decreased) by the percentage change in total revenue for the prior year as compared to the preceding year. For example, if
2018
total revenues increase by 10% as compared to
2017
total revenues, then the
2019
purchase commitment will increase by approximately
$0.4 million
from the
2018
purchase commitment amount to approximately
$3.6 million
. The Company purchased software development services pursuant to this agreement with DevFactory during the
three months ended September 30, 2018 and September 30, 2017
totaling
$0.8 million
and
$0.6 million
, respectively, and during the
nine months ended September 30, 2018 and September 30, 2017
, in the amount of
$2.4 million
and
$1.6 million
, respectively.
|
•
|
The Company purchased services from Crossover, Inc. ("Crossover"),
a company controlled by ESW Capital, LLC (a non-management investor)
during the
three months ended September 30, 2018 and September 30, 2017
of approximately
$0.8 million
and
$0.7 million
, respectively, and during
nine months ended September 30, 2018 and September 30, 2017
approximately
$2.4 million
and
$2.2 million
, respectively.
Crossover provides a proprietary technology system to help the Company identify, screen, select, assign, and connect with necessary resources from time to time to perform technology software development and other services throughout the Company, and track productivity of such resources.
While there are no purchase commitments with Crossover, the Company continues to use its services in
2018
.
|
•
|
our financial performance and our ability to achieve or sustain profitability or predict future results;
|
•
|
our ability to consummate and integrate acquisitions;
|
•
|
our ability to attract and retain customers;
|
•
|
our ability to deliver high-quality customer service;
|
•
|
the growth of demand for enterprise work management applications;
|
•
|
our ability to effectively manage our growth;
|
•
|
maintaining our senior management team and key personnel;
|
•
|
our ability to maintain and expand our direct sales organization;
|
•
|
the performance of our resellers;
|
•
|
our ability to obtain financing in the future on acceptable terms or at all;
|
•
|
our ability to adapt to changing market conditions and competition;
|
•
|
our ability to successfully enter new markets and manage our international expansion;
|
•
|
the operation and reliability of our third-party data centers and hosting providers;
|
•
|
our ability to manage our consultants and contractors;
|
•
|
our ability to adapt to technological change and continue to innovate;
|
•
|
economic and financial conditions;
|
•
|
our ability to integrate our applications with other software applications;
|
•
|
maintaining and expanding our relationships with third parties;
|
•
|
costs associated with defending intellectual property infringement and other claims;
|
•
|
our ability to maintain, protect and enhance our brand and intellectual property;
|
•
|
our ability to comply with privacy laws and regulations; and
|
•
|
other risk factors included under “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2017, filed with the SEC on March 9, 2018, as updated by this Quarterly Report on Form 10-Q and periodically updated as necessary in our future quarterly reports on Form 10-Q and other filings that we make with the SEC.
|
•
|
Project & Information Technology (IT) Management
. Enables users to manage their organization’s projects, professional workforce and IT costs.
|
•
|
Workflow Automation
. Enables users to streamline, optimize, automate and secure document-intensive workflow business processes across their enterprise and supply chain.
