Press Releases
<< Back
Five9 Reports Second Quarter Revenue Growth of 29% to a Record $99.8 Million
33% Growth in LTM Enterprise Subscription Revenue
Raised 2020 Guidance for both Revenue and Bottom Line
Second Quarter 2020 Financial Results
-
Revenue for the second quarter of 2020 increased 29% to a record
$99.8 million , compared to$77.4 million for the second quarter of 2019. - GAAP gross margin was 57.5% for the second quarter of 2020, compared to 59.6% for the second quarter of 2019.
- Adjusted gross margin was 65.7% for the second quarter of 2020, compared to 65.0% for the second quarter of 2019.
-
GAAP net loss for the second quarter of 2020 was
$(16.1) million , or$(0.25) per basic share, compared to GAAP net loss of$(1.9) million , or$(0.03) per basic share, for the second quarter of 2019. -
Non-GAAP net income for the second quarter of 2020 was
$14.1 million , or$0.21 per diluted share, compared to non-GAAP net income of$12.3 million , or$0.20 per diluted share, for the second quarter of 2019. -
Adjusted EBITDA for the second quarter of 2020 was
$18.3 million , or 18.3% of revenue, compared to$14.4 million , or 18.6% of revenue, for the second quarter of 2019. -
GAAP operating cash flow for the second quarter of 2020 was
$14.8 million , compared to GAAP operating cash flow of$6.8 million for the second quarter of 2019.
"We delivered exceptionally strong second quarter results with revenue of
-
Business Outlook
-
For the full year 2020,
Five9 expects to report:-
Revenue in the range of
$399.0 to$401.0 million , higher than the prior guidance range of$380.5 to$383.5 million that was previously provided onMay 4, 2020 . -
GAAP net loss in the range of
$(56.4) to$(54.4) million , or$(0.88) to$(0.85) per basic share, lower than the prior guidance range of$(45.4) to$(42.4) million , or$(0.72) to$(0.67) per basic share, that was previously provided onMay 4, 2020 . This decline is primarily due to a$12.6 million increase in amortization of discount and issuance costs related to our 2025 convertible senior notes issued in May andJune 2020 and the concurrent repurchase of a portion of our 2023 convertible senior notes, along with a$5.8 million loss on early extinguishment of a portion of our 2023 convertible senior notes. -
Non-GAAP net income in the range of
$52.7 to$54.7 million , or$0.77 to$0.80 per diluted share, higher than the prior guidance range of$48.3 to$51.3 million , or$0.72 to$0.76 per diluted share, that was previously provided onMay 4, 2020 .
-
Revenue in the range of
-
For the third quarter of 2020,
Five9 expects to report:-
Revenue in the range of
$100.5 to$101.5 million . -
GAAP net loss in the range of
$(18.9) to$(17.9) million , or$(0.29) to$(0.28) per basic share. -
Non-GAAP net income in the range of
$11.6 to$12.6 million , or$0.17 to$0.18 per diluted share.
-
Revenue in the range of
Conference Call Details
A webcast of the call will be available on the Investor Relations section of the Company’s web-site at http://investors.five9.com/.
