• Jamf Announces Third Quarter 2021 Financial Results

    المصدر: Nasdaq GlobeNewswire / 11 نوفمبر 2021 15:05:01   America/Chicago

    • Q3 total revenue of $95.6 million, representing year-over-year growth of 36%
    • ARR year-over-year growth of 47% to $384.8 million as of September 30, 2021
    • Q3 cash flow provided by operations of $26.8 million; Unlevered free cash flow of $28.5 million, or 30% of total revenue

    MINNEAPOLIS, Nov. 11, 2021 (GLOBE NEWSWIRE) -- Jamf (NASDAQ: JAMF), the standard in Apple Enterprise Management, today announced financial results for its third quarter ended September 30, 2021.

    Third Quarter 2021 Financial Highlights

    • ARR: ARR increase of 47% year-over-year to $384.8 million as of September 30, 2021.
    • Revenue: Total revenue of $95.6 million, an increase of 36% year-over-year.
    • Gross Profit: GAAP gross profit of $69.2 million, or 72% of total revenue, compared to $55.4 million in the third quarter of 2020. Non-GAAP Gross Profit was $76.4 million, or 80% of total revenue, compared to $58.4 million in the third quarter of 2020.
    • Operating Loss/Income: GAAP operating loss of $29.9 million, compared to GAAP operating loss of $0.6 million in the third quarter of 2020. Non-GAAP Operating Income of $2.0 million, or 2% of total revenue, compared to $11.7 million in the third quarter of 2020.
    • Cash Flow: Cash flow provided by operations of $84.5 million for TTM ended September 30, 2021, compared to $39.6 million for TTM ended September 30, 2020. Unlevered free cash flow of $81.5 million for TTM ended September 30, 2021, or 24% of TTM total revenue, compared to $57.6 million, or 23% of total revenue for TTM ended September 30, 2020.

    A reconciliation between historical GAAP and non-GAAP information is contained in the tables below and the section titled “Non-GAAP Financial Measures” below contains descriptions of these reconciliations.

    “Throughout the year we’ve talked about the remarkable momentum, consistency and balance across our business, and Q3 was no exception, with 47% total ARR growth and 37% organic ARR growth, with growth in commercial markets continuing to accelerate,” said Dean Hager, CEO of Jamf. “We continue to lead the Apple Enterprise Management category, as evidenced by our customer base and the numerous enhancements we rolled out at our annual Jamf Nation User Conference to empower individuals with technology that is enterprise secure, consumer simple and protects personal privacy.”

    Recent Business Highlights

    • Ended the third quarter serving more than 57,000 customers and running on more than 25.0 million Apple devices.
    • Completed the acquisition of Wandera, a leader in zero trust cloud security and access for mobile devices, on July 1, 2021.
    • Showcased numerous Jamf platform enhancements at our 12th annual Jamf Nation User Conference, including the launch of the cloud-based security solutions Jamf Private Access, Jamf Threat Defense and Jamf Safe Internet, along with data loss prevention capabilities with Jamf Protect and compliance tools for organizations using Jamf and Google with a new Google Cloud BeyondCorp Enterprise integration.
    • Announced same-day support for all of Apple’s fall operating system releases, including macOS Monterey and iOS 15, which include features like account-driven User Enrollment and Private Relay, which when combined with Jamf, help organizations provide privacy and security without compromising user productivity.
    • Appointed Linh Lam as Chief Information Officer, leading Jamf’s technology strategy to create and implement a model for the modern hybrid workplace.
    • Ranked #44 on the Fortune Best Workplaces for Women™ 2021 list.

    Financial Outlook

    For the fourth quarter of fiscal year 2021, the company currently expects:

    • Total revenue of $99.0 to $101.0 million
    • Non-GAAP Operating Income of $1.5 to $2.5 million

    For the full year 2021, the company currently expects:

    • Total revenue of $361.5 to $363.5 million
    • Non-GAAP Operating Income of $19.0 to $20.0 million

    To assist with modeling, for the fourth quarter of 2021 and full year 2021, amortization is expected to be approximately $12.2 million and $41.3 million, respectively. These amounts reflect the impact of the preliminary purchase price allocation for the Wandera acquisition and are subject to change. In addition, for the fourth quarter of 2021 and full year 2021, stock-based compensation and related payroll taxes is expected to be approximately $47.6 million and $70.4 million, respectively.