|
•
|
Digital Engagement
. Enables users to effectively engage with their customers, prospects and community via the web and mobile technologies.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
(dollars in thousands)
|
||||||||||||||
Reconciliation of Net loss to Adjusted EBITDA:
|
|
|
|
|
|
|
|
||||||||
Net Loss
|
$
|
(4,250
|
)
|
|
$
|
(3,506
|
)
|
|
$
|
(12,641
|
)
|
|
$
|
(14,931
|
)
|
Add:
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization expense
|
5,387
|
|
|
3,066
|
|
|
14,604
|
|
|
8,112
|
|
||||
Interest expense, net
|
3,118
|
|
|
2,277
|
|
|
8,755
|
|
|
4,372
|
|
||||
Loss on debt extinguishment
|
—
|
|
|
(1,634
|
)
|
|
—
|
|
|
—
|
|
||||
Other expense, net
|
744
|
|
|
130
|
|
|
965
|
|
|
260
|
|
||||
Provision for income taxes
|
735
|
|
|
406
|
|
|
2,118
|
|
|
1,553
|
|
||||
Stock-based compensation expense
|
3,781
|
|
|
1,884
|
|
|
10,380
|
|
|
7,804
|
|
||||
Acquisition-related expense
|
2,497
|
|
|
4,399
|
|
|
8,739
|
|
|
10,368
|
|
||||
Purchase accounting deferred revenue discount
|
1,052
|
|
|
1,294
|
|
|
3,470
|
|
|
3,032
|
|
||||
Adjusted EBITDA
|
$
|
13,064
|
|
|
$
|
8,316
|
|
|
$
|
36,390
|
|
|
$
|
20,570
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average ordinary shares outstanding - basic
|
20,089,919
|
|
|
19,380,519
|
|
|
19,916,907
|
|
|
18,043,365
|
|
||||
Weighted average ordinary shares outstanding - diluted
|
21,152,333
|
|
|
20,633,820
|
|
|
20,937,223
|
|
|
19,169,180
|
|
||||
Adjusted EBITDA per share - basic
|
$
|
0.65
|
|
|
$
|
0.43
|
|
|
$
|
1.83
|
|
|
$
|
1.14
|
|
Adjusted EBITDA per share - diluted
|
$
|
0.62
|
|
|
$
|
0.40
|
|
|
$
|
1.74
|
|
|
$
|
1.07
|
|
|
|
|
|
|
|
|
|
||||||||
Total revenue- plus purchase accounting deferred revenue discount
|
$
|
38,196
|
|
|
$
|
27,366
|
|
|
$
|
108,175
|
|
|
$
|
107,737
|
|
Adjusted EBITDA margin (using Total revenue plus purchase accounting deferred revenue discount)
|
34
|
%
|
|
30
|
%
|
|
34
|
%
|
|
19
|
%
|
||||
Total revenue
|
$
|
37,144
|
|
|
$
|
26,072
|
|
|
$
|
104,705
|
|
|
$
|
104,705
|
|
Adjusted EBITDA margin
|
35
|
%
|
|
32
|
%
|
|
35
|
%
|
|
20
|
%
|
•
|
Adjusted EBITDA is widely used by investors and securities analysts to measure a company’s operating performance without regard to items that can vary substantially from company to company depending upon their financing, capital structures and the method by which assets were acquired;
|
•
|
our management uses Adjusted EBITDA in conjunction with GAAP financial measures for planning purposes, in the preparation of our annual operating budget, as a measure of our operating performance, to assess the effectiveness of our business strategies and to communicate with our board of directors concerning our financial performance because Adjusted EBITDA eliminates the impact of items that we do not consider indicative of our core operating performance;
|
•
|
Adjusted EBITDA provides more consistency and comparability with our past financial performance, facilitates period-to-period comparisons of our operations and also facilitates comparisons with other companies, many of which use similar non-GAAP financial measures to supplement their GAAP results.
|
•
|
depreciation and amortization are non-cash charges, the assets being depreciated or amortized will often have to be replaced in the future and Adjusted EBITDA does not reflect cash requirements for such replacements; however, much of the depreciation and amortization currently reflected relates to amortization of acquired intangible assets as a result of business combination purchase accounting adjustments, which will not need to be replaced in the future;