Non-GAAP Financial Measures
In addition to disclosing financial measures prepared in accordance with
Forward-Looking Statements
This news release contains certain forward-looking statements, including the statements in the quote from our Chief Executive Officer, including statements regarding Five9’s expectations for market acceleration from on premise contact centers to the cloud and drivers thereof, Five9’s expectations regarding the benefits of its go-to-market investments,
About
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) |
||||||||
|
|
|
|
|
||||
ASSETS |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
233,235 |
|
|
$ |
77,976 |
|
Marketable investments |
|
452,708 |
|
|
241,973 |
|
||
Accounts receivable, net |
|
39,607 |
|
|
37,655 |
|
||
Prepaid expenses and other current assets |
|
17,529 |
|
|
10,656 |
|
||
Deferred contract acquisition costs |
|
16,151 |
|
|
13,014 |
|
||
Total current assets |
|
759,230 |
|
|
381,274 |
|
||
Property and equipment, net |
|
39,799 |
|
|
33,190 |
|
||
Operating lease right-of-use assets |
|
10,006 |
|
|
8,746 |
|
||
Intangible assets, net |
|
25,605 |
|
|
15,533 |
|
||
|
|
34,444 |
|
|
11,798 |
|
||
Marketable investments |
|
82,064 |
|
|
— |
|
||
Other assets |
|
2,789 |
|
|
1,184 |
|
||
Deferred contract acquisition costs — less current portion |
|
39,366 |
|
|
30,655 |
|
||
Total assets |
|
$ |
993,303 |
|
|
$ |
482,380 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
12,045 |
|
|
$ |
10,156 |
|
Accrued and other current liabilities |
|
34,817 |
|
|
18,385 |
|
||
Operating lease liabilities |
|
5,247 |
|
|
5,064 |
|
||
Accrued federal fees |
|
1,670 |
|
|
2,303 |
|
||
Sales tax liabilities |
|
1,565 |
|
|
1,885 |
|
||
Finance lease liabilities |
|
2,032 |
|
|
3,518 |
|
||
Deferred revenue |
|
26,306 |
|
|
24,681 |
|
||
Total current liabilities |
|
83,682 |
|
|
65,992 |
|
||
Convertible senior notes |
|
642,203 |
|
|
209,604 |
|
||
Sales tax liabilities — less current portion |
|
847 |
|
|
838 |
|
||
Operating lease liabilities — less current portion |
|
5,249 |
|
|
4,329 |
|
||
Finance lease liabilities — less current portion |
|
100 |
|
|
809 |
|
||
Other long-term liabilities |
|
6,814 |
|
|
4,350 |
|
||
Total liabilities |
|
738,895 |
|
|
285,922 |
|
||
Stockholders’ equity: |
|
|
|
|
||||
Common stock |
|
65 |
|
|
61 |
|
||
Additional paid-in capital |
|
432,877 |
|
|
351,870 |
|
||
Accumulated other comprehensive income |
|
1,004 |
|
|
576 |
|
||
Accumulated deficit |
|
(179,538) |
|
|
(156,049) |
|
||
Total stockholders’ equity |
|
254,408 |
|
|
196,458 |
|
||
Total liabilities and stockholders’ equity |
|
$ |
993,303 |
|
|
$ |
482,380 |
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share data) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Revenue |
|
$ |
99,792 |
|
|
$ |
77,436 |
|
|
$ |
194,880 |
|
|
$ |
151,974 |
|
Cost of revenue |
|
42,453 |
|
|
31,248 |
|
|
82,490 |
|
|
62,099 |
|
||||
Gross profit |
|
57,339 |
|
|
46,188 |
|
|
112,390 |
|
|
89,875 |
|
||||
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
Research and development |
|
17,208 |
|
|
10,811 |
|
|
32,397 |
|
|
21,357 |
|
||||
Sales and marketing |
|
32,231 |
|
|
23,250 |
|
|
62,391 |
|
|
44,951 |
|
||||
General and administrative |
|