    Jamf is unable to provide a quantitative reconciliation of forward-looking guidance of Non-GAAP Operating Income to GAAP operating income (loss) because certain items are out of Jamf’s control or cannot be reasonably predicted. Historically, these items have included, but are not limited to, acquisition-related expenses and acquisition-related earn-out, costs incurred by us in connection with secondary offerings by certain shareholders, amortization and stock-based compensation and related payroll taxes. Accordingly, a reconciliation for forward-looking Non-GAAP Operating Income is not available without unreasonable effort. These items are uncertain, depend on various factors, and could result in projected GAAP operating income (loss) being materially less than is indicated by currently estimated Non-GAAP Operating Income.

    Conference Call Information

    Jamf will host a conference call and live webcast for analysts and investors at 3:30 p.m. Central Time (4:30 p.m. Eastern Time) on November 11, 2021. The press release with financial results will be accessible from Jamf’s website prior to the conference call. Parties in the United States and Canada can access the call by dialing +1 (833) 519-1319, and international parties can access the call by dialing +1 (914) 800-3885.

    The webcast will be accessible on Jamf’s investor relations website at https://ir.jamf.com. A telephonic replay of the conference call will be available through November 18, 2021. To access the replay, parties should dial (855) 859-2056, or (404) 537-3406 and enter the passcode 6221708#.

    Non-GAAP Financial Measures

    In addition to our results determined in accordance with generally accepted accounting principles in the United States (“GAAP”), we believe the non-GAAP measures of Non-GAAP Operating Expenses, Non-GAAP Gross Profit, Non-GAAP Gross Profit Margin, Non-GAAP Operating Income (Loss), Non-GAAP Operating Income (Loss) Margin, Non-GAAP Net Income (Loss), Unlevered Free Cash Flow and Unlevered Free Cash Flow Margin are useful in evaluating our operating performance. Certain of these non-GAAP measures exclude stock-based compensation, amortization expense, acquisition-related expenses, acquisition-related earnout, costs incurred by us in connection with secondary offerings by certain shareholders, foreign currency transaction loss, payroll taxes related to stock-based compensation, legal reserve, loss on extinguishment of debt, amortization of debt issuance costs and discrete tax items. We believe that non-GAAP financial information, when taken collectively, may be helpful to investors because it provides consistency and comparability with past financial performance and assists in comparisons with other companies, some of which use similar non-GAAP information to supplement their GAAP results. The non-GAAP financial information is presented for supplemental informational purposes only, and should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly-titled non-GAAP measures used by other companies. The principal limitation of these non-GAAP financial measures is that they exclude significant expenses that are required by GAAP to be recorded in our financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by our management about which expenses are excluded or included in determining these non-GAAP financial measures. 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. Jamf strongly encourages investors to review our consolidated financial statements included in publicly filed reports in their entirety and not rely solely on any single financial measurement or communication.

    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 market positioning. Forward-looking statements give our current expectations and projections relating to our financial condition, results of operations, plans, objectives, future performance and business. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as “anticipate,” “estimate,” “expect,” “project,” “plan,” “intend,” “believe,” “may,” “will,” “should,” “can have,” “likely” and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events, statements about the potential benefits of the acquisition, possible or assumed business strategies, potential growth opportunities, and the potential value creation as a result of combined offerings. All forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially from those that we expected, including, among others: statements regarding our future financial and operating performance (including our financial outlook for future reporting periods); our ability to realize the potential benefits of the acquisition of Wandera; other risks related to our integration of Wandera’s business, team, and technology; the impact on our operations and financial condition from the effects of the current COVID-19 pandemic; the potential impact of customer dissatisfaction with Apple or other negative events affecting Apple services and devices, and failure of enterprises to adopt Apple products; the potentially adverse impact of changes in features and functionality by Apple on our engineering focus or product development efforts; changes in our continued relationship with Apple; the fact that we are not party to any exclusive agreements or arrangements with Apple; our reliance, in part, on channel partners for the sale and distribution of our products; the impact of reputational harm if users perceive our products as the cause of device failure; our ability to successfully develop new products or materially enhance current products through our research and development efforts; our ability to continue to attract new customers; our ability to retain our current customers; our ability to sell additional functionality to our current customers; our ability to meet service-level commitments under our subscription agreements; our ability to correctly estimate market opportunity and forecast market growth; risks associated with failing to continue our recent growth rates; our dependence on one of our products for a substantial portion of our revenue; our ability to scale our business and manage our expenses; our ability to change our pricing models, if necessary to compete successfully; the impact of delays or outages of our cloud services from any disruptions, capacity limitations or interferences of third-party data centers that host our cloud services, including Amazon Web Services; our ability to maintain, enhance and protect our brand; our ability to maintain our corporate culture; the ability of Jamf Nation to thrive and grow as we expand our business; the potential impact of inaccurate, incomplete or misleading content that is posted on Jamf Nation; our ability to offer high-quality support; risks and uncertainties associated with potential acquisitions and divestitures, including, but not limited to, disruptions to ongoing operations; diversions of management from day-to-day responsibilities; adverse impacts on our financial condition; failure of an acquired business to further our strategy; uncertainty of synergies; personnel issues; resulting lawsuits and issues unidentified in diligence processes; our ability to predict and respond to rapidly evolving technological trends and our customers' changing needs; our ability to compete with existing and new companies; the impact of adverse general and industry-specific economic and market conditions; the impact of reductions in IT spending; our ability to attract and retain highly qualified personnel; risks associated with competitive challenges faced by our customers; the impact of our often long and unpredictable sales cycle; our ability to develop and expand our marketing and sales capabilities; the risks associated with sales to new and existing enterprise customers; the risks associated with free trials and other inbound, lead-generation sales strategies; the risks associated with indemnity provisions in our contracts; our management team’s limited experience managing a public company; the impact of any catastrophic events; the impact of global economic conditions; risks associated with cyber-security events; the impact of real or perceived errors, failures or bugs in our products; the impact of interruptions or performance problems associated with our technology or infrastructure; the impact of general disruptions to data transmission; risks associated with stringent and changing privacy laws, regulations and standards, and information security policies and contractual obligations related to data privacy and security; the risks associated with intellectual property infringement claims; our reliance on third-party software and intellectual property licenses; our ability to protect our intellectual property and proprietary rights; the risks associated with our use of open source software in our products; and risks associated with our indebtedness.

    Additional information concerning these and other factors can be found in our filings with the Securities and Exchange Commission. Given these factors, as well as other variables that may affect our operating results, you should not rely on forward-looking statements, assume that past financial performance will be a reliable indicator of future performance, or use historical trends to anticipate results or trends in future periods. The forward-looking statements included in this press release relate only to events as of the date hereof. We undertake no obligation to update or revise any forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law.

    About Jamf

    Jamf, the standard in Apple Enterprise Management, extends the legendary Apple experience people love to businesses, schools and government organizations through its software and the world’s largest online community of IT admins focused exclusively on Apple, Jamf Nation. To learn more, visit: www.jamf.com.

    Investor Contact
    Jennifer Gaumond
    ir@jamf.com

    Media Contact
    Rachel Nauen
    media@jamf.com

    Jamf Holding Corp.
    Consolidated Balance Sheets
    (in thousands)

     September 30,
    2021    		 December 31,
    2020
     (Unaudited)  
    Assets   
    Current assets:   
    Cash and cash equivalents$227,148  $194,868 
    Trade accounts receivable, net of allowances of $460 and $53069,486  69,056 
    Income taxes receivable652  632 
    Deferred contract costs11,673  8,284 
    Prepaid expenses18,677  13,283 
    Other current assets3,592  1,113 
    Total current assets331,228   287,236 
    Equipment and leasehold improvements, net17,529  15,130 
    Goodwill846,057  541,480 
    Other intangible assets, net276,750  202,878 
    Deferred contract costs, non-current27,830  22,202 
    Other assets30,685  5,359 
    Total assets$1,530,079  $1,074,285 
        
    Liabilities and stockholders’ equity   
    Current liabilities:   
    Accounts payable$12,717  $6,967 
    Accrued liabilities98,598  31,916 
    Income taxes payable730  713 
    Deferred revenues211,029  160,002 
    Total current liabilities323,074   199,598 
    Deferred revenues, non-current59,338  45,507 
    Deferred tax liability, net11,455  5,087 
    Convertible senior notes, net361,474  — 
    Other liabilities27,969  13,079 
    Total liabilities783,310   263,271 
    Commitments and contingencies   
    Stockholders’ equity:   
    Preferred stock—  — 
    Common stock119  117 
    Additional paid-in capital898,428  903,116 
    Accumulated other comprehensive loss(8,120) — 
    Accumulated deficit (143,658) (92,219)
    Total stockholders’ equity746,769   811,014 
    Total liabilities and stockholders’ equity$1,530,079  $1,074,285 
            

    Jamf Holding Corp.
    Consolidated Statements of Operations
    (in thousands, except share and per share amounts)
    (unaudited)

    ​Three Months Ended September 30, Nine Months Ended September 30,
    ​2021 2020 (1)(2) 2021 2020 (1)(2)
       (As Revised)   (As Revised)
    Revenue:       
    Subscription$90,700  $65,634  $245,900  $178,438 
    Services4,083  3,897  12,015  10,616 
    License838  1,017  4,671  3,811 
    Total revenue95,621  70,548  262,586  192,865 
    Cost of revenue:       
    Cost of subscription(3)(4)(5)(6) (exclusive of amortization expense shown below)18,317  10,032  44,206  28,020 
    Cost of services(3)(4)(5) (exclusive of amortization expense shown below)2,955  2,447  8,027  7,747 
    Amortization expense5,198  2,679  10,835  8,034 
    Total cost of revenue26,470  15,158  63,068  43,801 
    Gross profit69,151  55,390  199,518  149,064 
    Operating expenses:       
    Sales and marketing(3)(4)(5)(6)40,856  23,773  103,640  67,558 
    Research and development(3)(4)(5)(6)25,608  12,757  58,437  37,344 
    General and administrative(3)(4)(5)(6)25,536  13,845  69,288  31,588 
    Amortization expense7,025  5,633  18,275  16,941 
    Total operating expenses99,025  56,008  249,640  153,431 
    Loss from operations(29,874) (618) (50,122) (4,367)
    Interest expense, net(1,386) (1,207) (1,608) (10,675)
    Loss on extinguishment of debt(449) (5,213) (449) (5,213)
    Foreign currency transaction loss(269) (154) (795) (471)
    Other income, net—  —  —  91 
    Loss before income tax benefit(31,978) (7,192) (52,974) (20,635)
    Income tax benefit1,595  1,804  1,535  4,917 
    Net loss$(30,383) $(5,388) $(51,439) $(15,718)
    Net loss per share, basic and diluted$(0.26) $(0.05) $(0.44) $(0.15)
    Weighted‑average shares used to compute net loss per share, basic and diluted118,640,565  113,203,074  117,983,463  106,333,836 

    (1) Certain prior period amounts have been revised to correct an immaterial error related to certain commissions that were incorrectly capitalized. The commissions, as well as the associated payroll taxes and retirement plan contributions, were not incremental to the acquisition of customer contracts and should have been expensed as incurred. In addition, certain prior period amounts have been revised to correct other immaterial errors.

    (2) In the fourth quarter of 2020, we reclassified on-premise subscription revenue from license revenue to subscription revenue on a retroactive basis.

    (3) Includes stock-based compensation as follows:

     Three Months Ended September 30, Nine Months Ended September 30,
     2021 2020 2021 2020
      
     (in thousands)
    Cost of revenue:       
    Subscription$1,716  $314  $2,384  $390 
    Services229  62  381  62 
    Sales and marketing4,833  675  6,763  897 
    Research and development5,145  523  7,076  821 
    General and administrative3,913  754  6,170  1,733 
     $15,836  $2,328  $22,774  $3,903 
                    

    (4) Includes payroll taxes related to stock-based compensation as follows:​

    ​Three Months Ended September 30, Nine Months Ended September 30,
    ​2021 2020 2021 2020
      
     (in thousands)
    Cost of revenue:       
    Subscription$112  $—  $112  $— 
    Services22  —  22  — 
    Sales and marketing270  —  416  — 
    Research and development174  —  291  — 
    General and administrative148  —  501  — 
    ​$726  $—  $1,342  $— 
                    

    (5) Includes depreciation expense as follows:

    ​Three Months Ended September 30, Nine Months Ended September 30,
    ​2021 2020 2021 2020
       (As Revised)   (As Revised)
     (in thousands)
    Cost of revenue:      ​
    Subscription$302  $236  $814  $736 
    Services43  49  124  156 
    Sales and marketing608  454  1,706  1,452 
    Research and development341  271  923  865 
    General and administrative194  142  572  448 
    ​$1,488  $1,152  $4,139  $3,657 
                    

    (6) Includes acquisition-related expense as follows:​

    ​Three Months Ended September 30, Nine Months Ended September 30,
    ​2021 2020 2021 2020
      
     (in thousands)
    Cost of revenue:       
    Subscription$17  $—  $17  $— 
    Sales and marketing34  —  34  — 
    Research and development549  —  590  — 
    General and administrative1,859  1,092  4,143  4,328 
     $2,459  $1,092  $4,784  $4,328 
                    

    General and administrative also includes acquisition-related earnout of $0.6 million for both the three months ended September 30, 2021 and 2020 and $4.8 million and $(3.1) million for the nine months ended September 30, 2021 and 2020, respectively. The acquisition-related earnout was an expense for the nine months ended September 30, 2021 compared to a benefit for the prior year period reflecting the change in fair value of the Digita acquisition contingent liability due to growth in sales of our Jamf Protect product. General and administrative also includes legal reserve of $4.2 million for the nine months ended September 30, 2021.

    Jamf Holding Corp.
    Consolidated Statements of Cash Flows
    (in thousands)
    (unaudited)

    ​Nine Months Ended September 30,
    ​2021 2020 (1)
       (As Revised)
    Cash flows from operating activities​ ​
    Net loss$(51,439) $(15,718)
    Adjustments to reconcile net loss to cash provided by operating activities:   
    Depreciation and amortization expense33,249  28,632 
    Amortization of deferred contract costs9,034  5,518 
    Amortization of debt issuance costs573  700 
    Non-cash lease expense3,705  — 
    Provision for bad debt expense and returns(7) 894 
    Loss on extinguishment of debt449  5,213 
    Share‑based compensation22,774  3,903 
    Deferred tax benefit(2,568) (5,169)
    Adjustment to contingent consideration4,837  (3,100)
    Other1,144  (277)
    Changes in operating assets and liabilities:   
    Trade accounts receivable3,184  (18,274)
    Income tax receivable/payable(107) (183)
    Prepaid expenses and other assets(8,129) (4,200)
    Deferred contract costs(18,052) (13,970)
    Accounts payable5,020  2,987 
    Accrued liabilities1,644  (4,207)
    Deferred revenue59,464  47,189 
    Other liabilities52  3,161 
    Net cash provided by operating activities64,827  33,099 
    Cash flows from investing activities   
    Acquisitions, net of cash acquired(352,711) — 
    Purchases of equipment and leasehold improvements(7,261) (1,836)
    Proceeds from sale of equipment and leasehold improvements35  — 
    Net cash used in investing activities(359,937) (1,836)
    Cash flows from financing activities   
    Proceeds from convertible senior notes373,750  — 
    Proceeds from bank borrowings250,000  — 
    Payment of bank borrowings(250,000) (205,000)
    Payment for purchase of capped calls(36,030) — 
    Debt issuance costs(12,636) (1,264)
    Payment of debt extinguishment costs—  (2,050)
    Proceeds from initial public offering, net of underwriting discounts and commissions—  326,316 
    Cash paid for offering costs(543) (6,601)
    Proceeds from private placement—  2,233 
    Cash paid for contingent consideration(4,206) — 
    Proceeds from the exercise of stock options8,570  185 
    Net cash provided by financing activities328,905  113,819 
    Effect of exchange rate changes on cash, cash equivalents and restricted cash(865) — 
    Net increase in cash, cash equivalents and restricted cash32,930  145,082 
    Cash, cash equivalents and restricted cash, beginning of period194,868  32,375 
    Cash, cash equivalents and restricted cash, end of period$227,798  $177,457 
            

    (1) Certain prior period amounts have been revised to correct an immaterial error related to certain commissions that were incorrectly capitalized. The commissions, as well as the associated payroll taxes and retirement plan contributions, were not incremental to the acquisition of customer contracts and should have been expensed as incurred. In addition, certain prior period amounts have been revised to correct other immaterial errors.

    Jamf Holding Corp.
    Consolidated Statements of Cash Flows (continued)
    (in thousands)
    (unaudited)

    ​Nine Months Ended September 30,
    ​2021 2020
    Reconciliation of cash, cash equivalents and restricted cash within the consolidated balance sheets to the amounts shown in the consolidated statements of cash flows above:   
    Cash and cash equivalents$227,148  $177,457 
    Restricted cash included in other current assets650  — 
    Total cash, cash equivalents and restricted cash$227,798  $177,457 
            

    Jamf Holding Corp.
    Supplemental Financial Information
    Disaggregated Revenues
    (in thousands)
    (unaudited)

     Three Months Ended September 30, Nine Months Ended September 30,
     2021 2020 (1) 2021 2020 (1)
       (As Revised)   (As Revised)
    SaaS subscription and support and maintenance$83,775  $57,785  $222,672  $160,279 
    On‑premise subscription6,925  7,849  23,228  18,159 
    Subscription revenue90,700  65,634  245,900  178,438 
    Professional services4,083  3,897  12,015  10,616 
    Perpetual licenses838  1,017  4,671  3,811 
    Non‑subscription revenue4,921  4,914  16,686  14,427 
    Total revenue$95,621  $70,548  $262,586  $192,865 
                    

    (1) Certain prior period amounts have been revised to correct immaterial errors.

    Jamf Holding Corp.
    Supplemental Financial Information
    Reconciliation of GAAP to non-GAAP Financial Data
    (in thousands, except share and per share amounts)
    (unaudited)

     Three Months Ended September 30, Nine Months Ended September 30,
     2021 2020 (1) 2021 2020 (1)
       (As Revised)   (As Revised)
    Operating expenses$99,025  $56,008  $249,640  $153,431 
    Amortization expense(7,025) (5,633) (18,275) (16,941)
    Stock-based compensation(13,891) (1,952) (20,009) (3,451)
    Acquisition-related expense(2,442) (1,092) (4,767) (4,328)
    Acquisition-related earnout(600) (600) (4,837) 3,100 
    Offering costs—  —  (594) — 
    Payroll taxes related to stock-based compensation(592) —  (1,208) — 
    Legal reserve—  —  (4,200) — 
    Non-GAAP Operating Expenses$74,475  $46,731  $195,750  $131,811 
            
     Three Months Ended September 30, Nine Months Ended September 30,
     2021 2020 (1) 2021 2020 (1)
       (As Revised)   (As Revised)
    Gross profit$69,151  $55,390  $199,518  $149,064 
    Amortization expense5,198  2,679  10,835  8,034 
    Stock-based compensation1,945  376  2,765  452 
    Acquisition-related expense17  —  17  — 
    Payroll taxes related to stock-based compensation134  —  134  — 
    Non-GAAP Gross Profit$76,445  $58,445  $213,269  $157,550 
    Non-GAAP Gross Profit Margin 80%  83%  81%  82%
            
     Three Months Ended September 30, Nine Months Ended September 30,
     2021 2020 (1) 2021 2020 (1)
       (As Revised)   (As Revised)
    Operating loss$(29,874) $(618) $(50,122) $(4,367)
    Amortization expense12,223  8,312  29,110  24,975 
    Stock-based compensation15,836  2,328  22,774  3,903 
    Acquisition-related expense2,459  1,092  4,784  4,328 
    Acquisition-related earnout600  600  4,837  (3,100)
    Offering costs—  —  594  — 
    Payroll taxes related to stock-based compensation726  —  1,342  — 
    Legal reserve—  —  4,200  — 
    Non-GAAP Operating Income$1,970  $11,714  $17,519  $25,739 
    Non-GAAP Operating Income Margin 2%  17%  7%  13%

    (1) Certain prior period amounts have been revised to correct an immaterial error related to certain commissions that were incorrectly capitalized. The commissions, as well as the associated payroll taxes and retirement plan contributions, were not incremental to the acquisition of customer contracts and should have been expensed as incurred. In addition, certain prior period amounts have been revised to correct other immaterial errors.

     Three Months Ended September 30, Nine Months Ended September 30,
     2021 2020 (1) 2021 2020 (1)
       (As Revised)   (As Revised)
    Net loss$(30,383) $(5,388) $(51,439) $(15,718)
    Amortization expense12,223  8,312  29,110  24,975 
    Stock-based compensation15,836  2,328  22,774  3,903 
    Foreign currency transaction loss269  154  795  471 
    Loss on extinguishment of debt449  5,213  449  5,213 
    Amortization of debt issuance costs324  —  324  — 
    Acquisition-related expense2,459  1,092  4,784  4,328 
    Acquisition-related earnout600  600  4,837  (3,100)
    Offering costs—  —  594  — 
    Payroll taxes related to stock-based compensation726  —  1,342  — 
    Legal reserve—  —  4,200  — 
    Discrete tax items(13) (1,389) (64) (1,666)
    Benefit for income taxes(2)(1,525) (2,642) (1,525) (6,470)
    Non-GAAP Net Income$965  $8,280  $16,181  $11,936 
    Net loss per share:       
    Basic$(0.26) $(0.05) $(0.44) $(0.15)
    Diluted$(0.26) $(0.05) $(0.44) $(0.15)
    Weighted‑average shares used in computing net loss per share:       
    Basic118,640,565  113,203,074  117,983,463  106,333,836 
    Diluted118,640,565  113,203,074  117,983,463  106,333,836 
    Non-GAAP Net Income per Share:       
    Basic$0.01  $0.07  $0.14  $0.11 
    Diluted$0.01  $0.07  $0.13  $0.11 
    Weighted-average shares used in computing Non-GAAP Net Income per Share:       
    Basic118,640,565  113,203,074  117,983,463  106,333,836 
    Diluted121,974,161  116,688,193  121,006,865  109,188,051 

    (1) Certain prior period amounts have been revised to correct an immaterial error related to certain commissions that were incorrectly capitalized. The commissions, as well as the associated payroll taxes and retirement plan contributions, were not incremental to the acquisition of customer contracts and should have been expensed as incurred. In addition, certain prior period amounts have been revised to correct other immaterial errors.

    (2) For the three and nine months ended September 30, 2021, our annual effective tax rate was materially different from our statutory rate due to changes in the domestic valuation allowance. Therefore, we used a tax rate of 4.7% for the third quarter which reflects the annual effective tax rate catchup for the first and second quarters due to the Wandera acquisition resulting in a tax rate of 2.2% for the nine months ended September 30, 2021. For the three and nine months ended September 30, 2020, the related tax effects of the adjustments to Non-GAAP Net Income were calculated using the respective statutory tax rate for applicable jurisdictions, which was not materially different from our annual effective tax rate for full year 2020 of approximately 25%.

     Three Months Ended September 30, Nine Months Ended September 30,
     2021  2020 (1) 2021  2020 (1)
       (As Revised)   (As Revised)
    Net cash provided by operating activities$26,805  $23,584  $64,827  $33,099 
    Add:       
    Cash paid for interest938  3,385  944  12,647 
    Cash paid for acquisition-related expense2,791  1,700  3,885  3,300 
    Less:       
    Purchases of equipment and leasehold improvements (2,050)  (470) (7,261) (1,836)
    Unlevered free cash flow$28,484  $28,199  $62,395  $47,210 
    Unlevered free cash flow margin30% 40% 24% 24%


     Trailing Twelve Months Ended September 30,
     2021 (1) 2020 (1)
     (As Revised) (As Revised)
    Net cash provided by operating activities$84,529  $39,578 
    Add:   
    Cash paid for interest946  17,555 
    Cash paid for acquisition-related expense5,785  3,300 
    Less:   
    Purchases of equipment and leasehold improvements (9,793)  (2,862)
    Unlevered free cash flow$81,467  $57,571 
    Total revenue$338,853  $250,438 
    Unlevered free cash flow margin24% 23%

    (1) Certain prior period amounts have been revised to correct immaterial errors.

     


    Primary Logo

شارك على،