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.
|
|
|
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
|
|
|
Delaware
|
|
77-0528806
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
777 Mariners Island Boulevard, Suite 300
San Mateo, California
|
|
94404
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
|
Title of each class
|
|
Trading Symbol
|
|
Name of each exchange on which registered
|
Common Stock, par value $0.00015 per share
|
|
MODN
|
|
New York Stock Exchange
|
Large accelerated filer
|
|
☐
|
|
Accelerated filer
|
|
ý
|
Non-accelerated filer
|
|
☐
|
|
Smaller reporting company
|
|
☐
|
Emerging growth 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 3.
|
||
|
|
|
Item 4.
|
||
|
|
|
Item 5.
|
||
|
|
|
Item 6.
|
||
|
|
|
|
Item 1.
|
Financial Statements (Unaudited)
|
|
|
As of
December 31, 2019 |
|
As of
September 30, 2019 |
||||
Assets
|
|
|
|
|
|
|
||
Current assets
|
|
|
|
|
|
|
||
Cash and cash equivalents
|
|
$
|
55,789
|
|
|
$
|
60,780
|
|
Accounts receivable, net of allowance for doubtful accounts of $51 as of December 31, 2019 and $51 as of September 30, 2019
|
|
31,111
|
|
|
26,953
|
|
||
Prepaid expenses
|
|
1,840
|
|
|
2,776
|
|
||
Other current assets
|
|
5,818
|
|
|
4,039
|
|
||
Total current assets
|
|
94,558
|
|
|
94,548
|
|
||
Property and equipment, net
|
|
856
|
|
|
1,043
|
|
||
Operating lease right-of-use assets
|
|
5,940
|
|
|
—
|
|
||
Goodwill
|
|
39,283
|
|
|
39,283
|
|
||
Intangible assets, net
|
|
27,894
|
|
|
29,131
|
|
||
Other assets
|
|
5,321
|
|
|
5,588
|
|
||
Total assets
|
|
$
|
173,852
|
|
|
$
|
169,593
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
||||
Current liabilities
|
|
|
|
|
||||
Accounts payable
|
|
$
|
2,439
|
|
|
$
|
2,302
|
|
Accrued employee compensation
|
|
9,779
|
|
|
19,906
|
|
||
Accrued liabilities
|
|
4,339
|
|
|
4,354
|
|
||
Operating lease liabilities, current portion
|
|
3,084
|
|
|
—
|
|
||
Deferred revenue, current portion
|
|
45,937
|
|
|
44,875
|
|
||
Long term debt, current portion
|
|
5,106
|
|
|
4,911
|
|
||
Total current liabilities
|
|
70,684
|
|
|
76,348
|
|
||
Long term debt
|
|
39,286
|
|
|
39,371
|
|
||
Operating lease liabilities, less current portion
|
|
3,303
|
|
|
—
|
|
||
Other long-term liabilities
|
|
1,241
|
|
|
1,152
|
|
||
Total liabilities
|
|
114,514
|
|
|
116,871
|
|
||
Commitments and contingencies
|
|
|
|
|
|
|
||
Stockholders’ equity
|
|
|
|
|
||||
Common Stock, $0.00015 par value; 200,000 shares authorized; 33,334 and 32,995 shares issued and outstanding at December 31, 2019 and September 30, 2019, respectively
|
|
5
|
|
|
5
|
|
||
Preferred Stock, $0.00015 par value; 5,000 shares authorized; no shares issued and outstanding
|
|
—
|
|
|
—
|
|
||
Additional paid-in capital
|
|
275,866
|
|
|
266,295
|
|
||
Accumulated other comprehensive loss
|
|
(1,126
|
)
|
|
(1,169
|
)
|
||
Accumulated deficit
|
|
(215,407
|
)
|
|
(212,409
|
)
|
||
Total stockholders’ equity
|
|
59,338
|
|
|
52,722
|
|
||
Total liabilities and stockholders’ equity
|
|
$
|
173,852
|
|
|
$
|
169,593
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
||||||
|
2019
|
|
2018
|
||||
Revenues
|
|
|
|
|
|
||
Subscription
|
$
|
28,182
|
|
|
$
|
25,202
|
|
Professional services
|
10,206
|
|
|