16,129 |
|
|
12,042 |
|
|
30,787 |
|
|
23,804 |
|
||||
Total operating expenses |
|
65,568 |
|
|
46,103 |
|
|
125,575 |
|
|
90,112 |
|
||||
Income (loss) from operations |
|
(8,229) |
|
|
85 |
|
|
(13,185) |
|
|
(237) |
|
||||
Other income (expense), net: |
|
|
|
|
|
|
|
|
||||||||
Interest expense |
|
(5,734) |
|
|
(3,406) |
|
|
(9,218) |
|
|
(6,802) |
|
||||
Interest income and other |
|
(4,965) |
|
|
1,490 |
|
|
(3,893) |
|
|
3,235 |
|
||||
Total other income (expense), net |
|
(10,699) |
|
|
(1,916) |
|
|
(13,111) |
|
|
(3,567) |
|
||||
Loss before income taxes |
|
(18,928) |
|
|
(1,831) |
|
|
(26,296) |
|
|
(3,804) |
|
||||
Provision for (benefit from) income taxes |
|
(2,876) |
|
|
29 |
|
|
(2,807) |
|
|
(20) |
|
||||
Net loss |
|
$ |
(16,052) |
|
|
(1,860) |
|
|
$ |
(23,489) |
|
|
$ |
(3,784) |
|
|
Net loss per share: |
|
|
|
|
|
|
|
|
||||||||
Basic and diluted |
|
$ |
(0.25) |
|
|
$ |
(0.03) |
|
|
$ |
(0.38) |
|
|
$ |
(0.06) |
|
Shares used in computing net loss per share: |
|
|
|
|
|
|
|
|
||||||||
Basic and diluted |
|
63,282 |
|
|
60,058 |
|
|
62,494 |
|
|
59,714 |
|
||||
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited) |
||||||||
|
|
Six Months Ended |
||||||
|
|
|
|
|
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net loss |
|
$ |
(23,489) |
|
|
$ |
(3,784) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation and amortization |
|
11,213 |
|
|
6,553 |
|
||
Amortization of operating lease right-of-use assets |
|
2,786 |
|
|
2,147 |
|
||
Amortization of premium on marketable investments |
|
630 |
|
|
(883) |
|
||
Provision for doubtful accounts |
|
353 |
|
|
30 |
|
||
Stock-based compensation |
|
30,585 |
|
|
19,122 |
|
||
Loss on early extinguishment of debt |
|
5,794 |
|
|
— |
|
||
Gain on sale of convertible note held for investment |
|
— |
|
|
(217) |
|
||
Amortization of discount and issuance costs on convertible senior notes |
|
8,571 |
|
|
6,234 |
|
||
Tax benefit of valuation allowance associated with an acquisition |
|
(2,910) |
|
|
— |
|
||
Others |
|
82 |
|
|
(23) |
|
||
Changes in operating assets and liabilities: |
|
|
|
|
||||
Accounts receivable |
|
(2,119) |
|
|
(3,378) |
|
||
Prepaid expenses and other current assets |
|
(7,065) |
|
|
(4,053) |
|
||
Deferred contract acquisition costs |
|
(11,848) |
|
|
(5,488) |
|
||
Other assets |
|
(1,604) |
|
|
(12,571) |
|
||
Accounts payable |
|
2,553 |
|
|
159 |
|
||
Accrued and other current liabilities |
|
9,561 |
|
|
6,516 |
|
||
Accrued federal fees and sales tax liability |
|
(945) |
|
|
(337) |
|
||
Deferred revenue |
|
3,292 |
|
|
2,539 |
|
||
Other liabilities |
|
(281) |
|
|
5,412 |
|
||
Net cash provided by operating activities |
|
25,159 |
|
|
17,978 |
|
||
Cash flows from investing activities: |
|
|
|
|
||||
Purchases of marketable investments |
|
(460,899) |
|
|
(151,308) |
|
||
Proceeds from maturities of marketable investments |
|
167,850 |
|
|
165,354 |
|
||
Purchases of property and equipment |
|
(14,891) |
|
|
(8,226) |
|
||
Cash paid to acquire |
|
(28,313) |
|
|
— |
|
||
Cash paid to acquire substantially all of the assets of |
|
(100) |
|
|
— |
|
||
Proceeds from sale of convertible note held for investment |
|
— |
|
|
217 |
|
||
Net cash (used in) provided by investing activities |
|
