UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
____________________________________________________
FORM 8-K
____________________________________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 9, 2018
____________________________________________________
CHANNELADVISOR CORPORATION
(Exact name of registrant as specified in its charter)
____________________________________________________
Delaware | 001-35940 | 56-2257867 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||
3025 Carrington Mill Boulevard
Morrisville, NC 27560
(Address of principal executive offices, including zip code)
(919) 228-4700
(Registrant's telephone number, including area code)
(Former name or former address, if changed since last report)
____________________________________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company x
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. x
Item 2.02 Results of Operations and Financial Condition.
On August 9, 2018, ChannelAdvisor Corporation (the “Registrant”) issued a press release announcing its financial results for the quarter ended June 30, 2018. A copy of the press release is attached hereto as Exhibit 99.1 and incorporated by reference herein.
In accordance with General Instruction B.2. of Form 8-K, the information in this Item 2.02, and Exhibit 99.1 hereto, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference in any of the Registrant's filings under the Securities Act of 1933, as amended, or the Exchange Act, whether made before or after the date hereof, regardless of any incorporation language in such a filing, except as expressly set forth by specific reference in such a filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Exhibit Number | Exhibit Description |
99.1 | |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
CHANNELADVISOR CORPORATION | |||
By: | /s/ Mark E. Cook | ||
Date: | August 9, 2018 | Mark E. Cook | |
Chief Financial Officer | |||
Exhibit 99.1
ChannelAdvisor Announces Second Quarter 2018 Financial Results
Revenue of $32.7 million increases 9 percent year-over-year and exceeds guidance
GAAP net loss of $(2.8) million
Adjusted EBITDA of $1.1 million exceeds guidance
Research Triangle Park, NC - August 9, 2018 - ChannelAdvisor Corporation (NYSE: ECOM), a leading provider of cloud-based e-commerce solutions that enable retailers and brands to increase global sales, today announced its financial results for the quarter ended June 30, 2018.
"We were pleased with our results in the second quarter. We enjoyed continued momentum from expanding strategic partnerships, and improved efficiency allowed us to deliver margin improvement faster than anticipated. Continued strength in GMV makes us optimistic about our outlook for the remainder of the year," said David Spitz, CEO of ChannelAdvisor.
Second Quarter 2018 Financial Results
• | Total revenue was $32.7 million for the second quarter of 2018, an increase of 9 percent compared with total revenue of $30.0 million for the second quarter of 2017. |
• | GAAP net loss was $(2.8) million for the second quarter of 2018 compared with GAAP net loss of
$(4.0) million for the second quarter of 2017. GAAP net loss per share was $(0.10) for the second quarter of 2018, based on 27.2 million weighted average shares outstanding, compared with GAAP net loss per share of $(0.15) for the year-ago period, based on 26.4 million weighted average shares then outstanding. |
• | Non-GAAP net loss, which excludes non-cash stock-based compensation, was $(0.4) million for the second quarter of 2018 compared with a non-GAAP net loss of $(0.6) million for the second quarter of 2017. |
• | Adjusted EBITDA, a non-GAAP measure, was $1.1 million for both the second quarters of 2018 and 2017. Adjusted EBITDA for both the second quarters of 2018 and 2017 excludes depreciation, amortization, income tax expense, interest income (expense) and stock-based compensation expense. |
• | Cash and cash equivalents as of June 30, 2018 totaled $50.9 million, compared with $53.4 million as of December 31, 2017. |
Recent Business Highlights
• | Average revenue per customer, calculated on a trailing twelve-month basis, increased 10 percent to $45,029 for the twelve months ended June 30, 2018, compared with $41,029 for the twelve months ended June 30, 2017. Total customer count was 2,829 at the end of the second quarter of 2018, compared with 2,906 customers at the end of the second quarter of 2017. |
• | Fixed subscription fees were 76 percent of total revenue and variable subscription fees were 24 percent of total revenue for the second quarter of 2018. This compares to 75 percent and 25 percent, respectively, for the second quarter of 2017. |