|
•
|
Adjusted EBITDA may not reflect changes in, or cash requirements for, our working capital needs or contractual commitments;
|
•
|
Adjusted EBITDA does not reflect the potentially dilutive impact of stock-based compensation;
|
•
|
Adjusted EBITDA does not reflect interest or tax payments that could reduce cash available for use; and,
|
•
|
other companies, including companies in our industry, might calculate Adjusted EBITDA or similarly titled measures differently, which reduces their usefulness as comparative measures.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
Amount
|
Percent of Revenue
|
|
Amount
|
Percent of Revenue
|
|
Amount
|
Percent of Revenue
|
|
Amount
|
Percent of Revenue
|
||||||||||||||||
|
(dollars in thousands, except share and per share data)
|
||||||||||||||||||||||||||
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Subscription and support
|
$
|
33,919
|
|
|
91
|
%
|
|
$
|
23,169
|
|
|
89
|
%
|
|
$
|
94,802
|
|
|
91
|
%
|
|
$
|
60,711
|
|
|
87
|
%
|
Perpetual license
|
915
|
|
|
2
|
%
|
|
856
|
|
|
3
|
%
|
|
3,224
|
|
|
3
|
%
|
|
3,296
|
|
|
5
|
%
|
||||
Total product revenue
|
34,834
|
|
|
93
|
%
|
|
24,025
|
|
|
92
|
%
|
|
98,026
|
|
|
94
|
%
|
|
64,007
|
|
|
92
|
%
|
||||
Professional services
|
2,310
|
|
|
7
|
%
|
|
2,047
|
|
|
8
|
%
|
|
6,679
|
|
|
6
|
%
|
|
6,098
|
|
|
8
|
%
|
||||
Total revenue
|
37,144
|
|
|
100
|
%
|
|
26,072
|
|
|
100
|
%
|
|
104,705
|
|
|
100
|
%
|
|
70,105
|
|
|
100
|
%
|
||||
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Subscription and support
(1)(3)
|
10,566
|
|
|
28
|
%
|
|
7,737
|
|
|
30
|
%
|
|
29,395
|
|
|
28
|
%
|
|
20,306
|
|
|
29
|
%
|
||||
Professional services
(1)
|
1,517
|
|
|
5
|
%
|
|
1,376
|
|
|
5
|
%
|
|
4,182
|
|
|
4
|
%
|
|
3,838
|
|
|
5
|
%
|
||||
Total cost of revenue
|
12,083
|
|
|
33
|
%
|
|
9,113
|
|
|
35
|
%
|
|
33,577
|
|
|
32
|
%
|
|
24,144
|
|
|
34
|
%
|
||||
Gross profit
|
25,061
|
|
|
67
|
%
|
|
16,959
|
|
|
65
|
%
|
|
71,128
|
|
|
68
|
%
|
|
45,961
|
|
|
66
|
%
|
||||
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Sales and marketing
(1)
|
5,299
|
|
|
14
|
%
|
|
4,258
|
|
|
16
|
%
|
|
14,955
|
|
|
14
|
%
|
|
11,516
|
|
|
16
|
%
|
||||
Research and development
(1)
|
5,400
|
|
|
15
|
%
|
|
4,092
|
|
|
16
|
%
|
|
15,577
|
|
|
15
|
%
|
|
11,572
|
|
|
17
|
%
|
||||
Refundable Canadian tax credits
|
(99
|
)
|
|
—
|
%
|
|
(195
|
)
|
|
(1
|
)%
|
|
(404
|
)
|
|
—
|
%
|
|
(424
|
)
|
|
(1
|
)%
|
||||
General and administrative
(1)(2)
|
8,011
|
|
|
22
|
%
|
|
5,084
|
|
|
19
|
%
|
|
23,475
|
|
|
22
|
%
|
|
17,564
|
|
|
25
|
%
|
||||
Depreciation and amortization
|
3,606
|
|
|
10
|
%
|
|
1,648
|
|
|
6
|
%
|
|
9,589
|
|
|
9
|
%
|
|
4,111
|
|
|
6
|
%
|
||||
Acquisition-related expenses
|
2,497
|
|
|
6
|
%
|
|
4,399
|
|
|
18
|
%
|
|
8,739
|
|
|
9
|
%
|
|
10,368
|
|
|
15
|
%
|
||||
Total operating expenses
|
24,714
|
|
|
67
|
%
|
|
19,286
|
|
|
74
|
%
|
|
71,931
|
|
|
69
|
%
|
|
54,707
|
|
|
78
|
%
|
||||
Gain (loss) from operations
|
347
|
|
|
—
|
%
|
|
(2,327
|
)
|
|
(9
|
)%
|
|
(803
|
)
|
|
(1
|
)%
|
|
(8,746
|
)
|
|
(12
|
)%
|
||||
Other Expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense, net
|
(3,118
|
)
|
|
(8
|
)%
|
|
(2,277
|
)
|
|
(9
|
)%
|
|
(8,755
|
)
|
|
(8
|
)%
|
|
(4,372
|
)
|
|
(6
|
)%
|
||||
Loss on debt extinguishment
|
—
|
|
|
—
|
%
|
|
1,634
|
