These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Form 10-Q
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
HEALTHEQUITY, INC.
|
||
|
|
|
|
|
Delaware
|
|
7389
|
|
52-2383166
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(Primary Standard Industrial
Classification Code Number)
|
|
(I.R.S. Employer
Identification Number)
|
|
|
|
Large accelerated filer
|
¨
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
þ
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
|
|
Page
|
|
Part I. FINANCIAL INFORMATION
|
|
|
|
Item 1.
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Part II. OTHER INFORMATION
|
|
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 6.
|
||
|
|
||
|
|
||
|
|
|
(in thousands, except par value)
|
October 31, 2015
|
|
|
January 31, 2015
|
|
||
|
Assets
|
|
|
|
||||
|
Current assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
85,009
|
|
|
$
|
111,005
|
|
|
Marketable securities, at fair value
|
40,105
|
|
|
—
|
|
||
|
Total cash, cash equivalents and marketable securities
|
125,114
|
|
|
111,005
|
|
||
|
Accounts receivable, net of allowance for doubtful accounts of $34 as of October 31, 2015 and $40 as of January 31, 2015
|
9,922
|
|
|
9,054
|
|
||
|
Inventories
|
815
|
|
|
625
|
|
||
|
Deferred tax asset
|
2,035
|
|
|
1,764
|
|
||
|
Other current assets
|
3,332
|
|
|
2,271
|
|
||
|
Total current assets
|
141,218
|
|
|
124,719
|
|
||
|
Property and equipment, net
|
3,614
|
|
|
2,577
|
|
||
|
Intangible assets, net
|
61,036
|
|
|
26,541
|
|
||
|
Goodwill
|
4,651
|
|
|
4,651
|
|
||
|
Other assets
|
1,444
|
|
|
281
|
|
||
|
Total assets
|
$
|
211,963
|
|
|
$
|
158,769
|
|
|
Liabilities and stockholders’ equity
|
|
|
|
||||
|
Current liabilities
|
|
|
|
||||
|
Accounts payable
|
$
|
2,412
|
|
|
$
|
1,303
|
|
|
Accrued compensation
|
3,898
|
|
|
5,301
|
|
||
|
Accrued liabilities
|
3,053
|
|
|
2,227
|
|
||
|
Total current liabilities
|
9,363
|
|
|
8,831
|
|
||
|
Long-term liabilities
|
|
|
|
||||
|
Other long-term liability
|
195
|
|
|
488
|
|
||
|
Deferred tax liability
|
4,080
|
|
|
5,355
|
|
||
|
Total long-term liabilities
|
4,275
|
|
|
5,843
|
|
||
|
Total liabilities
|
13,638
|
|
|
14,674
|
|
||
|
Commitments and contingencies (see note 5)
|
|
|
|
||||
|
Stockholders’ equity
|
|
|
|
||||
|
Preferred stock, $0.0001 par value, 100,000 shares authorized, no shares issued and outstanding as of October 31, 2015 and January 31, 2015, respectively
|
—
|
|
|
—
|
|
||
|
Common stock, $0.0001 par value, 900,000 shares authorized, 57,519 and 54,802 shares issued and outstanding as of October 31, 2015 and January 31, 2015, respectively
|
6
|
|
|
5
|
|
||
|
Additional paid-in capital
|
197,905
|
|
|
157,094
|
|
||
|
Accumulated other comprehensive loss
|
(67
|
)
|
|
—
|
|
||
|
Accumulated earnings (deficit)
|
481
|
|
|
(13,004
|
)
|
||
|
Total stockholders’ equity
|
198,325
|
|
|
144,095
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
211,963
|
|
|
$
|
158,769
|
|
|
(in thousands, except per share data)
|
Three months ended October 31,
|
|
|
Nine months ended October 31,
|
|
||||||||||
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|||||
|
Revenue:
|
|
|
|
|
|
|
|
||||||||
|
Account fee revenue
|
$
|
15,042
|
|
|
$
|
11,086
|
|
|
$
|
44,043
|
|
|
$
|
32,022
|
|
|
Custodial fee revenue
|
9,142
|
|
|
6,196
|
|
|
26,592
|
|
|
17,557
|
|
||||
|
Card fee revenue
|
6,213
|
|
|
4,317
|
|
|
19,801
|
|
|
12,848
|
|
||||
|
Other revenue
|
159
|
|
|
263
|
|
|
464
|
|
|
557
|
|
||||
|
Total revenue
|
30,556
|
|
|
21,862
|
|
|
90,900
|
|
|
62,984
|
|
||||
|
Cost of services:
|
|
|
|
|
|
|
|
||||||||
|
Account costs
|
9,276
|
|
|
7,057
|
|
|
25,981
|
|
|
20,188
|
|
||||
|
Custodial costs
|
1,536
|
|
|
1,050
|
|
|
4,471
|
|
|
2,994
|
|
||||
|
Card costs
|
1,949
|
|
|
1,467
|
|
|
6,100
|
|
|
4,284
|
|
||||
|
Other costs
|
119
|
|
|
56
|
|
|
181
|
|
|
58
|
|
||||
|
Total cost of services
|
12,880
|
|
|
9,630
|
|
|
36,733
|
|
|
27,524
|
|
||||
|
Gross profit
|
17,676
|
|
|
12,232
|
|
|
54,167
|
|
|
35,460
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Sales and marketing
|
3,067
|
|