• | Added new customers during the second quarter of 2018, including Keurig, Lenovo and Mondelez International and significantly expanded relationship with Xerox. |
• | In August, ChannelAdvisor announced an expanded strategic alliance with Google to support its new program, Shopping Actions. With the addition of Shopping Actions support to ChannelAdvisor’s suite of Google retail solutions, brands and retailers can now leverage the ChannelAdvisor platform to list, manage, promote and sell their products across Google’s surfaces. |
Financial Outlook
Based on information available as of today, ChannelAdvisor is issuing the following guidance for the third quarter and full year 2018:
Third Quarter 2018
• | Total revenue between $31.4 million and $31.8 million. |
• | Adjusted EBITDA between $0.5 million and $0.9 million. |
• | Stock-based compensation expense between $3.0 million and $3.4 million. |
• | Weighted average shares outstanding of 27.3 million. |
Exhibit 99.1
Full Year 2018
• | Total revenue between $130.5 million and $131.5 million. |
• | Adjusted EBITDA between $7.8 million and $8.8 million. |
• | Stock-based compensation expense between $11.1 million and $11.6 million. |
• | Weighted average shares outstanding of 27.2 million. |
Refer to the "Adjusted EBITDA Guidance Reconciliation" table included with the financial tables at the end of this release for the reconciliation to the most comparable GAAP financial measure.
Conference Call Information
What: | ChannelAdvisor Second Quarter 2018 Financial Results Conference Call |
When: | Thursday, August 9, 2018 |
Time: | 4:30 p.m. ET |
Live Call: | (855) 638-4821, Passcode 3092579, Domestic |
(704) 288-0612, Passcode 3092579, International | |
Webcast: | http://ir.channeladvisor.com (live and replay) |
Key Financial and Operating Metrics
Average revenue per customer is revenue for a particular period divided by the average monthly number of customers during the period, which is calculated by taking the sum of the number of customers at the end of each month in the period and dividing by the number of months in the period.
Number of customers includes all customers who subscribe to at least one of the company's solutions.
Non-GAAP Financial Measures
This press release contains the following non-GAAP financial measures: non-GAAP net loss and adjusted EBITDA.
ChannelAdvisor believes that these non-GAAP measures of financial results provide useful information to management and investors relating to ChannelAdvisor’s financial condition and results of operations. The company’s management uses these non-GAAP measures to compare the company’s performance to that of prior periods for trend analyses, and for budgeting and planning purposes. The company 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 the company’s financial measures with other software companies, many of which present similar non-GAAP financial measures to investors, and that it allows for greater transparency with respect to key metrics used by management in its financial and operational decision-making.
Management of the company does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant expenses that are required by GAAP to be recorded in the company’s financial statements. In order to compensate for these limitations, management presents non-GAAP financial measures together with GAAP results. Non-GAAP measures should be considered in addition to results and guidance prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. Reconciliation tables of the most comparable GAAP financial measures to the non-GAAP financial measures used in this press release are included with the financial tables at the end of this release. ChannelAdvisor urges investors to review the reconciliation and not to rely on any single financial measure to evaluate the company’s business. In addition, other companies, including companies in our industry, may calculate similarly named non-GAAP measures differently than we do, which limits their usefulness in comparing our financial results with theirs.
About ChannelAdvisor
ChannelAdvisor (NYSE: ECOM) is a leading e-commerce cloud platform whose mission is to connect and optimize the world’s commerce. For nearly two decades, ChannelAdvisor has helped retailers and brands worldwide improve their online performance by expanding sales channels, connecting with consumers around the world, optimizing their operations for peak performance and providing actionable analytics to improve competitiveness. Thousands of customers depend on ChannelAdvisor to securely power their sales and optimize fulfillment on channels such as Amazon, eBay, Facebook, Google, Walmart and hundreds more. For more information, visit channeladvisor.com.