|
|
6
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
||||
Other income (expense), net
|
(744
|
)
|
|
(2
|
)%
|
|
(130
|
)
|
|
—
|
%
|
|
(965
|
)
|
|
(1
|
)%
|
|
(260
|
)
|
|
(1
|
)%
|
||||
Total other expense
|
(3,862
|
)
|
|
(10
|
)%
|
|
(773
|
)
|
|
(3
|
)%
|
|
(9,720
|
)
|
|
(9
|
)%
|
|
(4,632
|
)
|
|
(7
|
)%
|
||||
Loss before provision for income taxes
|
(3,515
|
)
|
|
(10
|
)%
|
|
(3,100
|
)
|
|
(12
|
)%
|
|
(10,523
|
)
|
|
(10
|
)%
|
|
(13,378
|
)
|
|
(19
|
)%
|
||||
Provision for income taxes
|
(735
|
)
|
|
(1
|
)%
|
|
(406
|
)
|
|
(1
|
)%
|
|
(2,118
|
)
|
|
(2
|
)%
|
|
(1,553
|
)
|
|
(2
|
)%
|
||||
Net loss
|
$
|
(4,250
|
)
|
|
(11
|
)%
|
|
$
|
(3,506
|
)
|
|
(13
|
)%
|
|
$
|
(12,641
|
)
|
|
(12
|
)%
|
|
$
|
(14,931
|
)
|
|
(21
|
)%
|
Net loss per common share, basic and diluted
|
$
|
(0.21
|
)
|
|
|
|
$
|
(0.18
|
)
|
|
|
|
$
|
(0.63
|
)
|
|
|
|
$
|
(0.83
|
)
|
|
|
||||
Weighted-average common shares outstanding, basic and diluted
|
20,089,919
|
|
|
|
|
19,380,519
|
|
|
|
|
19,916,907
|
|
|
|
|
18,043,365
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(1) Includes stock-based compensation detailed under Share-based Compensation in Note 9 — Stockholders' Equity.
|
|||||||||||||||||||||||||||
(2)
Includes General and administrative stock-based compensation of $3,034 and $1,445 for the three months and $8,677 and $6,818 for the nine months ended September 30, 2018 and September 30, 2017, respectively. General and administrative expense excluding stock-based compensation as a percentage of total revenues is 13% and 14% for the three months and 14% and 15% for the nine months ended September 30, 2018 and September 30, 2017, respectively.
|
|||||||||||||||||||||||||||
(3)
Includes depreciation and amortization of $1,781 and $1,418 for the three months ended September 30, 2018 and September 30, 2017, respectively, and $5,015 and $4,001 for the nine months ended September 30, 2018 and September 30, 2017, respectively.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
% Change
|
|
2018
|
|
2017
|
|
% Change
|
||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription and support
|
$
|
33,919
|
|
|
$
|
23,169
|
|
|
46
|
%
|
|
$
|
94,802
|
|
|
$
|
60,711
|
|
|
56
|
%
|
Perpetual license
|
915
|
|
|
856
|
|
|
7
|
%
|
|
3,224
|
|
|
3,296
|
|
|
(2
|
)%
|
||||
Total product revenue
|
34,834
|
|
|
24,025
|
|
|
45
|
%
|
|
98,026
|
|
|
64,007
|
|
|
53
|
%
|
||||
Professional services
|
2,310
|
|
|
2,047
|
|
|
13
|
%
|
|
6,679
|
|
|
6,098
|
|
|
10
|
%
|
||||
Total revenue
|
$
|
37,144
|
|
|
$
|
26,072
|
|
|
42
|
%
|
|
$
|
104,705
|
|
|
$
|
70,105
|
|
|
49
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Percentage of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription and support
|
91
|
%
|
|
89
|
%
|
|
|
|
91
|
%
|
|
87
|
%
|
|
|
||||||
Perpetual license
|
2
|
%
|
|
3
|
%
|
|
|
|
3
|
%
|
|
5
|
%
|
|
|
||||||
Total product revenue
|
93
|
%
|
|
92
|
%
|
|
|
|
94
|
%
|
|
92
|
%
|
|
|
||||||
Professional services
|
7
|
%
|
|
8
|
%
|
|
|
|
6
|
%
|
|
8
|
%
|
|
|
||||||
Total revenue
|
100
|
%
|
|
100
|
%
|
|
|
|
100
|
%
|
|
100
|
%
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
% Change
|
|
2018
|
|
2017
|
|
% Change
|
||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription and support
(1)
|
$
|
10,566
|
|
|
$
|
7,737
|
|
|
37
|
%
|
|
$
|
29,395
|
|
|
$
|
20,306
|
|
|
45
|
%
|
Professional services
|
1,517
|
|
|
1,376
|
|
|
10
|
%
|
|
4,182
|
|
|
3,838
|
|
|
9
|
%
|
||||
Total cost of revenue