|
2,275
|
|
|
8,637
|
|
|
6,829
|
|
||||
|
Technology and development
|
4,419
|
|
|
2,811
|
|
|
11,941
|
|
|
7,299
|
|
||||
|
General and administrative
|
3,477
|
|
|
2,443
|
|
|
10,578
|
|
|
5,252
|
|
||||
|
Amortization of acquired intangible assets
|
409
|
|
|
409
|
|
|
1,227
|
|
|
1,227
|
|
||||
|
Total operating expenses
|
11,372
|
|
|
7,938
|
|
|
32,383
|
|
|
20,607
|
|
||||
|
Income from operations
|
6,304
|
|
|
4,294
|
|
|
21,784
|
|
|
14,853
|
|
||||
|
Other income and (expense):
|
|
|
|
|
|
|
|
||||||||
|
Loss on revaluation of redeemable convertible preferred stock derivative
|
—
|
|
|
—
|
|
|
—
|
|
|
(735
|
)
|
||||
|
Other income and (expense), net
|
121
|
|
|
(145
|
)
|
|
(526
|
)
|
|
(276
|
)
|
||||
|
Total other income and (expense)
|
121
|
|
|
(145
|
)
|
|
(526
|
)
|
|
(1,011
|
)
|
||||
|
Income before income taxes
|
6,425
|
|
|
4,149
|
|
|
21,258
|
|
|
13,842
|
|
||||
|
Income tax provision
|
2,338
|
|
|
1,100
|
|
|
7,773
|
|
|
5,047
|
|
||||
|
Net income
|
$
|
4,087
|
|
|
$
|
3,049
|
|
|
$
|
13,485
|
|
|
$
|
8,795
|
|
|
Net income attributable to common stockholders:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
4,087
|
|
|
$
|
3,020
|
|
|
$
|
13,485
|
|
|
$
|
10,245
|
|
|
Diluted
|
$
|
4,087
|
|
|
$
|
3,036
|
|
|
$
|
13,485
|
|
|
$
|
9,530
|
|
|
Net income per share attributable to common stockholders:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.07
|
|
|
$
|
0.06
|
|
|
$
|
0.24
|
|
|
$
|
0.44
|
|
|
Diluted
|
$
|
0.07
|
|
|
$
|
0.05
|
|
|
$
|
0.23
|
|
|
$
|
0.19
|
|
|
Weighted-average number of shares used in computing net income per share attributable to common stockholders:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
57,353
|
|
|
53,678
|
|
|
56,397
|
|
|
23,232
|
|
||||
|
Diluted
|
59,263
|
|
|
57,553
|
|
|
58,664
|
|
|
50,052
|
|
||||
|
Comprehensive income:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
4,087
|
|
|
$
|
3,049
|
|
|
$
|
13,485
|
|
|
$
|
8,795
|
|
|
Other comprehensive loss:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized loss on available-for-sale marketable securities, net of tax
|
(34
|
)
|
|
—
|
|
|
(67
|
)
|
|
—
|
|
||||
|
Comprehensive income
|
$
|
4,053
|
|
|
$
|
3,049
|
|
|
$
|
13,418
|
|
|
$
|
8,795
|
|
|
|
Nine months ended October 31,
|
|
|||||
|
(in thousands)
|
2015
|
|
|
2014
|
|
||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
13,485
|
|
|
$
|
8,795
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
5,730
|
|
|
4,187
|
|
||
|
Loss on revaluation of redeemable convertible preferred stock derivative
|
—
|
|
|
735
|
|
||
|
Deferred taxes
|
(1,505
|
)
|
|
2,026
|
|
||
|
Stock-based compensation
|
4,254
|
|
|
793
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||
|
Accounts receivable
|
(868
|
)
|
|
(349
|
)
|
||
|
Inventories
|
(190
|
)
|
|
(365
|
)
|
||
|
Other assets
|
(1,421
|
)
|
|
(2,124
|
)
|
||
|
Accounts payable
|
415
|
|
|
(1,542
|
)
|
||
|
Accrued compensation
|
(1,403
|
)
|
|
(1,125
|
)
|
||
|
Accrued liabilities
|
568
|
|
|
(540
|
)
|
||
|
Other long-term liability
|
(293
|
)
|
|
88
|
|
||
|
Net cash provided by operating activities
|
18,772
|
|
|
10,579
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchases of marketable securities
|
(40,213
|
)
|
|
—
|
|
||
|
Purchase of property and equipment
|
(1,882
|
)
|
|
(1,477
|
)
|
||
|
Purchase of software and capitalized software development costs
|
(4,757
|
)
|
|
(4,851
|
)
|
||
|
Purchase of other investments
|
(500
|
)
|
|
(305
|
)
|
||
|
Acquisition of intangible member assets
|
(33,821
|
)
|
|
—
|
|
||
|
Net cash used in investing activities
|
(81,173
|
)
|
|
(6,633
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Dividend payments
|
—
|
|
|
(50,347
|
)
|
||
|
Proceed from initial public offering, net of payment for offering costs
|
—
|
|
|
132,587
|
|
||
|
Proceeds from follow-on offering, net of payments for offering costs
|
23,492
|
|
|
—
|
|
||
|
Proceeds from exercise of common stock options
|
1,751
|
|
|
2,397
|
|
||
|
Proceeds from exercise of common stock warrants
|
—
|
|
|
2,380
|
|
||
|
Tax benefit from exercise of common stock options