Exhibit 99.1
Cautionary Language Concerning Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to, statements regarding our financial outlook and guidance and expectations regarding our growth and that of the e-commerce industry. These forward-looking statements are made as of the date of this release and are based on current expectations, estimates, forecasts and projections, as well as the current beliefs and assumptions of management. Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond ChannelAdvisor’s control. ChannelAdvisor’s actual results could differ materially from those stated or implied in forward-looking statements due to a number of factors, including but not limited to, risks detailed in ChannelAdvisor’s Annual Report on Form 10-K for the year ended December 31, 2017 and its Quarterly Report on Form 10-Q that will be filed for the quarter ended June 30, 2018, as well as other documents that may be filed by the company from time to time with the Securities and Exchange Commission. These documents are available on the ‘SEC Filings’ section of the Investor Relations page of our website at http://ir.channeladvisor.com. In particular, the following factors, among others, could cause results to differ materially from those expressed or implied by such forward-looking statements: our reliance for a significant portion of our revenue on sales by our customers on the Amazon and eBay marketplaces and through advertisements on Google; our ability to respond to rapid changes in channel technologies or requirements; our ability to compete successfully against current and future competitors, which could include the channels themselves; our reliance in part on a pricing model under which a portion of the subscription fees we receive from customers is variable, based upon the amount of transaction volume that those customers process through our platform; our reliance on non-redundant data centers and cloud computing providers to deliver our SaaS solutions; the potential that the e-commerce market does not grow, or grows more slowly than we expect, particularly on the channels that our solutions support; challenges and risks associated with our increasing international operations; and security or privacy breaches. The forward-looking statements included in this press release represent ChannelAdvisor’s views as of the date of this press release. ChannelAdvisor undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Accordingly, these forward-looking statements should not be relied upon as representing ChannelAdvisor’s views as of any date subsequent to the date of this press release.
###
Investor Contact:
Traci Mangini
ChannelAdvisor Corporation
traci.mangini@channeladvisor.com
919-228-4886
Media Contact:
Ashley Yakopec
ChannelAdvisor Corporation
ashley.yakopec@channeladvisor.com
919-249-9848
ChannelAdvisor Corporation and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands, except share and per share data)
June 30, 2018 | December 31, 2017 | ||||||
(unaudited) | |||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 50,912 | $ | 53,422 | |||
Accounts receivable, net of allowance of $607 and $609 as of June 30, 2018 and December 31, 2017, respectively | 21,210 | 27,452 | |||||
Prepaid expenses and other current assets | 14,384 | 16,462 | |||||
Total current assets | 86,506 | 97,336 | |||||
Property and equipment, net | 12,871 | 10,877 | |||||
Goodwill | 23,486 | 23,486 | |||||
Intangible assets, net | 2,198 | 2,503 | |||||
Deferred contract costs, net of current portion | 9,235 | — | |||||
Long-term deferred tax assets, net | 4,792 | 5,550 | |||||
Other assets | 1,342 | 759 | |||||
Total assets | $ | 140,430 | $ | 140,511 | |||
Liabilities and stockholders' equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 4,892 | $ | 7,243 | |||
Accrued expenses | 12,022 | 12,611 | |||||
Deferred revenue | 26,023 | 27,143 | |||||
Other current liabilities | 4,410 | 4,477 | |||||
Total current liabilities | 47,347 | 51,474 | |||||
Long-term capital leases, net of current portion | 1,555 | 641 | |||||
Lease incentive obligation | 2,541 | 3,328 | |||||
Other long-term liabilities | 2,561 | 3,157 | |||||
Total liabilities | 54,004 | 58,600 | |||||
Commitments and contingencies | |||||||
Stockholders' equity: | |||||||
Preferred stock, $0.001 par value, 5,000,000 shares authorized, no shares issued and outstanding as of June 30, 2018 and December 31, 2017 | — | — | |||||
Common stock, $0.001 par value, 100,000,000 shares authorized, 27,278,649 and 26,601,626 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively | 27 | 27 | |||||
Additional paid-in capital | 266,222 | 262,805 | |||||
Accumulated other comprehensive loss | (1,271 | ) | (789 | ) | |||
Accumulated deficit | (178,552 | ) | (180,132 | ) | |||
Total stockholders' equity | 86,426 | 81,911 | |||||
Total liabilities and stockholders' equity | $ | 140,430 | $ | 140,511 | |||
ChannelAdvisor Corporation and Subsidiaries
Unaudited Condensed Consolidated Statements of Operations
(in thousands, except share and per share data)
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Revenue | $ | 32,660 | $ | 30,004 | $ | 64,105 | $ | 58,333 | |||||||
Cost of revenue (1) (2) (3) | 6,975 | 7,144 | 14,328 | 14,840 | |||||||||||
Gross profit | 25,685 | 22,860 | 49,777 | 43,493 | |||||||||||
Operating expenses (1) (2): | |||||||||||||||
Sales and marketing (3) | 15,974 | 15,003 | 30,864 | 30,188 | |||||||||||
Research and development | 5,737 | 5,147 | 11,639 | 10,118 | |||||||||||
General and administrative | 6,708 | 6,678 | 13,159 | 15,208 | |||||||||||
Total operating expenses | 28,419 | 26,828 | 55,662 | 55,514 | |||||||||||
Loss from operations | (2,734 | ) | (3,968 | ) | (5,885 | ) | (12,021 | ) | |||||||
Other income (expense): | |||||||||||||||
Interest income (expense), net | 106 | 54 | 231 | 82 | |||||||||||
Other income (expense), net | (1 | ) | 13 | (20 | ) | 70 | |||||||||
Total other income (expense) | 105 | 67 | 211 | 152 | |||||||||||
Loss before income taxes | (2,629 | ) | (3,901 | ) | (5,674 | ) | (11,869 | ) | |||||||
Income tax expense | 135 | 84 | 247 | 172 | |||||||||||
Net loss | $ | (2,764 | ) | $ | (3,985 | ) | $ | (5,921 | ) | $ | (12,041 | ) | |||
Net loss per share: | |||||||||||||||
Basic and diluted | $ | (0.10 | ) | $ | (0.15 | ) | $ | (0.22 | ) | $ | (0.46 | ) | |||
Weighted average common shares outstanding: | |||||||||||||||
Basic and diluted | 27,180,435 | 26,380,031 | 26,961,102 | 26,219,348 | |||||||||||
(1) Includes stock-based compensation as follows: | |||||||||||||||
Cost of revenue (3) | $ | 92 | $ | 239 | $ | 309 | $ | 566 | |||||||
Sales and marketing (3) | 728 | 1,172 | 1,480 | 1,918 | |||||||||||
Research and development | 355 | 503 | 1,004 | 1,071 | |||||||||||
General and administrative | 1,141 | 1,454 | 2,256 | 2,737 | |||||||||||
$ | 2,316 | $ | 3,368 | $ | 5,049 | $ | 6,292 | ||||||||
(2) Includes depreciation and amortization as follows: | |||||||||||||||
Cost of revenue (3) | $ | 875 | $ | 1,066 | $ | 1,752 | $ | 2,150 | |||||||
Sales and marketing (3) | 214 | 256 | 434 | 504 | |||||||||||
Research and development | 90 | 111 | 188 | 222 | |||||||||||
General and administrative | 300 | 270 | 585 | 560 | |||||||||||
$ | 1,479 | $ | 1,703 | $ | 2,959 | $ | 3,436 | ||||||||
(3) Certain prior period amounts have been reclassified to conform to current period presentation. These reclassifications had no impact on our reported operating loss or net loss for the period.
ChannelAdvisor Corporation and Subsidiaries
Unaudited Condensed Consolidated Statements of Cash Flows
(in thousands)
Six Months Ended June 30, | |||||||
2018 | 2017 | ||||||
Cash flows from operating activities | |||||||
Net loss | $ | (5,921 | ) | $ | (12,041 | ) | |
Adjustments to reconcile net loss to cash and cash equivalents provided by (used in) operating activities: | |||||||
Depreciation and amortization | 2,959 | 3,436 | |||||
Bad debt expense | 532 | 113 | |||||
Stock-based compensation expense | 5,049 | 6,292 | |||||
Deferred income taxes | 190 | 155 | |||||
Other items, net | (390 | ) | (434 | ) | |||
Changes in assets and liabilities, net of effects from acquisition: | |||||||
Accounts receivable | 5,550 | (2,157 | ) | ||||
Prepaid expenses and other assets | 4,373 | 1,193 | |||||
Deferred contract costs | (3,586 | ) | — | ||||
Accounts payable and accrued expenses | (5,398 | ) | 276 | ||||
Deferred revenue | (2,326 | ) | 3,070 | ||||
Cash and cash equivalents provided by (used in) operating activities | 1,032 | (97 | ) | ||||
Cash flows from investing activities | |||||||
Purchases of property and equipment | (656 | ) | (543 | ) | |||
Payment of internal-use software development costs | (290 | ) | (159 | ) | |||
Acquisition, net of cash acquired | — | (2,177 | ) | ||||
Cash and cash equivalents used in investing activities | (946 | ) | (2,879 | ) | |||
Cash flows from financing activities | |||||||
Repayment of capital leases | (1,837 | ) | (2,439 | ) | |||
Proceeds from exercise of stock options | 1,004 | 339 | |||||
Payment of statutory tax withholding related to net-share settlement of restricted stock units | (1,569 | ) | (2,494 | ) | |||
Cash and cash equivalents used in financing activities | (2,402 | ) | (4,594 | ) | |||
Effect of currency exchange rate changes on cash and cash equivalents | (194 | ) | 29 | ||||
Net decrease in cash and cash equivalents | (2,510 | ) | (7,541 | ) | |||
Cash and cash equivalents, beginning of period | 53,422 | 65,420 | |||||
Cash and cash equivalents, end of period | $ | 50,912 | $ | 57,879 | |||
Reconciliation of GAAP Gross Profit and GAAP Gross Margin to Non-GAAP Gross Profit and Non-GAAP Gross Margin | |||||||||||||||
(unaudited; dollars in thousands) | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Revenue | $ | 32,660 | $ | 30,004 | $ | 64,105 | $ | 58,333 | |||||||
Gross profit (GAAP) | $ | 25,685 | $ | 22,860 | $ | 49,777 | $ | 43,493 | |||||||
Plus: Stock-based compensation expense included within cost of revenue | 92 | 239 | 309 | 566 | |||||||||||
Gross profit (Non-GAAP) | $ | 25,777 | $ | 23,099 | $ | 50,086 | $ | 44,059 | |||||||
Gross margin (GAAP) | 78.6 | % | 76.2 | % | 77.6 | % | 74.6 | % | |||||||
Gross margin (Non-GAAP) | 78.9 | % | 77.0 | % | 78.1 | % | 75.5 | % | |||||||
Reconciliation of GAAP Operating Expenses to Non-GAAP Operating Expenses | |||||||||||||||
(unaudited; in thousands) | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Operating expenses (GAAP) | $ | 28,419 | $ | 26,828 | $ | 55,662 | $ | 55,514 | |||||||
Less: Stock-based compensation expense included within operating expenses | 2,224 | 3,129 | 4,740 | 5,726 | |||||||||||
Less: One-time charge for VDAs related to sales taxes | — | — | — | 2,539 | |||||||||||
Operating expenses (Non-GAAP) | $ | 26,195 | $ | 23,699 | $ | 50,922 | $ | 47,249 | |||||||
Reconciliation of GAAP Loss from Operations and GAAP Operating Margin to Non-GAAP Loss from Operations and Non-GAAP Operating Margin | |||||||||||||||
(unaudited; dollars in thousands) | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Revenue | $ | 32,660 | $ | 30,004 | $ | 64,105 | $ | 58,333 | |||||||
Loss from operations (GAAP) | $ | (2,734 | ) | $ | (3,968 | ) | $ | (5,885 | ) | $ | (12,021 | ) | |||
Plus: Stock-based compensation expense | 2,316 | 3,368 | 5,049 | 6,292 | |||||||||||
Plus: One-time charge for VDAs related to sales taxes | — | — | — | 2,539 | |||||||||||
Loss from operations (Non-GAAP) | $ | (418 | ) | $ | (600 | ) | $ | (836 | ) | $ | (3,190 | ) | |||
Operating margin (GAAP) | (8.4 | )% | (13.2 | )% | (9.2 | )% | (20.6 | )% | |||||||
Operating margin (Non-GAAP) | (1.3 | )% | (2.0 | )% | (1.3 | )% | (5.5 | )% | |||||||
Reconciliation of GAAP Net Loss to Non-GAAP Net Loss | |||||||||||||||
(unaudited; in thousands) | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Net loss (GAAP) | $ | (2,764 | ) | $ | (3,985 | ) | $ | (5,921 | ) | $ | (12,041 | ) | |||
Plus: Stock-based compensation expense | 2,316 | 3,368 | 5,049 | 6,292 | |||||||||||
Plus: One-time charge for VDAs related to sales taxes | — | — | — | 2,539 | |||||||||||
Net loss (Non-GAAP) | $ | (448 | ) | $ | (617 | ) | $ | (872 | ) | $ | (3,210 | ) | |||
Reconciliation of Net Loss to Adjusted EBITDA | |||||||||||||||
(unaudited; in thousands) | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Net loss | $ | (2,764 | ) | $ | (3,985 | ) | $ | (5,921 | ) | $ | (12,041 | ) | |||
Adjustments: | |||||||||||||||
Interest (income) expense, net | (106 | ) | (54 | ) | (231 | ) | (82 | ) | |||||||
Income tax expense | 135 | 84 | 247 | 172 | |||||||||||
Depreciation and amortization expense | 1,479 | 1,703 | 2,959 | 3,436 | |||||||||||
Total adjustments | 1,508 | 1,733 | 2,975 | 3,526 | |||||||||||
EBITDA | (1,256 | ) | (2,252 | ) | (2,946 | ) | (8,515 | ) | |||||||
Stock-based compensation expense | 2,316 | 3,368 | 5,049 | 6,292 | |||||||||||
One-time charge for VDAs related to sales taxes | — | — | — | 2,539 | |||||||||||
Adjusted EBITDA | $ | 1,060 | $ | 1,116 | $ | 2,103 | $ | 316 | |||||||
Free Cash Flow Reconciliation | |||||||
(unaudited; in thousands) | |||||||
Six Months Ended June 30, | |||||||
2018 | 2017 | ||||||
Cash provided by operating activities | $ | 1,032 | $ | (97 | ) | ||
Less: Purchases of property and equipment | (656 | ) | (543 | ) | |||
Free cash flow | $ | 376 | $ | (640 | ) | ||
Adjusted EBITDA Guidance Reconciliation | |||||||||||||||
(unaudited; in millions) | |||||||||||||||
Third Quarter 2018 | Full Year 2018 | ||||||||||||||
Low | High | Low | High | ||||||||||||
Net loss (estimate) | $ | (4.7 | ) | $ | (3.6 | ) | $ | (10.2 | ) | $ | (8.4 | ) | |||
Adjustments (estimates): | |||||||||||||||
Interest (income) expense, net | 0.0 | (0.1 | ) | (0.3 | ) | (0.4 | ) | ||||||||
Income tax (benefit) expense | 0.2 | 0.1 | 0.6 | 0.5 | |||||||||||
Depreciation and amortization expense | 1.6 | 1.5 | 6.1 | 6.0 | |||||||||||
Total adjustments | 1.8 | 1.5 | 6.4 | 6.1 | |||||||||||
EBITDA | (2.9 | ) | (2.1 | ) | (3.8 | ) | (2.3 | ) | |||||||
Stock-based compensation expense (estimate) | 3.4 | 3.0 | 11.6 | 11.1 | |||||||||||
Adjusted EBITDA guidance | $ | 0.5 | $ | 0.9 | $ | 7.8 | $ | 8.8 | |||||||