|
12,083
|
|
|
9,113
|
|
|
33
|
%
|
|
33,577
|
|
|
24,144
|
|
|
39
|
%
|
||||
Gross profit
|
$
|
25,061
|
|
|
$
|
16,959
|
|
|
48
|
%
|
|
$
|
71,128
|
|
|
$
|
45,961
|
|
|
55
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Percentage of total revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription and support
(1)
|
28
|
%
|
|
30
|
%
|
|
|
|
28
|
%
|
|
29
|
%
|
|
|
||||||
Professional services
|
5
|
%
|
|
5
|
%
|
|
|
|
4
|
%
|
|
5
|
%
|
|
|
||||||
Total cost of revenue
|
33
|
%
|
|
35
|
%
|
|
|
|
32
|
%
|
|
34
|
%
|
|
|
||||||
Gross profit
|
67
|
%
|
|
65
|
%
|
|
|
|
68
|
%
|
|
66
|
%
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(1)
Includes depreciation, amortization and stock compensation expense as follows:
|
|
|
|
|
|||||||||||||||||
Depreciation
|
$
|
406
|
|
|
$
|
443
|
|
|
|
|
$
|
1,269
|
|
|
$
|
1,461
|
|
|
|
||
Amortization
|
$
|
1,375
|
|
|
$
|
975
|
|
|
|
|
$
|
3,746
|
|
|
$
|
2,540
|
|
|
|
||
Stock Compensation
|
$
|
195
|
|
|
$
|
147
|
|
|
|
|
$
|
464
|
|
|
$
|
277
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
% Change
|
|
2018
|
|
2017
|
|
% Change
|
||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
Sales and marketing
(1)
|
$
|
5,299
|
|
|
$
|
4,258
|
|
|
24
|
%
|
|
$
|
14,955
|
|
|
$
|
11,516
|
|
|
30
|
%
|
Percentage of total revenue
|
14
|
%
|
|
16
|
%
|
|
|
|
14
|
%
|
|
16
|
%
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(1)
Includes stock compensation expense as follows:
|
|
|
|
|
|||||||||||||||||
Stock Compensation
|
$
|
169
|
|
|
$
|
73
|
|
|
|
|
$
|
368
|
|
|
$
|
149
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
% Change
|
|
2018
|
|
2017
|
|
% Change
|
||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
Research and development
(1)
|
$
|
5,400
|
|
|
$
|
4,092
|
|
|
32
|
%
|
|
$
|
15,577
|
|
|
$
|
11,572
|
|
|
35
|
%
|
Refundable Canadian tax credits
|
(99
|
)
|
|
(195
|
)
|
|
(49
|
)%
|
|
(404
|
)
|
|
(424
|
)
|
|
(5
|
)%
|
||||
Total research and development
|
$
|
5,301
|
|
|
$
|
3,897
|
|
|
36
|
%
|
|
$
|
15,173
|
|
|
$
|
11,148
|
|
|
36
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Percentage of total revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Research and development
|
15
|
%
|
|
16
|
%
|
|
|
|
15
|
%
|
|
17
|
%
|
|
|
||||||
Refundable Canadian tax credits
|
—
|
%
|
|
(1
|
)%
|
|
|
|
—
|
%
|
|
(1
|
)%
|
|
|
||||||
Total research and development
|
15
|
%
|
|
15
|
%
|
|
|
|
15
|
%
|
|
16
|
%
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(1)
Includes stock compensation expense as follows:
|
|
|
|
|
|||||||||||||||||
Stock Compensation
|
$
|
383
|
|
|
$
|
219
|
|
|
|
|
$
|
871
|
|
|
$
|
560
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
% Change
|
|
2018
|
|
2017
|
|
% Change
|
||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
General and administrative
(1)
|
$
|
8,011
|
|
|
$
|
5,084
|
|
|
58
|
%
|
|
$
|
23,475
|
|
|
$
|
17,564
|
|
|
34
|
%
|
Percentage of total revenue
|
22
|
%
|
|
19
|
%
|
|
|
|
22
|
%
|
|
25
|
%
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(1)
Includes stock compensation expense as follows:
|
|
|
|
|
|||||||||||||||||
Stock Compensation
|
$
|
3,034
|
|
|
$
|
1,445
|
|
|
|
|
$
|
8,677
|
|
|
$
|
6,818
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
% Change
|
|
2018
|
|
2017
|
|
% Change
|
||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
Depreciation and amortization:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation
|
$
|
137
|
|
|
$
|
130
|
|
|
5