(336,353) |
|
|
6,037 |
|
||
Cash flows from financing activities: |
|
|
|
|
||||
Proceeds from issuance of 2025 convertible senior notes, net of issuance costs |
|
728,812 |
|
|
— |
|
||
Payments for capped call transactions related to the 2025 convertible senior notes |
|
(90,448) |
|
|
— |
|
||
Repurchase of a portion of 2023 convertible senior notes, net of costs |
|
(181,462) |
|
|
— |
|
||
Proceeds from exercise of common stock options |
|
6,080 |
|
|
4,248 |
|
||
Proceeds from sale of common stock under ESPP |
|
5,666 |
|
|
3,996 |
|
||
Payments of finance leases |
|
(2,195) |
|
|
(3,702) |
|
||
Net cash provided by financing activities |
|
466,453 |
|
|
4,542 |
|
||
Net increase in cash and cash equivalents |
|
155,259 |
|
|
28,557 |
|
||
Cash and cash equivalents: |
|
|
|
|
||||
Beginning of period |
|
77,976 |
|
|
81,912 |
|
||
End of period |
|
$ |
233,235 |
|
|
$ |
110,469 |
|
|
|
|
|
|
RECONCILIATION OF GAAP GROSS PROFIT TO ADJUSTED GROSS PROFIT (In thousands, except percentages) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
GAAP gross profit |
|
$ |
57,339 |
|
|
$ |
46,188 |
|
|
$ |
112,390 |
|
|
$ |
89,875 |
|
GAAP gross margin |
|
57.5 |
% |
|
59.6 |
% |
|
57.7 |
% |
|
59.1 |
% |
||||
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Depreciation |
|
3,382 |
|
|
2,416 |
|
|
6,232 |
|
|
4,694 |
|
||||
Intangibles amortization |
|
1,738 |
|
|
88 |
|
|
2,828 |
|
|
176 |
|
||||
Stock-based compensation |
|
2,499 |
|
|
1,658 |
|
|
4,488 |
|
|
2,887 |
|
||||
COVID-19 relief bonus for employees |
|
618 |
|
|
— |
|
|
618 |
|
|
— |
|
||||
Adjusted gross profit |
|
$ |
65,576 |
|
|
$ |
50,350 |
|
|
$ |
126,556 |
|
|
$ |
97,632 |
|
Adjusted gross margin |
|
65.7 |
% |
|
65.0 |
% |
|
64.9 |
% |
|
64.2 |
% |
RECONCILIATION OF GAAP NET LOSS TO ADJUSTED EBITDA (In thousands, except percentages) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
GAAP net loss |
|
$ |
(16,052) |
|
|
$ |
(1,860) |
|
|
$ |
(23,489) |
|
|
$ |
(3,784) |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
6,243 |
|
|
3,361 |
|
|
11,213 |
|
|
6,553 |
|
||||
Stock-based compensation |
|
16,791 |
|
|
10,436 |
|
|
30,585 |
|
|
19,122 |
|
||||
Interest expense |
|
5,734 |
|
|
3,406 |
|
|
9,218 |
|
|
6,802 |
|
||||
Interest income and other |
|
4,965 |
|
|
(1,490) |
|
|
3,893 |
|
|
(3,235) |
|
||||
Legal settlement |
|
— |
|
|
420 |
|
|
— |
|
|
420 |
|
||||
Legal and indemnification fees related to settlement |
|
— |
|
|
64 |
|
|
— |
|
|
356 |
|
||||
Acquisition-related transaction costs and one-time integration costs |
|
1,637 |
|
|
— |
|
|
1,966 |
|
|
— |
|
||||
COVID-19 relief bonus for employees |
|
1,817 |
|
|
— |
|
|
1,817 |
|
|
— |
|
||||
Provision for (benefit from) income taxes |
|
(2,876) |
|
|
29 |
|
|
(2,807) |
|
|
(20) |
|
||||
Adjusted EBITDA |
|
$ |
18,259 |
|
|
$ |
14,366 |
|
|
$ |
32,396 |
|
|
$ |
26,214 |
|
Adjusted EBITDA as % of revenue |
|
18.3 |
% |
|
18.6 |
% |
|
16.6 |
% |
|
17.2 |
% |
||||
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP OPERATING INCOME (LOSS) TO NON-GAAP OPERATING INCOME (In thousands) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Income (loss) from operations |
|
$ |
(8,229) |
|
|
$ |
85 |
|
|
$ |
(13,185) |
|
|
$ |
(237) |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