|
11,315
|
|
|
2,974
|
|
||
|
Deferred financing costs paid
|
(153
|
)
|
|
—
|
|
||
|
Net cash provided by financing activities
|
36,405
|
|
|
89,991
|
|
||
|
(Decrease) increase in cash and cash equivalents
|
(25,996
|
)
|
|
93,937
|
|
||
|
Beginning cash and cash equivalents
|
111,005
|
|
|
13,917
|
|
||
|
Ending cash and cash equivalents
|
$
|
85,009
|
|
|
$
|
107,854
|
|
|
Supplemental disclosures of non-cash investing and financing activities:
|
|
|
|
||||
|
Purchases of property and equipment included in accounts payable or accrued liabilities at period end
|
$
|
221
|
|
|
$
|
—
|
|
|
Purchases of software and capitalized software development costs included in accounts payable or accrued liabilities at period end
|
215
|
|
|
—
|
|
||
|
Deferred financing costs
|
150
|
|
|
—
|
|
||
|
Conversion of preferred stock to common stock
|
—
|
|
|
50,822
|
|
||
|
Preferred stock accretion
|
—
|
|
|
4,021
|
|
||
|
Reclassification of series D-3 redeemable convertible preferred stock derivative liability
|
—
|
|
|
6,917
|
|
||
|
Common stock warrants exercised
|
$
|
—
|
|
|
$
|
2,334
|
|
|
(in thousands, except per share data)
|
|
Three months ended October 31,
|
|
|
Nine months ended October 31,
|
|
||||||||||
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|||||
|
Numerator (basic and diluted):
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
|
$
|
4,087
|
|
|
$
|
3,049
|
|
|
$
|
13,485
|
|
|
$
|
8,795
|
|
|
Add back: accretion of redeemable convertible preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,021
|
|
||||
|
Less: dividend on redeemable convertible preferred stock and dividend on convertible preferred stock
|
|
—
|
|
|
(21
|
)
|
|
—
|
|
|
(1,286
|
)
|
||||
|
Less: undistributed income attributed to redeemable convertible preferred stockholders
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
(1,285
|
)
|
||||
|
Net income attributable to common stockholders for basic earnings per share
|
|
$
|
4,087
|
|
|
$
|
3,020
|
|
|
$
|
13,485
|
|
|
$
|
10,245
|
|
|
Add back: dividend of redeemable convertible preferred stock
|
|
—
|
|
|
15
|
|
|
—
|
|
|
1,286
|
|
||||
|
Less: accretion on redeemable convertible preferred stock and dividend on convertible preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,021
|
)
|
||||
|
Add back: series D-3 derivative liability revaluations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
735
|
|
||||
|
Add back: adjustment to undistributed income attributed to redeemable convertible preferred stockholders
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1,285
|
|
||||
|
Net income attributable to common stockholders for diluted earnings per share
|
|
$
|
4,087
|
|
|
$
|
3,036
|
|
|
$
|
13,485
|
|
|
$
|
9,530
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Denominator (basic):
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common shares outstanding
|
|
57,353
|
|
|
53,678
|
|
|
56,397
|
|
|
23,232
|
|
||||
|
Denominator (diluted):
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common shares outstanding
|
|
57,353
|
|
|
53,678
|
|
|
56,397
|
|
|
23,232
|
|
||||
|
Effect of potential dilutive securities:
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average dilutive effect of stock options
|
|
1,910
|
|
|
2,944
|
|
|
2,267
|
|
|
3,290
|
|
||||
|
Weighted-average dilutive effect of common shares from stock warrants
|
|
—
|
|
|
3
|
|
|
—
|
|
|
1,634
|
|
||||
|
Dilutive effect from preferred stock assuming conversion
|
|
—
|
|
|
928
|
|
|
—
|
|
|
21,896
|
|
||||
|
Weighted-average common shares outstanding
|
|
59,263
|
|
|
57,553
|
|
|
58,664
|
|
|
50,052
|
|
||||
|
Net income per share attributable to common stockholders:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
0.07
|
|
|
$
|
0.06
|
|
|
$
|
0.24
|
|
|
$
|
0.44
|
|
|
Diluted
|
|
$
|
0.07
|
|
|
$
|
0.05
|
|
|
$
|
0.23
|
|
|
$
|
0.19
|
|
|
(in thousands)
|
|
October 31, 2015
|
|
|
January 31, 2015
|
|
||
|
Leasehold improvements
|
|
$
|
703
|
|
|
$
|
506
|
|
|
Furniture and fixtures
|
|
1,555
|
|
|
1,317
|
|
||
|
Computer equipment
|
|
5,681
|
|
|
4,013
|
|
||
|
Property and equipment, gross
|
|
7,939
|
|
|
5,836
|
|
||
|
Accumulated depreciation
|
|
(4,325
|
)
|
|
(3,259
|
)
|
||
|
Property and equipment, net
|
|
$
|
3,614
|
|
|
$
|
2,577
|
|
|
(in thousands)
|
|
October 31, 2015
|
|
|
January 31, 2015
|
|
||
|
Amortized intangible assets:
|
|
|
|
|
||||
|
Capitalized software development costs
|
|
$
|
14,432
|
|
|
$
|
10,468
|
|
|
Software
|
|
5,703
|
|
|
4,695
|
|
||
|
Acquired intangible member assets
|
|
58,750
|
|
|
24,563
|
|
||
|
Intangible assets, gross
|
|
78,885
|
|
|
39,726
|
|
||
|
Accumulated amortization
|
|
(17,849
|
)
|
|
(13,185
|
)
|
||
|
Intangible assets, net
|
|
$
|
61,036
|
|
|
$
|
26,541
|
|
|
|
|
Outstanding stock options
|
|
||||||||||||
|
(in thousands, except for exercise prices and term)
|
|
Number of
options |
|
|
Range of
exercise prices |
|
Weighted-
average exercise price |
|
|
Weighted-
average contractual term (in years) |
|
Aggregate
intrinsic value |
|
||
|
Outstanding as of January 31, 2015
|
|
6,457
|
|
|
$0.10 - 25.45
|
|
$
|
5.27
|
|
|
6.88
|
|
$
|
100,290
|
|
|
Granted
|
|
972
|
|
|
$25.39 - 28.69
|
|
$
|
26.58
|
|
|
|
|
|
||
|
Exercised
|
|
(1,743
|
)
|
|
$0.10 - 18.93
|
|
$
|
1.00
|
|
|
|
|
|
||
|
Forfeited
|
|
(153
|
)
|
|
$0.80 - 26.66
|
|
$
|
17.31
|
|
|
|
|
|
||
|
Outstanding as of October 31, 2015
|
|
5,533
|
|
|
$0.10 - 28.69
|
|
$
|
10.02
|
|
|
7.15
|
|
$
|
125,550
|
|
|
Vested and expected to vest as of October 31, 2015
|
|
5,319
|
|
|
|
|
$
|
9.72
|
|
|
7.08
|
|
$
|
122,313
|
|
|
Exercisable as of October 31, 2015
|
|
2,615
|
|
|
|
|
$
|
2.09
|
|
|
5.22
|
|
$
|
80,095
|
|
|
|
|
Three months ended October 31,
|
|
|
Nine months ended October 31,
|
||||||
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
Expected dividend yield
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—%
|
|
Expected stock price volatility
|
|
38.4
|
%
|
|
32.9
|
%
|
|
38.4% - 40.3%
|
|
|
32.9%
|
|
Risk-free interest rate
|
|
1.56% - 1.70%
|
|
|
1.93
|
%
|
|
1.47% - 1.72%
|
|
|
1.93% - 2.24%
|
|
Expected life of options
|
|
6.25 years
|
|
|
6.25 years
|
|
|
5.43 - 6.25 years
|
|
|
6.25 years
|
|
|
|
Three months ended October 31,
|
|
|
Nine months ended October 31,
|
|
||||||||||
|
(in thousands)
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
||||
|
Cost of services
|
|
$
|
304
|
|
|
$
|
24
|
|
|
$
|
740
|
|
|
$
|
94
|
|
|
Sales and marketing
|
|
218
|
|
|
4
|
|
|
705
|
|
|
145
|
|
||||
|
Technology and development
|
|
290
|
|
|
31
|
|
|
677
|
|
|
116
|
|
||||
|
General and administrative
|
|
671
|
|
|
268
|
|
|
2,132
|
|
|
438
|
|
||||
|
Total stock-based compensation expense
|
|
$
|
1,483
|
|
|
$
|
327
|
|
|
$
|
4,254
|
|
|
$
|
793
|
|
|
(in thousands)
|
Cost basis
|
|
|
Gross unrealized gains
|
|
|
Gross unrealized losses
|
|
|
Fair value
|
|
||||
|
Cash and cash equivalents
|
$
|
85,009
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
85,009
|
|
|
Marketable securities:
|
|
|
|
|
|
|
|
||||||||
|
Mutual funds
|
40,213
|
|
|
36
|
|
|
(144
|
)
|
|
40,105
|
|
||||
|
Total cash, cash equivalents and marketable securities
|
$
|
125,222
|
|
|
$
|
36
|
|
|
$
|
(144
|
)
|
|
$
|
125,114
|
|
|
(in thousands)
|
Cost basis
|
|
|
Gross unrealized gains
|
|
|
Gross unrealized losses
|
|
|
Fair value
|
|
||||
|
Cash and cash equivalents
|
$
|
111,005
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
111,005
|
|
|
Marketable securities:
|
|
|
|
|
|
|
|
||||||||
|
Mutual funds
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total cash, cash equivalents and marketable securities
|
$
|
111,005
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
111,005
|
|
|
(in thousands)
|
Cost basis
|
|
|
Fair value
|
|
||
|
One year or less
|
$
|
25,095
|
|
|
$
|
25,070
|
|
|
Over one year and less than five years
|
15,118
|
|
|
15,035
|
|
||
|
Total
|
$
|
40,213
|
|
|
$
|
40,105
|
|
|
•
|
Level 1—quoted prices in active markets for identical assets or liabilities;
|
|
•
|
Level 2—inputs, other than the quoted prices in active markets, that are observable either directly or indirectly;
|
|
•
|
Level 3—unobservable inputs based on the Company’s own assumptions.
|
|
|
|
October 31, 2015
|
|
|||||||||
|
(in thousands)
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|||
|
Marketable securities:
|
|
|
|
|
|
|
|
|||||
|
Mutual funds
|
|
$
|
40,105
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
Three months ended October 31,
|
|
|
Nine months ended October 31,
|
|
||||||||||
|
(in thousands)
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
||||
|
Balance at beginning of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,182
|
|
|
Loss on revaluation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
735
|
|
||||
|
Elimination of liability due to removal of FMV provision
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,917
|
)
|
||||
|
Balance at end of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
October 31, 2015
|
|
|
October 31, 2014
|
|
|
% Change
|
|
|
January 31, 2015
|
|
|
HSA Members
|
|
1,602,156
|
|
|
1,108,533
|
|
|
45
|
%
|
|
1,426,785
|
|
|
Average HSA Members - Year-to-date
|
|
1,516,821
|
|
|
1,040,531
|
|
|
46
|
%
|
|
1,087,962
|
|
|
Average HSA Members - Quarter-to-date
|
|
1,580,482
|
|
|
1,090,516
|
|
|
45
|
%
|
|
1,230,256
|
|
|
(in thousands, except percentages)
|
|
October 31, 2015
|
|
|
October 31, 2014
|
|
|
% Change
|
|
|
January 31, 2015
|
|
|||
|
Cash AUM
|
|
$
|
2,307,914
|
|
|
$
|
1,578,814
|
|
|
46
|
%
|
|
$
|
2,075,741
|
|
|
Investment AUM
|
|
385,243
|
|
|
256,791
|
|
|
50
|
%
|
|
286,526
|
|
|||
|
Total AUM
|
|
$
|
2,693,157
|
|
|
$
|
1,835,605
|
|
|
47
|
%
|
|
$
|
2,362,267
|
|
|
Average daily cash AUM - Year-to-date
|
|
$
|
2,207,732
|
|
|
$
|
1,505,659
|
|
|
47
|
%
|
|
$
|
1,553,845
|
|
|
Average daily cash AUM - Quarter-to-date
|
|
$
|
2,269,253
|
|
|
$
|
1,556,828
|
|
|
46
|
%
|
|
$
|
1,698,402
|
|
|
|
|
Three months ended October 31,
|
|
|
|
|
|
|
Nine months ended October 31,
|
|
|
|
|
|
||||||||||||||||
|
(in thousands, except percentages)
|
|
2015
|
|
|
2014
|
|
|
$ Change
|
|
|
% Change
|
|
|
2015
|
|
|
2014
|
|
|
$ Change
|
|
|
% Change
|
|
||||||
|
Adjusted EBITDA
|
|
$
|
9,851
|
|
|
$
|
6,065
|
|
|
$
|
3,786
|
|
|
62
|
%
|
|
$
|
31,767
|
|
|
$
|
19,736
|
|
|
$
|
12,031
|
|
|
61
|
%
|
|
As a percentage of revenue
|
|
32
|
%
|
|
28
|
%
|
|
|
|
|
|
35
|
%
|
|
31
|
%
|
|
|
|
|
||||||||||
|
|
|
Three months ended October 31,
|
|
|
Nine months ended October 31,
|
|
||||||||||
|
(in thousands)
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
||||
|
Net income
|
|
$
|
4,087
|
|
|
$
|
3,049
|
|
|
$
|
13,485
|
|
|
$
|
8,795
|
|
|
Interest expense
|
|
23
|
|
|
—
|
|
|
23
|
|
|
—
|
|
||||
|
Income tax provision
|
|
2,338
|
|
|
1,100
|
|
|
7,773
|
|
|
5,047
|
|
||||
|
Depreciation and amortization
|
|
1,656
|
|
|
1,134
|
|
|
4,503
|
|
|
2,960
|
|
||||
|
Amortization of acquired intangible assets
|
|
409
|
|
|
409
|
|
|
1,227
|
|
|
1,227
|
|
||||
|
Loss on revaluation of redeemable convertible preferred stock derivative liability
|
|
—
|
|
|
—
|
|
|
—
|
|
|
735
|
|
||||
|
Stock-based compensation expense
|
|
1,483
|
|
|
327
|
|
|
4,254
|
|
|
793
|
|
||||
|
Other (1)
|
|
(145
|
)
|
|
46
|
|
|
502
|
|
|
179
|
|
||||
|
Total adjustments
|
|
$
|
5,764
|
|
|
$
|
3,016
|
|
|
$
|
18,282
|
|
|
$
|
10,941
|
|
|
Adjusted EBITDA
|
|
$
|
9,851
|
|
|
$
|
6,065
|
|
|
$
|
31,767
|
|
|
$
|
19,736
|
|
|
(1)
|
For the three months ended October 31, 2015 and 2014, Other consisted of interest income of $(116) and $(9), miscellaneous taxes of $77 and $55, acquisition-related costs of $(187) and $0, and SEC registration costs of $81 and $0, respectively. For the nine months ended October 31, 2015 and 2014, Other consisted of interest income of $(302) and $(9), miscellaneous taxes of $249 and $188, acquisition-related costs of $474 and $0, and SEC registration costs of $81 and $0, respectively.
|
|
|
|
Three months ended October 31,
|
|
|
|
|
|
|
Nine months ended October 31,
|
|
|
|
|
|
||||||||||||||||
|
(in thousands, except percentages)
|
|
2015
|
|
|
2014
|
|
|
$ Change
|
|
|
% Change
|
|
|
2015
|
|
|
2014
|
|
|
$ Change
|
|
|
% Change
|
|
||||||
|
Account fee revenue
|
|
$
|
15,042
|
|
|
$
|
11,086
|
|
|
$
|
3,956
|
|
|
36
|
%
|
|
$
|
44,043
|
|
|
$
|
32,022
|
|
|
$
|
12,021
|
|
|
38
|
%
|
|
Custodial fee revenue
|
|
9,142
|
|
|
6,196
|
|
|
2,946
|
|
|
48
|
%
|
|
26,592
|
|
|
17,557
|
|
|
9,035
|
|
|
51
|
%
|
||||||
|
Card fee revenue
|
|
6,213
|
|
|
4,317
|
|
|
1,896
|
|
|
44
|
%
|
|
19,801
|
|
|
12,848
|
|
|
6,953
|
|
|
54
|
%
|
||||||
|
Other revenue
|
|
159
|
|
|
263
|
|
|
(104
|
)
|
|
(40
|
)%
|
|
464
|
|
|
557
|
|
|
(93
|
)
|
|
(17
|
)%
|
||||||
|
Total revenue
|
|
$
|
30,556
|
|
|
$
|
21,862
|
|
|
$
|
8,694
|
|
|
40
|
%
|
|
$
|
90,900
|
|
|
$
|
62,984
|
|
|
$
|
27,916
|
|
|
44
|
%
|
|
|
|
Three months ended October 31,
|
|
|
Nine months ended October 31,
|
|
||||||||||
|
(in thousands)
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
||||
|
Revenue
|
|
|
|
|
|
|
|
|
||||||||
|
Account fee revenue
|
|
$
|
15,042
|
|
|
$
|
11,086
|
|
|
$
|
44,043
|
|
|
$
|
32,022
|
|
|
Custodial fee revenue
|
|
9,142
|
|
|
6,196
|
|
|
26,592
|
|
|
17,557
|
|
||||
|
Card fee revenue
|
|
6,213
|
|
|
4,317
|
|
|
19,801
|
|
|
12,848
|
|
||||
|
Other revenue
|
|
159
|
|
|
263
|
|
|
464
|
|
|
557
|
|
||||
|
Total revenue
|
|
30,556
|
|
|
21,862
|
|
|
90,900
|
|
|
62,984
|
|
||||
|
Cost of services
|
|
|
|
|
|
|
|
|
||||||||
|
Account costs
|
|
9,276
|
|
|
7,057
|
|
|
25,981
|
|
|
20,188
|
|
||||
|
Custodial costs
|
|
1,536
|
|
|
1,050
|
|
|
4,471
|
|
|
2,994
|
|
||||
|
Card costs
|
|
1,949
|
|
|
1,467
|
|
|
6,100
|
|
|
4,284
|
|
||||
|
Other costs
|
|
119
|
|
|
56
|
|
|
181
|
|
|
58
|
|
||||
|
Total cost of services
|
|
12,880
|
|
|
9,630
|
|
|
36,733
|
|
|
27,524
|
|
||||
|
Gross profit
|
|
17,676
|
|
|
12,232
|
|
|
54,167
|
|
|
35,460
|
|
||||
|
Operating expenses
|
|
|
|
|
|
|
|
|
||||||||
|
Sales and marketing
|
|
3,067
|
|
|
2,275
|
|
|
8,637
|
|
|
6,829
|
|
||||
|
Technology and development
|
|
4,419
|
|
|
2,811
|
|
|
11,941
|
|
|
7,299
|
|
||||
|
General and administrative
|
|
3,477
|
|
|
2,443
|
|
|
10,578
|
|
|
5,252
|
|
||||
|
Amortization of acquired intangible assets
|
|
409
|
|
|
409
|
|
|
1,227
|
|
|
1,227
|
|
||||
|
Total operating expenses
|
|
11,372
|
|
|
7,938
|
|
|
32,383
|
|
|
20,607
|
|
||||
|
Income from operations
|
|
6,304
|
|
|
4,294
|
|
|
21,784
|
|
|
14,853
|
|
||||
|
Other income and (expense)
|
|
|
|
|
|
|
|
|
||||||||
|
Loss on revaluation of redeemable convertible preferred stock derivative
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(735
|
)
|
||||
|
Other income and (expense), net
|
|
121
|
|
|
(145
|
)
|
|
(526
|
)
|
|
(276
|
)
|
||||
|
Total other income and (expense)
|
|
121
|
|
|
(145
|
)
|
|
(526
|
)
|
|
(1,011
|
)
|
||||
|
Income before income taxes
|
|
6,425
|
|
|
4,149
|
|
|
21,258
|
|
|
13,842
|
|
||||
|
Income tax provision
|
|
2,338
|
|
|
1,100
|
|
|
7,773
|
|
|
5,047
|
|
||||
|
Net income
|
|
$
|
4,087
|
|
|
$
|
3,049
|
|
|
$
|
13,485
|
|
|
$
|
8,795
|
|
|
|
|
Three months ended October 31,
|
|
|
Nine months ended October 31,
|
|
||||||
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
||||
|
Account fee revenue
|
|
49
|
%
|
|
51
|
%
|
|