9,875
|
|
||
Total revenues
|
38,388
|
|
|
35,077
|
|
||
Cost of revenues
|
|
|
|
||||
Subscription
|
8,710
|
|
|
8,738
|
|
||
Professional services
|
7,642
|
|
|
7,829
|
|
||
Total cost of revenues
|
16,352
|
|
|
16,567
|
|
||
Gross profit
|
22,036
|
|
|
18,510
|
|
||
Operating expenses
|
|
|
|
||||
Research and development
|
8,516
|
|
|
7,412
|
|
||
Sales and marketing
|
9,013
|
|
|
8,052
|
|
||
General and administrative
|
6,965
|
|
|
6,156
|
|
||
Total operating expenses
|
24,494
|
|
|
21,620
|
|
||
Loss from operations
|
(2,458
|
)
|
|
(3,110
|
)
|
||
Interest expense, net
|
563
|
|
|
733
|
|
||
Other expenses (income), net
|
(12
|
)
|
|
285
|
|
||
Loss before income taxes
|
(3,009
|
)
|
|
(4,128
|
)
|
||
Provision for (benefit from) income taxes
|
(11
|
)
|
|
598
|
|
||
Net loss
|
$
|
(2,998
|
)
|
|
$
|
(4,726
|
)
|
Net loss per share attributable to common stockholders:
|
|
|
|
||||
Basic and diluted
|
$
|
(0.09
|
)
|
|
$
|
(0.15
|
)
|
Weighted average number of shares used in computing net loss per share attributable to common stockholders:
|
|
|
|
||||
Basic and diluted
|
33,145
|
|
|
31,488
|
|
||
|
|
|
|
|
Three Months Ended December 31,
|
||||||
|
2019
|
|
2018
|
||||
Net loss
|
$
|
(2,998
|
)
|
|
$
|
(4,726
|
)
|
Other comprehensive income, net of tax
|
|
|
|
||||
Unrealized gain on cash flow hedges
|
18
|
|
|
—
|
|
||
Foreign currency translation gain
|
25
|
|
|
186
|
|
||
Total comprehensive loss
|
$
|
(2,955
|
)
|
|
$
|
(4,540
|
)
|
|
|
|
|
|
Three Months Ended December 31,
|
||||||
|
2019
|
|
2018
|
||||
Cash flows from operating activities
|
|
|
|
|
|
||
Net loss
|
$
|
(2,998
|
)
|
|
$
|
(4,726
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities
|
|
|
|
||||
Depreciation and amortization
|
1,452
|
|
|
1,842
|
|
||
Stock-based compensation
|
5,823
|
|
|
4,203
|
|
||
Amortization of debt discount and issuance cost
|
109
|
|
|
111
|
|
||
Deferred income taxes
|
(190
|
)
|
|
—
|
|
||
Amortization of capitalized contract acquisition costs
|
624
|
|
|
373
|
|
||
Other non-cash charges
|
—
|
|
|
(22
|
)
|
||
Changes in assets and liabilities
|
|
|
|
||||
Accounts receivable
|
(4,141
|
)
|
|
162
|
|
||
Prepaid expenses and other assets
|
(398
|
)
|
|
383
|
|
||
Accounts payable
|
136
|
|
|
1,836
|
|
||
Accrued employee compensation
|
(6,384
|
)
|
|
(5,579
|
)
|
||
Other current and long-term liabilities
|
(573
|
)
|
|
(471
|
)
|
||
Deferred revenue
|
1,549
|
|
|
(2,373
|
)
|
||
Net cash used in operating activities
|
(4,991
|
)
|
|
(4,261
|
)
|
||
Cash flows from investing activities
|
|
|
|
||||
Purchases of property and equipment
|
(29
|
)
|
|
(141
|
)
|
||
Net cash used in investing activities
|
(29
|
)
|
|
(141
|
)
|
||
Cash flows from financing activities
|
|
|
|
||||
Proceeds from exercise of stock options
|
18
|
|
|
36
|
|
||
Principal payments on term loan
|
—
|
|
|
(250
|
)
|
||
Net cash provided by (used in) financing activities
|
18
|
|
|
(214
|
)
|
||
Effect of exchange rate changes on cash and cash equivalents
|
11
|
|
|
90
|
|
||
Net decrease in cash and cash equivalents
|
(4,991
|
)
|
|
(4,526
|
)
|
||
Cash and cash equivalents
|
|
|
|
||||
Beginning of period
|
60,780
|
|
|
56,704
|
|
||
End of period
|
$
|
55,789
|
|
|
$
|
52,178
|
|
|
|
|
|
1.
|
The Company and Significant Accounting Policies and Estimates
|
2.
|
Revenues from Contracts with Customers
|
|
As of
December 31, 2019 |
|
As of
September 30, 2019 |
||||
Accounts receivable, net
|
$
|
31,111
|
|
|
$
|
26,953
|
|
Contract asset
|
3,049
|
|
|
1,588
|
|
||
Deferred revenue
|
46,955
|
|
|
45,385
|
|
||
Capitalized contract acquisition costs
|
6,853
|
|
|
6,626
|
|
3.
|
Leases
|
|
Three months ended
December 31, 2019 |
||
Cash paid for amounts included in the measurement of operating lease liabilities
|
$
|
899
|
|
Operating lease ROU assets obtained in exchange of new operating lease liabilities
|
—
|
|
Fiscal Year
|
|
|
||
Remaining fiscal 2020
|
|
$
|
2,661
|
|
2021
|
|
1,801
|
|
|
2022
|
|
915
|
|
|
2023
|
|
559
|
|
|
2024
|
|
352
|
|
|
2025 and thereafter
|
|
770
|
|
|
Total operating lease payments
|
|
$
|
7,058
|
|
Less imputed interest
|
|
671
|
|
|
Total operating lease liabilities
|
|
$
|
6,387
|
|
Fiscal Year
|
|
|
||
2020
|
|
$
|
3,400
|
|
2021
|
|
1,700
|
|
|
2022
|
|
900
|
|
|
2023
|
|
400
|
|
|
2024
|
|
100
|
|
|
Total
|
|
$
|
6,500
|
|
4.
|
Fair Value of Financial Instruments
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
As of December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash equivalents
|
$
|
26,178
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
26,178
|
|
Total assets
|
$
|
26,178
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
26,178
|
|
|
|
|
|
|
|
|
|
||||||||
As of September 30, 2019
|
|
|
|
|
|
|
|
||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
Cash equivalents
|
$
|
32,792
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
32,792
|
|
Total assets
|
$
|
32,792
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
32,792
|
|
|
|
|
|
|
|
|
|
5.
|
Intangible Assets
|
|
Estimated
|
|
As of December 31, 2019
|
||||||||||
|
Useful Life
(in Years)
|
|
Gross Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Carrying
Amount
|
||||||
Intangible Assets:
|
|
|
|
|
|
|
|
|
|
|
|||
Customer relationships
|
3-10
|
|
$
|
36,599
|
|
|
$
|
(12,090
|
)
|
|
$
|
24,509
|
|
Developed technology
|
5-6
|
|
12,083
|
|
|
(8,698
|
)
|
|
3,385
|
|
|||
Total
|
|
|
$
|
48,682
|
|
|
$
|
(20,788
|
)
|
|
$
|
27,894
|
|
|
|
|
|
|
|
|
|
|
Estimated
|
|
As of September 30, 2019
|
||||||||||
|
Useful Life
(in Years)
|
|
Gross Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Carrying
Amount
|
||||||
Intangible Assets:
|
|
|
|
|
|
|
|
|
|
|
|||
Customer relationships
|
3-10
|
|
$
|
36,599
|
|
|
$
|
(11,200
|
)
|
|
$
|
25,399
|
|
Developed technology
|
5-6
|
|
12,083
|
|
|
(8,351
|
)
|
|
3,732
|
|
|||
Backlog
|
5
|
|
280
|
|
|
(280
|
)
|
|
—
|
|
|||
Total
|
|
|
$
|
48,962
|
|
|
$
|
(19,831
|
)
|
|
$
|
29,131
|
|
|
|
|
|
|
|
|
|
Fiscal Year
|
|
|
||
Remaining fiscal 2020
|
|
$
|
3,514
|
|
2021
|
|
4,687
|
|
|
2022
|
|
4,687
|
|
|
2023
|
|
3,840
|
|
|
2024
|
|
3,558
|
|
|
2025 and thereafter
|
|
7,608
|
|
|
Total future amortization
|
|
$
|
27,894
|
|
|
|
|
6.
|
Derivative Instruments and Hedging
|
7.
|
Debt
|
Principal
|
$
|
44,750
|
|
Unamortized debt discount and issuance costs
|
(358
|
)
|
|
Net carrying amount
|
$
|
44,392
|
|
Fiscal Year
|
|
|
|
|
2020 (1)
|
|
$
|
5,000
|
|
2021
|
|
2,609
|
|
|
2022
|
|
3,331
|
|
|
2023
|
|
33,810
|
|
|
Total
|
|
$
|
44,750
|
|
8.
|
Stockholders’ Equity
|
|
Common Stock
|
|
Additional
Paid-In Capital |
|
Accumulated
Other Comprehensive Loss |
|
Accumulated Deficit
|
|
Total
Stockholders’ Equity |
|||||||||||||
|
Shares
|
|
Amount
|
|
||||||||||||||||||
Balance at September 30, 2019
|
32,995
|
|
|
$
|
5
|
|
|
$
|
266,295
|
|
|
$
|
(1,169
|
)
|
|
$
|
(212,409
|
)
|
|
$
|
52,722
|
|
Issuance of common stock upon exercise of stock options
|
3
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|||||
Issuance of common stock upon release of restricted stock units
|
336
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
9,553
|
|
|
—
|
|
|
—
|
|
|
9,553
|
|
|||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
43
|
|
|
—
|
|
|
43
|
|
|||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,998
|
)
|
|
(2,998
|
)
|
|||||
Balance at December 31, 2019
|
33,334
|
|
|
$
|
5
|
|
|
$
|
275,866
|
|
|
$
|
(1,126
|
)
|
|
$
|
(215,407
|
)
|
|
$
|
59,338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
Additional
Paid-In Capital |
|
Accumulated
Other Comprehensive Loss |
|
Accumulated Deficit
|
|
Total
Stockholders’ Equity |
|||||||||||||
|
Shares
|
|
Amount
|
|
||||||||||||||||||
Balance at September 30, 2018
|
31,444
|
|
|
$
|
5
|
|
|
$
|
244,814
|
|
|
$
|
(1,285
|
)
|
|
$
|
(203,500
|
)
|
|
$
|
40,034
|
|
Cumulative effect of a change in
accounting principal |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,384
|
|
|
10,384
|
|
|||||
Issuance of common stock upon exercise of stock options
|
7
|
|
|
—
|
|
|
36
|
|
|
—
|
|
|
—
|
|
|
36
|
|
|||||
Issuance of common stock upon release of restricted stock units
|
84
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
4,203
|
|
|
—
|
|
|
|
|
4,203
|
|
||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
186
|
|
|
—
|
|
|
186
|
|
|||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,726
|
)
|
|
(4,726
|
)
|
|||||
Balance at December 31, 2018
|
31,535
|
|
|
$
|
5
|
|
|
$
|
249,053
|
|
|
$
|
(1,099
|
)
|
|
$
|
(197,842
|
)
|
|
$
|
50,117
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.
|
Stock-based Compensation
|
|
Restricted
Stock Units
Outstanding
(in thousands)
|
|
Weighted
Average
Grant Date
Fair Value
|
|||
Balance at September 30, 2019
|
2,350
|
|
|
$
|
16.36
|
|
Granted
|
782
|
|
|
29.60
|
|
|
Released
|
(336
|
)
|
|
21.05
|
|
|
Forfeited
|
(23
|
)
|
|
16.12
|
|
|
Balance at December 31, 2019
|
2,773
|
|
|
$
|
20.03
|
|
|
|
|
|
|
Three Months Ended December 31,
|
||||||
|
2019
|
|
2018
|
||||
Cost of revenues
|
|
|
|
||||
Subscription
|
$
|
522
|
|
|
$
|
460
|
|
Professional services
|
597
|
|
|
479
|
|
||
Total stock-based compensation in cost of revenues
|
1,119
|
|
|
939
|
|
||
Operating expenses
|
|
|
|
||||
Research and development
|
1,426
|
|
|
764
|
|
||
Sales and marketing
|
1,406
|
|
|
1,145
|
|
||
General and administrative
|
1,872
|
|
|
1,355
|
|
||
Total stock-based compensation in operating expenses
|
4,704
|
|
|
3,264
|
|
||
Total stock-based compensation
|
$
|
5,823
|
|
|
$
|
4,203
|
|
|
|
|
|
10.
|
Income Taxes
|
11.
|
Net Loss per Share
|
|
Three Months Ended December 31,
|
||||||
|
2019
|
|
2018
|
||||
Numerator
|
|
|
|
|
|
||
Basic and diluted
|
|
|
|
|
|
||
Net loss attributable to common stockholders
|
$
|
(2,998
|
)
|
|
$
|
(4,726
|
)
|
Denominator
|
|
|
|
||||
Basic and diluted
|
|
|
|
||||
Weighted average shares used in computing net loss per share attributable to common stockholders
|
33,145
|
|
|
31,488
|
|
||
Net loss per share attributable to common stockholders:
|
|
|
|
||||
Basic and diluted
|
$
|
(0.09
|
)
|
|
$
|
(0.15
|
)
|
|
|
|
|
|
Three Months Ended December 31,
|
||||
|
2019
|
|
2018
|
||
Stock options
|
71
|
|
|
106
|
|
Performance-based RSUs and RSUs
|
1,423
|
|
|
1,565
|
|
12.
|
Litigation and Contingencies
|
13.
|
Geographic Information
|
|
As of
December 31, 2019
|
|
As of
September 30, 2019
|
||||
United States
|
$
|
679
|
|
|
$
|
853
|
|
India
|
177
|
|
|
190
|
|
||
Total property and equipment, net
|
$
|
856
|
|
|
$
|
1,043
|
|
|
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
Three Months Ended December 31,
|
||||||
|
2019
|
|
2018
|
||||
|
|
|
|
||||
|
(in thousands)
|
||||||
Revenues
|
|
|
|
|
|
||
Subscription
|
$
|
28,182
|
|
|
$
|
25,202
|
|
Professional services
|
10,206
|
|
|
9,875
|
|
||
Total revenues
|
38,388
|
|
|
35,077
|
|
||
Cost of Revenues
|
|
|
|
||||
Subscription
|
8,710
|
|
|
8,738
|
|
||
Professional services
|
7,642
|
|
|
7,829
|
|
||
Total cost of revenues
|
16,352
|
|
|
16,567
|
|
||
Gross profit
|
22,036
|
|
|
18,510
|
|
||
Operating Expenses
|
|
|
|
||||
Research and development
|
8,516
|
|
|
7,412
|
|
||
Sales and marketing
|
9,013
|
|
|
8,052
|
|
||
General and administrative
|
6,965
|
|
|
6,156
|
|
||
Total operating expenses
|
24,494
|
|
|
21,620
|
|
||
Loss from operations
|
(2,458
|
)
|
|
(3,110
|
)
|
||
Interest expense, net
|
563
|
|
|
733
|
|
||
Other expenses (income), net
|
(12
|
)
|
|
285
|
|
||
Loss before income taxes
|
(3,009
|
)
|
|
(4,128
|
)
|
||
Provision for (benefit from) income taxes
|
(11
|
)
|
|
598
|
|
||
Net loss
|
$
|
(2,998
|
)
|
|
$
|
(4,726
|
)
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
|||||||||||||||||
|
2019
|
|
2018
|
|
|
|||||||||||||||
|
Amount
|
|
% of Total
Revenues
|
|
Amount
|
|
% of Total
Revenues
|
|
Change ($)
|
|
Change (%)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
(in thousands, except percentages)
|
|||||||||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Subscription
|
$
|
28,182
|
|
|
73
|
%
|
|
$
|
25,202
|
|
|
72
|
%
|
|
$
|
2,980
|
|
|
12
|
%
|
Professional services
|
10,206
|
|
|
27
|
%
|
|
9,875
|
|
|
28
|
%
|
|
331
|
|
|
3
|
%
|
|||
Total revenues
|
$
|
38,388
|
|
|
100
|
%
|
|
$
|
35,077
|
|
|
100
|
%
|
|
$
|
3,311
|
|
|
9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
|||||||||||||||||
|
2019
|
|
2018
|
|
|
|||||||||||||||
|
Amount
|
|
% of
Revenues
|
|
Amount
|
|
% of
Revenues
|
|
Change ($)
|
|
Change (%)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
(in thousands, except percentages)
|
|||||||||||||||||||
Cost of revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Subscription
|
$
|
8,710
|
|
|
31
|
%
|
|
$
|
8,738
|
|
|
35
|
%
|
|
$
|
(28
|
)
|
|
—
|
%
|
Professional services
|
7,642
|
|
|
75
|
%
|
|
7,829
|
|
|
79
|
%
|
|
(187
|
)
|
|
(2
|
)%
|
|||
Total cost of revenues
|
$
|
16,352
|
|
|
43
|
%
|
|
$
|
16,567
|
|
|
47
|
%
|
|
$
|
(215
|
)
|
|
(1
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
|
|
|||||||||
|
2019
|
|
2018
|
|
Change ($)
|
|
Change (%)
|
|||||||
|
|
|
|
|
|
|
|
|||||||
|
(in thousands, except percentages)
|
|||||||||||||
Operating expenses
|
|
|
|
|
|
|
|
|||||||
Research and development
|
$
|
8,516
|
|
|
$
|
7,412
|
|
|
$
|
1,104
|
|
|
15
|
%
|
Sales and marketing
|
9,013
|
|
|
8,052
|
|
|
961
|
|
|
12
|
%
|
|||
General and administrative
|
6,965
|
|
|
6,156
|
|
|
809
|
|
|
13
|
%
|
|||
Total operating expenses
|
$
|
24,494
|
|
|
$
|
21,620
|
|
|
$
|
2,874
|
|
|
13
|
%
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
|
|
|||||||||
|
2019
|
|
2018
|
|
Change ($)
|
|
Change (%)
|
|||||||
|
|
|
|
|
|
|
|
|||||||
|
(in thousands, except percentages)
|
|||||||||||||
Interest expense, net
|
$
|
563
|
|
|
$
|
733
|
|
|
$
|
(170
|
)
|
|
(23
|
)%
|
Other expenses (income), net
|
$
|
(12
|
)
|
|
$
|
285
|
|
|
$
|
(297
|
)
|
|
(104
|
)%
|
|
Three Months Ended December 31,
|
|
|
|
|
|||||||||
|
2019
|
|
2018
|
|
Change ($)
|
|
Change (%)
|
|||||||
|
|
|
|
|
|
|
|
|||||||
|
(in thousands, except percentages)
|
|||||||||||||
Provision for (benefit from) income taxes
|
$
|
(11
|
)
|
|
$
|
598
|
|
|
$
|
(609
|
)
|
|
(102
|
)%
|
|
Three Months Ended December 31,
|
||||||
|
2019
|
|
2018
|
||||
|
(in thousands)
|
||||||
Cash flows used in operating activities
|
$
|
(4,991
|
)
|
|
$
|
(4,261
|
)
|
Cash flows used in investing activities
|
(29
|
)
|
|
(141
|
)
|
||
Cash flows provided by (used in) financing activities
|
18
|
|
|
(214
|
)
|
•
|
adjusted EBITDA does not reflect stock-based compensation expense;
|
•
|
depreciation and amortization are non-cash charges, and the assets being depreciated or amortized will often have to be replaced in the future and adjusted EBITDA does not reflect any cash requirements for these replacements;
|
•
|
adjusted EBITDA does not reflect cash requirements for income taxes and the cash impact of other income and expense; and
|
•
|
other companies in our industry may calculate adjusted EBITDA differently than we do, limiting its usefulness as a comparative measure.
|
|
Three Months Ended December 31,
|
||||||
|
2019
|
|
2018
|
||||
Reconciliation of Adjusted EBITDA
|
|
|
|
|
|
||
Net loss
|
$
|
(2,998
|
)
|
|
$
|
(4,726
|
)
|
Adjustments
|
|
|
|
||||
Stock-based compensation expense
|
5,823
|
|
|
4,203
|
|
||
Depreciation and amortization
|
1,452
|
|
|
1,842
|
|
||
Interest expense, net
|
563
|
|
|
733
|
|
||
Other expenses (income), net
|
(12
|
)
|
|
285
|
|
||
Provision for (benefit from) income taxes
|
(11
|
)
|
|
598
|
|
||
Adjusted EBITDA
|
$
|
4,817
|
|
|
$
|
2,935
|
|
|
|
|
|
•
|
our ability to increase sales to and renew agreements with our existing customers;
|
•
|
our ability to expand and improve the productivity of our direct sales force;
|
•
|
our ability to attract and retain new customers and to improve sales execution;
|
•
|
our ability to continue to transition our customers from an on-premise to a cloud-based business model;
|
•
|
the timing and volume of incremental customer purchases of our cloud-based solutions, which may vary from period to period based on a customer’s needs at a particular time;
|
•
|
our ability to successfully expand our business domestically and internationally;
|
•
|
disruptions in our relationships with partners;
|
•
|
the timing of new orders and revenue recognition for new and prior period orders;
|
•
|
changes in the competitive landscape of our industry, including mergers or consolidation among our customers or competitors;
|
•
|
the complexity of implementations and the scheduling and staffing of the related personnel, each of which can affect the timing and duration of revenue recognition;
|
•
|
issues related to changes in customers’ business requirements, project scope, implementations or market needs;
|
•
|
the mix of revenues in any particular period between subscription and professional services;
|
•
|
the timing of upfront recognition of sales commission expense relative to the deferred recognition of our revenues;
|
•
|
the timing of recognition of payment of royalties;
|
•
|
the timing of our annual payment and recognition of employee non-equity incentive and bonus payments;
|
•
|
the budgeting cycles and purchasing practices of customers;
|
•
|
changes in customer requirements or market needs;
|
•
|
delays or reductions in information technology spending and resulting variability in customer orders from quarter to quarter;
|
•
|
delays or difficulties encountered during customer implementations, including customer requests for changes to the implementation schedule;
|
•
|
the timing and success of new product or service introductions by us or our competitors;
|
•
|
the amount and timing of any customer refunds or credits;
|
•
|
our ability to accurately estimate the costs associated with any fixed bid projects;
|
•
|
deferral of orders from customers in anticipation of new solutions or solution enhancements announced by us or our competitors;
|
•
|
the length of time for the sale and implementation of our solutions to be complete, and our level of upfront investments prior to the period we begin generating revenues associated with such investments;
|
•
|
the amount and timing of our operating expenses and capital expenditures, and our ability to timely repay our debt;
|
•
|
price competition;
|
•
|
the rate of expansion and productivity of our direct sales force;
|
•
|
regulatory compliance costs;
|
•
|
required modifications to our solutions or services in response to changes in law or regulations;
|
•
|
sales commissions expenses related to large transactions;
|
•
|
technical difficulties or interruptions in the delivery of our cloud-based solutions;
|
•
|
seasonality or cyclical fluctuations in our industries;
|
•
|
future accounting pronouncements or changes in our accounting policies, including the impact of the adoption and implementation of the Financial Accounting Standards Board’s new standard regarding revenue recognition;
|
•
|
increases or decreases in our expenses caused by fluctuations in foreign currency exchange rates, as a significant portion of our expenses are incurred and paid in currencies other than the U.S. dollar;
|
•
|
general economic conditions, both domestically and in our foreign markets; and
|
•
|
entry of new competitors into our market.
|
•
|
if customers are uncomfortable with cloud-based solutions and desire only perpetual licenses, we may experience longer than anticipated sales cycles and sales of our cloud-based solutions may lag behind our expectations;
|
•
|
our cloud-based strategy may raise concerns among our customer base, including concerns regarding changes to pricing over time, service availability, information security of a cloud-based solution and access to files while offline or once a subscription has expired;
|
•
|
we may be unsuccessful in maintaining our target pricing, adoption and projected renewal rates;
|
•
|
we may select a target price that is not optimal and could negatively affect our sales or earnings; and
|
•
|
we may incur costs at a higher than forecasted rate as we expand our cloud-based solutions.