|
%
|
|
$
|
390
|
|
|
$
|
366
|
|
|
7
|
%
|
Amortization
|
3,469
|
|
|
1,518
|
|
|
129
|
%
|
|
9,199
|
|
|
3,745
|
|
|
146
|
%
|
||||
Total depreciation and amortization
|
$
|
3,606
|
|
|
$
|
1,648
|
|
|
119
|
%
|
|
$
|
9,589
|
|
|
$
|
4,111
|
|
|
133
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Percentage of total revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation
|
1
|
%
|
|
—
|
%
|
|
|
|
—
|
%
|
|
1
|
%
|
|
|
||||||
Amortization
|
9
|
%
|
|
6
|
%
|
|
|
|
9
|
%
|
|
5
|
%
|
|
|
||||||
Total depreciation and amortization
|
10
|
%
|
|
6
|
%
|
|
|
|
9
|
%
|
|
6
|
%
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
% Change
|
|
2018
|
|
2017
|
|
% Change
|
||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
Acquisition-related expenses
|
$
|
2,497
|
|
|
$
|
4,399
|
|
|
(43
|
)%
|
|
$
|
8,739
|
|
|
$
|
10,368
|
|
|
(16
|
)%
|
Percentage of total revenue
|
6
|
%
|
|
18
|
%
|
|
|
|
9
|
%
|
|
15
|
%
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
% Change
|
|
2018
|
|
2017
|
|
% Change
|
||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
Other expense:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense, net
|
$
|
(3,118
|
)
|
|
$
|
(2,277
|
)
|
|
37
|
%
|
|
$
|
(8,755
|
)
|
|
$
|
(4,372
|
)
|
|
100
|
%
|
Loss on debt extinguishment
|
—
|
|
|
1,634
|
|
|
(100
|
)%
|
|
—
|
|
|
—
|
|
|
NA
|
|
||||
Other income (expense), net
|
(744
|
)
|
|
(130
|
)
|
|
472
|
%
|
|
(965
|
)
|
|
(260
|
)
|
|
271
|
%
|
||||
Total other expense
|
$
|
(3,862
|
)
|
|
$
|
(773
|
)
|
|
400
|
%
|
|
$
|
(9,720
|
)
|
|
$
|
(4,632
|
)
|
|
110
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Percentage of total revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense, net
|
(8
|
)%
|
|
(9
|
)%
|
|
|
|
(8
|
)%
|
|
(6
|
)%
|
|
|
||||||
Loss on debt extinguishment
|
—
|
%
|
|
6
|
%
|
|
|
|
—
|
%
|
|
—
|
%
|
|
|
||||||
Other income (expense), net
|
(2
|
)%
|
|
—
|
%
|
|
|
|
(1
|
)%
|
|
(1
|
)%
|
|
|
||||||
Total other expense
|
(10
|
)%
|
|
(3
|
)%
|
|
|
|
(9
|
)%
|
|
(7
|
)%
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
% Change
|
|
2018
|
|
2017
|
|
% Change
|
||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
Provision for income taxes
|
$
|
(735
|
)
|
|
$
|
(406
|
)
|
|
81
|
%
|
|
$
|
(2,118
|
)
|
|
$
|
(1,553
|
)
|
|
36
|
%
|
Percentage of total revenue
|
(1
|
)%
|
|
(1
|
)%
|
|
|
|
(2
|
)%
|
|
(2
|
)%
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
2018
|
|
2017
|
||||
|
(dollars in thousands)
|
||||||
Consolidated Statements of Cash Flow Data:
|
|
|
|
||||
Net cash provided by operating activities
|
$
|
4,797
|
|
|
$
|
5,808
|
|
Net cash used in investing activities
|
(48,493
|
)
|
|
(61,606
|
)
|
||
Net cash provided by financing activities
|
37,497
|
|
|
79,534
|
|
||
Effect of exchange rate fluctuations on cash
|
(38
|
)
|
|
482
|
|
||
Change in cash and cash equivalents
|
(6,237
|
)
|
|
24,218
|
|
||
Cash and cash equivalents, beginning of period
|
22,326
|
|
|
28,758
|
|
||
Cash and cash equivalents, end of period
|
$
|
16,089
|
|
|
$
|
52,976
|
|
•
|
sell, lease, license or otherwise dispose of assets;
|
•
|
undergo a change in control;
|
•
|
consolidate or merge with or into other entities;
|
•
|
make or own loans, investments and acquisitions;
|
•
|
create, incur or assume guarantees in respect of obligations of other persons;
|
•
|
create, incur or assume liens and other encumbrances; or
|
•
|
pay dividends or make distributions on, or purchase or redeem, our capital stock.
|
Exhibit Number
|
|
Exhibit Description
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
101.INS***
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH***
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
101.CAL***
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
101.DEF***
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
101.LAB***
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
101.PRE***
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
*
|
Filed herewith.
|
**
|
Furnished herewith.
|
***
|
The financial information contained in these XBRL documents is unaudited and these are not the official publicly filed financial statements of Upland Software, Inc. Investors should continue to rely on the official filed version of the furnished documents and not rely on this information in making investment decisions. In accordance with Rule 402 of Regulation S-T, the information in these exhibits shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
|
|
UPLAND SOFTWARE, INC.
|
Dated: November 9, 2018
|
/s/ Michael D. Hill
|
|
Michael D. Hill
|
|
Chief Financial Officer
|
Date
|
Installment Amount
|
December 31, 2018
|
$1,366,718.75
|
March 31, 2019
|
$1,366,718.75
|
June 30, 2019
|
$1,366,718.75
|
September 30, 2019
|
$1,366,718.75
|
December 31, 2019
|
$1,366,718.75
|
March 31, 2020
|
$1,366,718.75
|
June 30, 2020
|
$1,366,718.75
|
September 30, 2020
|
$1,366,718.75
|
December 31, 2020
|
$2,733,437.50
|
March 31, 2021
|
$2,733,437.50
|
June 30, 2021
|
$2,733,437.50
|
September 30, 2021
|
$2,733,437.50
|
December 31, 2021
|
$2,733,437.50
|
March 31, 2022
|
$2,733,437.50
|
June 30, 2022
|
$2,733,437.50
|
Date
|
Installment Amount
|
December 31, 2018
|
$32,695.31
|
March 31, 2019
|
$32,695.31
|
June 30, 2019
|
$32,695.31
|
September 30, 2019
|
$32,695.31
|
December 31, 2019
|
$32,695.31
|
March 31, 2020
|
$32,695.31
|
June 30, 2020
|
$32,695.31
|
September 30, 2020
|
$32,695.31
|
December 31, 2020
|
$65,390.63
|
March 31, 2021
|
$65,390.63
|
June 30, 2021
|
$65,390.63
|
September 30, 2021
|
$65,390.63
|
December 31, 2021
|
$65,390.63
|
March 31, 2022
|
$65,390.63
|
June 30, 2022
|
$65,390.63
|
Applicable Date
|
Applicable Ratio
|
September 30, 2018
|
4.25 to 1.00
|
December 31, 2018
|
4.75 to 1.00
|
March 31, 2019
|
4.75 to 1.00
|
June 30, 2019
|
4.75 to 1.00
|
September 30, 2019
|
4.75 to 1.00
|
December 31, 2019
|
4.50 to 1.00
|
March 31, 2020
|
4.50 to 1.00
|
June 30, 2020
|
4.50 to 1.00
|
September 30, 2020
|
4.25 to 1.00
|
December 31, 2020
|
4.25 to 1.00
|
March 31, 2021
|
4.25 to 1.00
|
June 30, 2021
|
4.00 to 1.00
|
September 30, 2021
|
4.00 to 1.00
|
December 31, 2021
|
4.00 to 1.00
|
March 31, 2022 and each June 30, September 30, December 31, and March 31 thereafter
|
3.75 to 1.00
|
Level
|
Leverage
Ratio Calculation |
Applicable Margin Relative to Base
Rate Loans (the " Base Rate Margin ") |
Applicable Margin
Relative to Non-Base Rate Loans (the " Non-Base Rate Margin ") |
I
|
If the Leverage Ratio is less than 3.50:1.0
|
2.75 percentage points
|
3.75 percentage points
|
II
|
If the Leverage Ratio is greater than or equal to 3.50:1.00
|
3.00 percentage points
|
4.00 percentage points
|
PARENT AND A US BORROWER
:
|
UPLAND SOFTWARE, INC.