48
|
%
|
|
51
|
%
|
|
Custodial fee revenue
|
|
30
|
%
|
|
28
|
%
|
|
29
|
%
|
|
28
|
%
|
|
Card fee revenue
|
|
20
|
%
|
|
20
|
%
|
|
22
|
%
|
|
20
|
%
|
|
Other revenue
|
|
1
|
%
|
|
1
|
%
|
|
1
|
%
|
|
1
|
%
|
|
Total revenue
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
Cost of services
|
|
|
|
|
|
|
|
|
||||
|
Account costs
|
|
30
|
%
|
|
32
|
%
|
|
28
|
%
|
|
32
|
%
|
|
Custodial costs
|
|
5
|
%
|
|
5
|
%
|
|
5
|
%
|
|
5
|
%
|
|
Card costs
|
|
7
|
%
|
|
7
|
%
|
|
7
|
%
|
|
7
|
%
|
|
Other costs
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Total cost of services
|
|
42
|
%
|
|
44
|
%
|
|
40
|
%
|
|
44
|
%
|
|
Gross profit
|
|
58
|
%
|
|
56
|
%
|
|
60
|
%
|
|
56
|
%
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
||||
|
Sales and marketing
|
|
10
|
%
|
|
10
|
%
|
|
10
|
%
|
|
11
|
%
|
|
Technology and development
|
|
15
|
%
|
|
13
|
%
|
|
13
|
%
|
|
12
|
%
|
|
General and administrative
|
|
11
|
%
|
|
11
|
%
|
|
12
|
%
|
|
8
|
%
|
|
Amortization of acquired intangible assets
|
|
1
|
%
|
|
2
|
%
|
|
1
|
%
|
|
2
|
%
|
|
Total operating expenses
|
|
37
|
%
|
|
36
|
%
|
|
36
|
%
|
|
33
|
%
|
|
Income from operations
|
|
21
|
%
|
|
20
|
%
|
|
24
|
%
|
|
23
|
%
|
|
Other income and (expense)
|
|
|
|
|
|
|
|
|
||||
|
Loss on revaluation of redeemable convertible preferred stock derivative
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
(1
|
)%
|
|
Other income and (expense), net
|
|
—
|
%
|
|
(1
|
)%
|
|
—
|
%
|
|
—
|
%
|
|
Total other income and (expense)
|
|
—
|
%
|
|
(1
|
)%
|
|
—
|
%
|
|
(1
|
)%
|
|
Income before income taxes
|
|
21
|
%
|
|
19
|
%
|
|
24
|
%
|
|
22
|
%
|
|
Income tax provision
|
|
8
|
%
|
|
5
|
%
|
|
9
|
%
|
|
8
|
%
|
|
Net income
|
|
13
|
%
|
|
14
|
%
|
|
15
|
%
|
|
14
|
%
|
|
(in thousands, except percentages)
|
|
Three months ended October 31,
|
|
|
|
|
|
|
Nine months ended October 31,
|
|
|
|
|
|
||||||||||||||||
|
|
2015
|
|
|
2014
|
|
|
$ Change
|
|
|
% Change
|
|
|
2015
|
|
|
2014
|
|
|
$ Change
|
|
|
% Change
|
|
|||||||
|
Account costs
|
|
$
|
9,276
|
|
|
$
|
7,057
|
|
|
$
|
2,219
|
|
|
31
|
%
|
|
$
|
25,981
|
|
|
$
|
20,188
|
|
|
$
|
5,793
|
|
|
29
|
%
|
|
Custodial costs
|
|
1,536
|
|
|
1,050
|
|
|
486
|
|
|
46
|
%
|
|
4,471
|
|
|
2,994
|
|
|
1,477
|
|
|
49
|
%
|
||||||
|
Card costs
|
|
1,949
|
|
|
1,467
|
|
|
482
|
|
|
33
|
%
|
|
6,100
|
|
|
4,284
|
|
|
1,816
|
|
|
42
|
%
|
||||||
|
Other costs
|
|
119
|
|
|
56
|
|
|
63
|
|
|
113
|
%
|
|
181
|
|
|
58
|
|
|
123
|
|
|
212
|
%
|
||||||
|
Total cost
|
|
$
|
12,880
|
|
|
$
|
9,630
|
|
|
$
|
3,250
|
|
|
34
|
%
|
|
$
|
36,733
|
|
|
$
|
27,524
|
|
|
$
|
9,209
|
|
|
33
|
%
|
|
(in thousands, except percentages)
|
|
Three months ended October 31,
|
|
|
|
|
|
|
Nine months ended October 31,
|
|
|
|
|
|
||||||||||||||||
|
|
2015
|
|
|
2014
|
|
|
$ Change
|
|
|
% Change
|
|
|
2015
|
|
|
2014
|
|
|
$ Change
|
|
|
% Change
|
|
|||||||
|
Sales and marketing
|
|
$
|
3,067
|
|
|
$
|
2,275
|
|
|
$
|
792
|
|
|
35
|
%
|
|
$
|
8,637
|
|
|
$
|
6,829
|
|
|
$
|
1,808
|
|
|
26
|
%
|
|
Technology and development
|
|
4,419
|
|
|
2,811
|
|
|
1,608
|
|
|
57
|
%
|
|
11,941
|
|
|
7,299
|
|
|
4,642
|
|
|
64
|
%
|
||||||
|
General and administrative
|
|
3,477
|
|
|
2,443
|
|
|
1,034
|
|
|
42
|
%
|
|
10,578
|
|
|
5,252
|
|
|
5,326
|
|
|
101
|
%
|
||||||
|
Amortization of acquired intangible assets
|
|
409
|
|
|
409
|
|
|
—
|
|
|
—
|
%
|
|
1,227
|
|
|
1,227
|
|
|
—
|
|
|
—
|
%
|
||||||
|
Total operating expenses
|
|
$
|
11,372
|
|
|
$
|
7,938
|
|
|
$
|
3,434
|
|
|
43
|
%
|
|
$
|
32,383
|
|
|
$
|
20,607
|
|
|
$
|
11,776
|
|
|
57
|
%
|
|
|
|
Three months ended October 31,
|
|
|
|
|
Nine months ended October 31,
|
|
|
|
|
|||||||||||||
|
(in thousands)
|
|
2015
|
|
|
2014
|
|
|
$ Change
|
|
|
2015
|
|
|
2014
|
|
|
$ Change
|
|
||||||
|
Loss on revaluation of redeemable convertible preferred stock derivative
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(735
|
)
|
|
$
|
735
|
|
|
Other income and (expense), net
|
|
121
|
|
|
(145
|
)
|
|
266
|
|
|
(526
|
)
|
|
(276
|
)
|
|
(250
|
)
|
||||||
|
Other income and (expense)
|
|
$
|
121
|
|
|
$
|
(145
|
)
|
|
$
|
266
|
|
|
$
|
(526
|
)
|
|
$
|
(1,011
|
)
|
|
$
|
485
|
|
|
|
|
Nine months ended October 31,
|
|
|||||
|
(in thousands)
|
|
2015
|
|
|
2014
|
|
||
|
Net cash provided by operating activities
|
|
$
|
18,772
|
|
|
$
|
10,579
|
|
|
Net cash used in investing activities
|
|
(81,173
|
)
|
|
(6,633
|
)
|
||
|
Net cash provided by financing activities
|
|
36,405
|
|
|
89,991
|
|
||
|
(Decrease) increase in cash and cash equivalents
|
|
(25,996
|
)
|
|
93,937
|
|
||
|
Beginning cash and cash equivalents
|
|
111,005
|
|
|
13,917
|
|
||
|
Ending cash and cash equivalents
|
|
$
|
85,009
|
|
|
$
|
107,854
|
|
|
|
HEALTHEQUITY, INC.
|
||
|
Date: December 9, 2015
|
By:
|
|
/s/ Darcy Mott
|
|
|
Name:
|
|
Darcy Mott
|
|
|
Title:
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
|
Incorporate by reference
|
|||
|
Exhibit
no.
|
|
Description
|
Form
|
File No.
|
Exhibit
|
Filing Date
|
|
10.1+†
|
|
Amended and Restated Non-Employee Director Compensation Policy
|
|
|
|
|
|
31.1+
|
|
Certification of the Principal Executive Officer Pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
31.2+
|
|
Certification of the Principal Financial Officer Pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
32.1*#
|
|
Certification of the Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
32.2*#
|
|
Certification of the Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
101.INS††
|
|
XBRL Instance document
|
|
|
|
|
|
101.SCH††
|
|
XBRL Taxonomy schema linkbase document
|
|
|
|
|
|
101.CAL††
|
|
XBRL Taxonomy calculation linkbase document
|
|
|
|
|
|
101.DEF††
|
|
XBRL Taxonomy definition linkbase document
|
|
|
|
|
|
101.LAB††
|
|
XBRL Taxonomy labels linkbase document
|
|
|
|
|
|
101.PRE††
|
|
XBRL Taxonomy presentation linkbase document
|
|
|
|
|
|
+
|
|
Filed herewith
|
|
*
|
|
Furnished herewith
|
|
#
|
|
These certifications are not deemed filed with the Securities and Exchange Commission and are not to be incorporated by reference in any filing the registrant makes under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, irrespective of any general incorporation language in any filings.
|
|
†
|
|
Indicates management contract or compensatory plan
|
|
††
|
|
In accordance with Rule 406T of Regulation S-T, the information in these exhibits is furnished and deemed not filed or part of a registration statement or prospectus for purposes of sections 11 or 12 of the Securities Act of 1933, is deemed not filed for purposes of section 18 of the Exchange Act of 1934, and otherwise is not subject to liability under these sections.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|