16,791 |
|
|
10,436 |
|
|
30,585 |
|
|
19,122 |
|
||||
Intangibles amortization |
|
1,738 |
|
|
88 |
|
|
2,828 |
|
|
176 |
|
||||
Legal settlement |
|
— |
|
|
420 |
|
|
— |
|
|
420 |
|
||||
Legal and indemnification fees related to settlement |
|
— |
|
|
64 |
|
|
— |
|
|
356 |
|
||||
Acquisition-related transaction costs and one-time integration costs |
|
1,637 |
|
|
— |
|
|
1,966 |
|
|
— |
|
||||
COVID-19 relief bonus for employees |
|
1,817 |
|
|
— |
|
|
1,817 |
|
|
— |
|
||||
Non-GAAP operating income |
|
$ |
13,754 |
|
|
$ |
11,093 |
|
|
$ |
24,011 |
|
|
$ |
19,837 |
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP NET LOSS TO NON-GAAP NET INCOME (In thousands, except per share data) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
GAAP net loss |
|
$ |
(16,052) |
|
|
$ |
(1,860) |
|
|
$ |
(23,489) |
|
|
$ |
(3,784) |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
16,791 |
|
|
10,436 |
|
|
30,585 |
|
|
19,122 |
|
||||
Intangibles amortization |
|
1,738 |
|
|
88 |
|
|
2,828 |
|
|
176 |
|
||||
Amortization of discount and issuance costs on convertible senior notes |
|
5,251 |
|
|
3,155 |
|
|
8,571 |
|
|
6,234 |
|
||||
Legal settlement |
|
— |
|
|
420 |
|
|
— |
|
|
420 |
|
||||
Legal and indemnification fees related to settlement |
|
— |
|
|
64 |
|
|
— |
|
|
356 |
|
||||
Acquisition-related transaction costs and one-time integration costs |
|
1,637 |
|
|
— |
|
|
1,966 |
|
|
— |
|
||||
COVID-19 relief bonus for employees |
|
1,817 |
|
|
— |
|
|
1,817 |
|
|
— |
|
||||
Loss on early extinguishment of debt |
|
5,794 |
|
|
— |
|
|
5,794 |
|
|
— |
|
||||
Gain on sale of convertible note held for investment |
|
— |
|
|
— |
|
|
— |
|
|
(217) |
|
||||
Tax benefit of valuation allowance associated with an acquisition |
|
(2,910) |
|
|
— |
|
|
(2,910) |
|
|
— |
|
||||
Non-GAAP net income |
|
$ |
14,066 |
|
|
$ |
12,303 |
|
|
$ |
25,162 |
|
|
$ |
22,307 |
|
GAAP net loss per share: |
|
|
|
|
|
|
|
|
||||||||
Basic and diluted |
|
$ |
(0.25) |
|
|
$ |
(0.03) |
|
|
$ |
(0.38) |
|
|
$ |
(0.06) |
|
Non-GAAP net income per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
0.22 |
|
|
$ |
0.20 |
|
|
$ |
0.40 |
|
|
$ |
0.37 |
|
Diluted |
|
$ |
0.21 |
|
|
$ |
0.20 |
|
|
$ |
0.38 |
|
|
$ |
0.35 |
|
Shares used in computing GAAP net loss per share: |
|
|
|
|
|
|
|
|
||||||||
Basic and diluted |
|
63,282 |
|
|
60,058 |
|
|
62,494 |
|
|
59,714 |
|
||||
Shares used in computing non-GAAP net income per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
63,282 |
|
|
60,058 |
|
|
62,494 |
|
|
59,714 |
|
||||
Diluted |
|
67,171 |
|
|
62,950 |
|
|
65,960 |
|
|
62,843 |
|
||||
|
|
|
|
|
|
|
|
|
SUMMARY OF STOCK-BASED COMPENSATION, DEPRECIATION AND INTANGIBLES AMORTIZATION (In thousands) (Unaudited) |
||||||||||||||||||||||||
|
|
Three Months Ended |
||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||
|
|
Stock-Based
|
|
Depreciation |
|
Intangibles
|
|
Stock-Based
|
|
Depreciation |
|
Intangibles
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cost of revenue |
|
$ |
2,499 |
|
|
$ |
3,382 |
|
|
$ |
1,738 |
|
|
$ |
1,658 |
|
|
$ |
2,416 |
|
|
$ |
88 |
|
Research and development |
|
3,684 |
|
|
497 |
|
|
— |
|
|
1,907 |
|
|
450 |
|
|
— |
|
||||||
Sales and marketing |
|