|
•
|
reducing the availability of our cash flow for our operations, capital expenditures, future business opportunities and other purposes;
|
•
|
limiting our flexibility in planning for, or reacting to, changes in our business and the industries in which we operate;
|
•
|
increasing our vulnerability to general adverse economic and industry conditions; and
|
•
|
lengthening our sales process as customers evaluate our financial viability.
|
•
|
perceived security capabilities and reliability;
|
•
|
perceived concerns about ability to scale operations for large enterprise customers;
|
•
|
concerns with entrusting a third party to store and manage critical data;
|
•
|
the level of configurability or customizability of the solutions; and
|
•
|
ability to perform at or near the capabilities of our on-premise solutions.
|
•
|
lost or delayed market acceptance and sales;
|
•
|
reductions in current-period total revenues;
|
•
|
breach of warranty or other contract breach or misrepresentation claims;
|
•
|
sales credits or refunds to our customers;
|
•
|
loss of customers;
|
•
|
diversion of development and customer service resources; and
|
•
|
injury to our reputation.
|
•
|
our lack of familiarity with commercial and social norms and customs in countries which may adversely affect our ability to recruit, retain and manage employees in these countries;
|
•
|
difficulties and costs associated with staffing and managing foreign operations;
|
•
|
the potential diversion of management’s attention to oversee and direct operations that are geographically distant from our U.S. headquarters;
|
•
|
compliance with multiple, conflicting and changing governmental laws and regulations, including employment, tax, privacy and data protection laws and regulations;
|
•
|
legal systems in which our ability to enforce and protect our rights may be different or less effective than in the United States and in which the ultimate result of dispute resolution is more difficult to predict;
|
•
|
greater difficulty collecting accounts receivable and longer payment cycles;
|
•
|
higher employee costs and difficulty in terminating non-performing employees;
|
•
|
differences in workplace cultures;
|
•
|
unexpected changes in regulatory requirements;
|
•
|
the need to adapt our solutions for specific countries;
|
•
|
our ability to comply with differing technical and certification requirements outside the United States;
|
•
|
tariffs, export controls and other non-tariff barriers such as quotas and local content rules;
|
•
|
more limited protection for intellectual property rights in some countries;
|
•
|
adverse tax consequences, including as a result of transfer pricing adjustments involving our foreign operations;
|
•
|
fluctuations in currency exchange rates;
|
•
|
anti-bribery compliance by us or our partners;
|
•
|
restrictions on the transfer of funds; and
|
•
|
new and different sources of competition.
|
•
|
develop or enhance our solutions;
|
•
|
continue to expand our sales and marketing and research and development organizations;
|
•
|
repay or refinance our existing debt;
|
•
|
acquire complementary technologies, solutions or businesses;
|
•
|
expand operations, in the United States or internationally;
|
•
|
hire, train and retain employees; or
|
•
|
respond to competitive pressures or unanticipated working capital requirements.
|
•
|
providing for a classified board of directors with staggered, three-year terms;
|
•
|
authorizing the board of directors to issue, without stockholder approval, preferred stock with rights senior to those of our common stock;
|
•
|
providing that vacancies on our board of directors be filled by appointment by the board of directors;
|
•
|
prohibiting stockholder action by written consent;
|
•
|
requiring that certain litigation must be brought in Delaware;
|
•
|
limiting the persons who may call special meetings of stockholders; and
|
•
|
requiring advance notification of stockholder nominations and proposals.
|
Item 6.
|
Exhibits
|
Exhibit Number
|
|
Exhibit Description
|
|
Filed Herewith
|
|
|
|
|
|
31.1
|
|
|
X
|
|
|
|
|
|
|
31.2
|
|
|
X
|
|
|
|
|
|
|
32.1*
|
|
|
X
|
|
|
|
|
|
|
32.2*
|
|
|
X
|
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
X
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
X
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
X
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
X
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
X
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
X
|
|
|
|
|
|
*
|
This certification is deemed not filed for purpose of section 18 of the Exchange Act or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act or the Exchange Act.
|
|
MODEL N INC.
|
|
|
|
|
|
By:
|
/s/ David Barter
|
|
|
David Barter
|
|
|
Chief Financial Officer
|
|
|
(Principal Financial Officer and Accounting Officer)
|
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
Customers
Customer name | Ticker |
---|---|
PerkinElmer, Inc. | PKI |
No Suppliers Found
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|