,
a Delaware corporation By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Chief Financial Officer
|
US BORROWERS
:
|
UPLAND SOFTWARE I, INC.
,
a Delaware corporation By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Secretary
|
|
UPLAND SOFTWARE II, LLC
,
a Delaware limited liability company By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Secretary
|
|
UPLAND SOFTWARE IV, LLC
,
a Nebraska limited liability company By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Secretary
|
|
UPLAND SOFTWARE V, INC.
,
a Delaware corporation By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Secretary
|
|
UPLAND SOFTWARE VI, LLC
,
a New Jersey limited liability company By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Secretary
|
|
UPLAND SOFTWARE VII, LLC
,
a Delaware limited liability company By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Secretary
|
|
UPLAND IX, LLC
,
a Delaware limited liability company By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Secretary
|
|
ULTRIVA, LLC
,
a California limited liability company By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Secretary
|
|
ADVANCED PROCESSING & IMAGING, INC.
,
a Florida corporation By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Secretary
|
|
OMTOOL, LTD.
,
a Delaware corporation By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Secretary
|
|
RIGHTANSWERS, INC.
,
a Delaware corporation By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Secretary
|
|
WATERFALL INTERNATIONAL INC.
,
a Delaware corporation By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Secretary
|
|
QVIDIAN CORPORATION
,
a Delaware corporation By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Secretary
|
|
INTERFAX US INC.
,
a Delaware corporation By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Secretary
|
|
REFERENCES-ONLINE, INC.
,
a Colorado corporation By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Secretary
|
|
BOULDER LOGIC, LLC
,
a Colorado limited liability company By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Secretary
|
CANADIAN BORROWER
:
|
UPLAND SOFTWARE INC. / LOGICIELS UPLAND INC.
,
a Canadian federal corporation By: /s/ Michael D. Hill Name: Michael D. Hill
Title: Secretary
|
|
WELLS FARGO BANK, NATIONAL ASSOCIATION
, a national banking association, as Agent, US Agent and as a Lender
By: /s/ Tiffany Ormon Name: Tiffany Ormon
Title: Managing Director
|
|
WELLS FARGO CAPITAL FINANCE CORPORATION CANADA
, an Ontario corporation, as Canadian Agent and as a Lender
By: /s/ David G. Phillips Name: David G. Phillips
Title: Senior Vice President, Credit Officer Canada, Wells Fargo Capital Finance Corporation Canada
|
|
CIT BANK, N.A.
, a national banking association, as a Lender
By: /s/ Sherryn Reckin Name: Sherryn Reckin
Title: Director
|
|
STRATEGIC CREDIT PARTNERS II, LLC
, as a Lender
By: /s/ Craig Transue Name: Craig Transue
Title: Authorized Signatory
|
|
GOLDMAN SACHS BANK USA
, as a Lender
By: /s/ Justin Betzen Name: Justin Betzen
Title: Authorized Signatory
|
|
REGIONS BANK
, as a Lender
By: /s/ H. Glenn Little Name: H. Gelnn Little
Title: MD
|
|
CITIZENS BANK, N.A.
, as a Lender
By: /s/ Jason Crowley Name: Jason Crowley
Title: Vice President
|
|
AC LOAN SOURCING LTD
,
By: Allianz Global Investors U.S. LLC, as Manager
By: /s/ Thomas E. Bancroft Name: Thomas E. Bancroft
Title: Portfolio Manager
|
|
HSBC BANK USA, NATIONAL ASSOCIATION
, as a Lender
By: /s/ Andrew Laughlin Name: Andrew Laughlin
Title: Senior Corporate Banking Manager
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Upland Software, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal controls over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
November 9, 2018
|
|
/s/ John T. McDonald
|
John T. McDonald
|
Chief Executive Officer
|
(Principal Executive Officer)
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Upland Software, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal controls over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ Michael D. Hill
|
Michael D. Hill
|
Chief Financial Officer
|
(Principal Financial Officer)
|
/s/ John T. McDonald
|
John T. McDonald
|
Chief Executive Officer
|
/s/ Michael D. Hill
|
Michael D. Hill
|
Chief Financial Officer
|