5,265 |
|
|
2 |
|
|
— |
|
|
2,749 |
|
|
1 |
|
|
— |
|
||||||
General and administrative |
|
5,343 |
|
|
624 |
|
|
— |
|
|
4,122 |
|
|
406 |
|
|
— |
|
||||||
Total |
|
$ |
16,791 |
|
|
$ |
4,505 |
|
|
$ |
1,738 |
|
|
$ |
10,436 |
|
|
$ |
3,273 |
|
|
$ |
88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Six Months Ended |
||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||
|
|
Stock-Based
|
|
Depreciation |
|
Intangibles
|
|
Stock-Based
|
|
Depreciation |
|
Intangibles
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cost of revenue |
|
$ |
4,488 |
|
|
$ |
6,232 |
|
|
$ |
2,828 |
|
|
$ |
2,887 |
|
|
$ |
4,694 |
|
|
$ |
176 |
|
Research and development |
|
6,491 |
|
|
963 |
|
|
— |
|
|
3,377 |
|
|
890 |
|
|
— |
|
||||||
Sales and marketing |
|
9,371 |
|
|
3 |
|
|
— |
|
|
4,998 |
|
|
2 |
|
|
— |
|
||||||
General and administrative |
|
10,235 |
|
|
1,187 |
|
|
— |
|
|
7,860 |
|
|
791 |
|
|
— |
|
||||||
Total |
|
$ |
30,585 |
|
|
$ |
8,385 |
|
|
$ |
2,828 |
|
|
$ |
19,122 |
|
|
$ |
6,377 |
|
|
$ |
176 |
|
RECONCILIATION OF GAAP NET LOSS TO NON-GAAP NET INCOME – GUIDANCE (In thousands, except per share data) (Unaudited) |
||||||||||||||||
|
|
Three Months Ending |
|
Year Ending |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
Low |
|
High |
|
Low |
|
High |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
GAAP net loss |
|
$ |
(18,938) |
|
|
$ |
(17,938) |
|
|
$ |
(56,402) |
|
|
$ |
(54,402) |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
17,618 |
|
|
17,618 |
|
|
66,191 |
|
|
66,191 |
|
||||
Intangibles amortization |
|
1,738 |
|
|
1,738 |
|
|
6,232 |
|
|
6,232 |
|
||||
Amortization of discount and issuance costs on convertible senior notes |
|
8,637 |
|
|
8,637 |
|
|
25,975 |
|
|
25,975 |
|
||||
Loss on early extinguishment of debt |
|
— |
|
|
— |
|
|
5,794 |
|
|
5,794 |
|
||||
Acquisition-related transaction costs and one-time integration costs |
|
2,545 |
|
|
2,545 |
|
|
6,003 |
|
|
6,003 |
|
||||
COVID-19 relief bonus for employees |
|
— |
|
|
— |
|
|
1,817 |
|
|
1,817 |
|
||||
Tax benefit of valuation allowance associated with an acquisition |
|
— |
|
|
— |
|
|
(2,910) |
|
|
(2,910) |
|
||||
Income tax expense effects (1) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
||||
Non-GAAP net income |
|
$ |
11,600 |
|
|
$ |
12,600 |
|
|
$ |
52,700 |
|
|
$ |
54,700 |
|
GAAP net loss per share, basic and diluted |
|
$ |
(0.29) |
|
|
$ |
(0.28) |
|
|
$ |
(0.88) |
|
|
$ |
(0.85) |
|
Non-GAAP net income per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
0.18 |
|
|
$ |
0.19 |
|
|
$ |
0.82 |
|
|
$ |
0.85 |
|
Diluted |
|
$ |
0.17 |
|
|
$ |
0.18 |
|
|
$ |
0.77 |
|
|
$ |
0.80 |
|
Shares used in computing GAAP net loss per share and non-GAAP net income per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
64,900 |
|
|
64,900 |
|
|
64,200 |
|
|
64,200 |
|
||||
Diluted |
|
69,100 |
|
|
69,100 |
|
|
68,100 |
|
|
68,100 |
|
||||
|
|
|
|
|
|
|
|
|
- Non-GAAP adjustments do not have an impact on our income tax provision due to past non-GAAP losses.
View source version on businesswire.com: https://www.businesswire.com/news/home/20200803005548/en/
Investor Relations Contacts:
Chief Financial Officer
925-201-2000 ext. 5959
IR@five9.com
415-217-4967
Lisa@blueshirtgroup.com
Source: