eGain Reports 31% SaaS Revenue Growth in Fiscal Third Quarter
May 08 2019 - 4:05PM
eGain (NASDAQ: EGAN), a leading provider of cloud customer
engagement solutions, today announced financial results for its
fiscal 2019 third quarter ended March 31, 2019.
Ashu Roy, eGain CEO, commented, “We are pleased with our
financial performance in the third quarter, with healthy SaaS
revenue, net income and cash flow from operations. We also
completed a successful equity raise to strengthen our balance
sheet, positioning us well to capitalize on strong market demand
for AI-powered digital customer engagement.”
Fiscal 2019 Third Quarter Financial Highlights
– ASC 606 (standard adopted effective July 1,
2018):
- Total revenue was $17.0 million, up 8% year over year.
- SaaS revenue was $11.8 million, up 31% year over year.
- Subscription revenue, which includes SaaS and legacy support
revenue, was $15.3 million, up 15% year over year and comprises of
90% of total revenue.
- GAAP net income was $1.4 million, or $0.05 per share on a basic
and diluted basis, compared to a GAAP net loss of $99,000, or
$(0.00) per share on a basic and diluted basis, for Q3 2018.
- Non-GAAP net income was $2.0 million, or $0.07 per share on a
basic basis and $0.06 on a diluted basis, compared to non-GAAP net
income of $713,000, or $0.03 per share on a basic basis and $0.02
on a diluted basis, for Q3 2018.
- Cash provided by operations in the third quarter was $3.8
million, compared to cash used in operations of $189,000 in Q3
2018.
- Total cash and cash equivalents as of March 31, 2019 was $31.1
million, compared to $11.5 million as of June 30, 2018.
Non-GAAP Financial MeasuresThis press release
includes non-GAAP operating income/(loss) and non-GAAP net
income/(loss) as supplemental information relating to our operating
results. Non-GAAP net income/(loss) is defined as net income/(loss)
adjusted for stock-based compensation expense and amortization of
acquired intangible assets. Non-GAAP results are presented for
supplemental informational purposes only and should not be
considered a substitute for financial information presented in
accordance with generally accepted accounting principles, and may
be different from non-GAAP measures used by other companies.
eGain’s management uses these non-GAAP measures to compare the
Company’s performance to that of prior periods for trend analysis
and for budgeting and planning purposes. eGain believes that the
use of these non-GAAP financial measures provides an additional
tool for investors to use in evaluating ongoing operating results
and trends and in comparing the Company’s financial measures with
other software companies, many of which present similar non-GAAP
financial measures to investors, and that it allows for greater
transparency with respect to key metrics used by management in its
financial and operational decision-making. 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. eGain urges
investors to review the reconciliation and not to rely on any
single financial measure to evaluate the Company’s business.
Quarterly Conference Call InformationeGain will
discuss its quarterly results today via teleconference at 2:00 p.m.
Pacific Daylight Time. To access the live call, please dial
(800) 667-5617 (U.S. toll free) or (334)
323-0509 (international), and give the participant pass
code 9335927. A live webcast of the call and slide
presentation can be accessed from the investors section at
www.egain.com. A replay of the conference call will also be
available via telephone beginning approximately two hours after
conclusion of the call and remain in effect for one week. An
archive of the webcast will also be available on the investors
section at www.egain.com.
About eGaineGain customer engagement solutions
power digital transformation for leading brands.
Our top-rated cloud applications for social, mobile, web,
and contact centers help clients deliver connected customer
journeys in an omnichannel world. To learn more about eGain,
visit www.egain.com.
Cautionary Note Regarding Forward-Looking
Statements. This press release contains forward-looking
statements within the meaning of the safe harbor provisions of the
U.S. Private Securities Litigation Reform Act of 1995. These
forward-looking statements include our beliefs regarding demand for
our products, including our belief that we see positive business
and customer momentum and that our pipeline and the demand for our
AI-powered customer engagement platform offering is strong and
positions us for enhanced growth opportunities, among other
matters. These forward-looking statements also include our
beliefs with respect to SaaS revenue growth and Subscription
revenue growth for the current fiscal year. The achievement or
success of the matters covered by such forward-looking statements
involves risks, uncertainties and assumptions. If any such risks or
uncertainties materialize or if any of the assumptions prove
incorrect, the Company’s results could differ materially from the
results expressed or implied by the forward-looking statements we
make. The risks and uncertainties referred to above include, but
are not limited to: risks associated with new product releases;
risks that customer demand may fluctuate or decrease; risks that we
are unable to collect unbilled contractual commitments; risks that
our SaaS based revenue model and lengthy sales cycles may
negatively affect our operating results; currency risks; our
ability to capitalize on customer engagement; the success of
organization changes; risks related to our reliance on a relatively
small number of customers for a substantial portion of our revenue;
our ability to compete successfully and manage growth; our ability
to develop and expand strategic and third party distribution
channels; risks related to our international operations; our
ability to invest resources to improve our products and continue to
innovate; and other risks detailed from time to time in eGain’s
public filings, including eGain’s annual report on Form 10-K filed
on September 13, 2018 and subsequent reports filed with the
Securities and Exchange Commission, which are available on the
Securities and Exchange Commission’s Web site at www.sec.gov. These
forward-looking statements are based on current expectations and
speak only as of the date hereof. The Company assumes no
obligation to update these forward-looking statements.
eGain, the eGain logo, and all other eGain product names and
slogans are trademarks or registered trademarks of eGain Corp. in
the United States and/or other countries. All other Company names
and products mentioned in this release may be trademarks or
registered trademarks of the respective companies.
MKR Group Investor RelationsTodd Kehrli or Jim
ByersPhone: 323-468-2300Email: egain@mkr-group.com
|
|
|
|
|
|
|
|
|
|
|
|
|
|
eGain Corporation |
Condensed Consolidated Balance
Sheets |
(in thousands) |
(unaudited) |
|
|
|
|
|
|
|
|
|
March 31, 2019 (*) |
|
June 30, 2018 |
ASSETS |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
31,078 |
|
|
$ |
11,498 |
|
Restricted cash |
|
|
6 |
|
|
|
6 |
|
Accounts receivable, net |
|
|
15,139 |
|
|
|
7,389 |
|
Costs capitalized to obtain revenue contracts, net |
|
|
734 |
|
|
|
986 |
|
Prepaid expenses |
|
|
2,217 |
|
|
|
2,374 |
|
Other current assets |
|
|
497 |
|
|
|
285 |
|
Total current assets |
|
|
49,671 |
|
|
|
22,538 |
|
Property and equipment,
net |
|
|
456 |
|
|
|
559 |
|
Costs capitalized to obtain
revenue contracts, net of current portion |
|
|
1,928 |
|
|
|
891 |
|
Intangible assets, net |
|
|
362 |
|
|
|
733 |
|
Goodwill |
|
|
13,186 |
|
|
|
13,186 |
|
Other assets |
|
|
2,171 |
|
|
|
1,715 |
|
Total assets |
|
$ |
67,774 |
|
|
$ |
39,622 |
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY (DEFICIT) |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Accounts payable |
|
$ |
3,683 |
|
|
$ |
3,905 |
|
Accrued compensation |
|
|
6,007 |
|
|
|
5,706 |
|
Accrued liabilities |
|
|
2,290 |
|
|
|
2,285 |
|
Deferred revenue |
|
|
26,316 |
|
|
|
18,364 |
|
Capital lease obligations |
|
|
1 |
|
|
|
42 |
|
Bank borrowings, net of deferred financing costs |
|
|
7 |
|
|
|
259 |
|
Total current liabilities |
|
|
38,304 |
|
|
|
30,561 |
|
Deferred revenue, net of
current portion |
|
|
6,985 |
|
|
|
7,833 |
|
Bank borrowings, net of
current portion and deferred financing costs |
|
|
— |
|
|
|
8,941 |
|
Other long-term
liabilities |
|
|
969 |
|
|
|
1,000 |
|
Total liabilities |
|
|
46,258 |
|
|
|
48,335 |
|
Commitments and
contingencies |
|
|
|
|
|
|
Stockholders' equity
(deficit): |
|
|
|
|
|
|
Common stock |
|
|
30 |
|
|
|
28 |
|
Additional paid-in capital |
|
|
368,599 |
|
|
|
346,222 |
|
Notes receivable from stockholders |
|
|
(87 |
) |
|
|
(85 |
) |
Accumulated other comprehensive loss |
|
|
(1,584 |
) |
|
|
(1,618 |
) |
Accumulated deficit |
|
|
(345,442 |
) |
|
|
(353,260 |
) |
Total stockholders' equity (deficit) |
|
|
21,516 |
|
|
|
(8,713 |
) |
Total liabilities and stockholders' equity (deficit) |
|
$ |
67,774 |
|
|
$ |
39,622 |
|
(*) Includes the impact from
the adoption of ASU 2014-09 (Topic 606) |
|
|
|
|
|
|
|
|
|
|
|
|
|
eGain Corporation |
Condensed Consolidated Statements of
Operations |
(in thousands, except per share data) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
March 31, |
|
March 31, |
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
Subscription |
|
$ |
15,318 |
|
|
$ |
13,364 |
|
|
$ |
44,868 |
|
|
$ |
37,823 |
|
Professional services |
|
|
1,686 |
|
|
|
2,381 |
|
|
|
5,540 |
|
|
|
7,895 |
|
Total revenue |
|
|
17,004 |
|
|
|
15,745 |
|
|
|
50,408 |
|
|
|
45,718 |
|
Cost of revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of subscription |
|
|
3,625 |
|
|
|
3,317 |
|
|
|
10,711 |
|
|
|
9,543 |
|
Cost of professional services |
|
|
1,672 |
|
|
|
2,118 |
|
|
|
5,362 |
|
|
|
6,907 |
|
Total cost of revenue |
|
|
5,297 |
|
|
|
5,435 |
|
|
|
16,073 |
|
|
|
16,450 |
|
Gross profit |
|
|
11,707 |
|
|
|
10,310 |
|
|
|
34,335 |
|
|
|
29,268 |
|
Operating
expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
3,622 |
|
|
|
3,641 |
|
|
|
10,777 |
|
|
|
10,780 |
|
Sales and marketing |
|
|
4,320 |
|
|
|
4,360 |
|
|
|
12,706 |
|
|
|
13,255 |
|
General and administrative |
|
|
1,976 |
|
|
|
1,865 |
|
|
|
6,180 |
|
|
|
5,439 |
|
Total operating expenses |
|
|
9,918 |
|
|
|
9,866 |
|
|
|
29,663 |
|
|
|
29,474 |
|
Income (loss) from
operations |
|
|
1,789 |
|
|
|
444 |
|
|
|
4,672 |
|
|
|
(206 |
) |
Interest expense, net |
|
|
(120 |
) |
|
|
(215 |
) |
|
|
(449 |
) |
|
|
(798 |
) |
Other expense, net |
|
|
(199 |
) |
|
|
(188 |
) |
|
|
(189 |
) |
|
|
(349 |
) |
Income (loss) before income
tax expense |
|
|
1,470 |
|
|
|
41 |
|
|
|
4,034 |
|
|
|
(1,353 |
) |
Income tax expense |
|
|
(72 |
) |
|
|
(140 |
) |
|
|
(32 |
) |
|
|
(102 |
) |
Net income (loss) |
|
$ |
1,398 |
|
|
$ |
(99 |
) |
|
$ |
4,002 |
|
|
$ |
(1,455 |
) |
Per share
information: |
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.05 |
|
|
$ |
(0.00 |
) |
|
$ |
0.14 |
|
|
$ |
(0.05 |
) |
Diluted |
|
$ |
0.05 |
|
|
$ |
(0.00 |
) |
|
$ |
0.13 |
|
|
$ |
(0.05 |
) |
Weighted-average shares used
in computation: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
28,426 |
|
|
|
27,350 |
|
|
|
27,993 |
|
|
|
27,258 |
|
Diluted |
|
|
30,229 |
|
|
|
27,350 |
|
|
|
29,909 |
|
|
|
27,258 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation included in above costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
$ |
97 |
|
|
$ |
51 |
|
|
$ |
241 |
|
|
$ |
260 |
|
Research and development |
|
|
163 |
|
|
|
59 |
|
|
|
387 |
|
|
|
444 |
|
Sales and marketing |
|
|
81 |
|
|
|
74 |
|
|
|
181 |
|
|
|
266 |
|
General and administrative |
|
|
158 |
|
|
|
124 |
|
|
|
388 |
|
|
|
393 |
|
|
|
$ |
499 |
|
|
$ |
308 |
|
|
$ |
1,197 |
|
|
$ |
1,363 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets included in above costs and
expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
$ |
67 |
|
|
$ |
67 |
|
|
$ |
201 |
|
|
$ |
201 |
|
Research and development |
|
|
— |
|
|
|
437 |
|
|
|
170 |
|
|
|
1,310 |
|
|
|
$ |
67 |
|
|
$ |
504 |
|
|
$ |
371 |
|
|
$ |
1,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
eGain Corporation |
GAAP to Non-GAAP Reconciliation Table |
(in thousands) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
Nine Months Ended March 31, |
|
|
2019 |
|
2018 |
|
|
2019 |
|
2018 |
|
Income (loss) from operations |
|
$ |
1,789 |
|
$ |
444 |
|
|
$ |
4,672 |
|
$ |
(206 |
) |
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
499 |
|
|
308 |
|
|
|
1,197 |
|
|
1,363 |
|
Amortization of acquired intangibles |
|
|
67 |
|
|
504 |
|
|
|
371 |
|
|
1,511 |
|
Non-GAAP income from
operations |
|
$ |
2,355 |
|
$ |
1,256 |
|
|
$ |
6,240 |
|
$ |
2,668 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
1,398 |
|
$ |
(99 |
) |
|
$ |
4,002 |
|
$ |
(1,455 |
) |
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
499 |
|
|
308 |
|
|
|
1,197 |
|
|
1,363 |
|
Amortization of acquired intangibles |
|
|
67 |
|
|
504 |
|
|
|
371 |
|
|
1,511 |
|
Non-GAAP net income |
|
$ |
1,964 |
|
$ |
713 |
|
|
$ |
5,570 |
|
$ |
1,419 |
|
Per share
information: |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP earnings per
share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.07 |
|
$ |
0.03 |
|
|
$ |
0.20 |
|
$ |
0.05 |
|
Diluted |
|
$ |
0.06 |
|
$ |
0.02 |
|
|
$ |
0.19 |
|
$ |
0.05 |
|
Weighted-average shares used
in computation: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
28,426 |
|
|
27,350 |
|
|
|
27,993 |
|
|
27,258 |
|
Diluted |
|
|
30,229 |
|
|
29,048 |
|
|
|
29,909 |
|
|
27,518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
eGain Corporation |
Other GAAP to Non-GAAP Supplemental Financial
Information |
(in thousands) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
Growth Rates |
|
|
2019 |
|
2018 |
|
|
|
|
|
|
|
Reported under Topic
606 |
|
Topic 606 Impact |
|
Excluding
Topic 606 Impact |
|
Reported under Topic
605 |
|
Reported under Topic
606 |
|
Excluding Topic 606
Impact |
Total deferred
revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP deferred revenue |
|
$ |
33,301 |
|
|
$ |
(3,670 |
) |
|
$ |
29,631 |
|
$ |
29,586 |
|
|
|
|
|
|
Unbilled and uncollected contractual commitments (off-balance
sheet) |
|
|
30,516 |
|
|
|
5,998 |
|
|
|
36,514 |
|
|
41,525 |
|
|
|
|
|
|
Total deferred revenue: |
|
$ |
63,817 |
|
|
$ |
2,328 |
|
|
$ |
66,145 |
|
$ |
71,111 |
|
|
|
(10 |
%) |
|
(7 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SaaS |
|
$ |
11,849 |
|
|
$ |
84 |
|
|
$ |
11,933 |
|
$ |
9,062 |
|
|
|
31 |
% |
|
32 |
% |
Legacy support |
|
|
3,469 |
|
|
|
(21 |
) |
|
|
3,448 |
|
|
4,302 |
|
|
|
(19 |
%) |
|
(20 |
%) |
GAAP subscription |
|
|
15,318 |
|
|
|
63 |
|
|
|
15,381 |
|
|
13,364 |
|
|
|
15 |
% |
|
15 |
% |
GAAP professional services |
|
|
1,686 |
|
|
|
70 |
|
|
|
1,756 |
|
|
2,381 |
|
|
|
(29 |
%) |
|
(26 |
%) |
Total non-GAAP revenue |
|
$ |
17,004 |
|
|
$ |
133 |
|
|
$ |
17,137 |
|
$ |
15,745 |
|
|
|
8 |
% |
|
9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP subscription |
|
$ |
3,625 |
|
|
|
|
|
|
|
|
$ |
3,317 |
|
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets |
|
|
(67 |
) |
|
|
|
|
|
|
|
|
(67 |
) |
|
|
|
|
|
Non-GAAP subscription |
|
$ |
3,558 |
|
|
|
|
|
|
|
|
$ |
3,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP professional services |
|
$ |
1,672 |
|
|
|
|
|
|
|
|
$ |
2,118 |
|
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
(97 |
) |
|
|
|
|
|
|
|
|
(51 |
) |
|
|
|
|
|
Non-GAAP professional services |
|
$ |
1,575 |
|
|
|
|
|
|
|
|
$ |
2,067 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP total cost of revenue |
|
$ |
5,297 |
|
|
|
|
|
|
|
|
$ |
5,435 |
|
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
(97 |
) |
|
|
|
|
|
|
|
|
(51 |
) |
|
|
|
|
|
Amortization of intangible assets |
|
|
(67 |
) |
|
|
|
|
|
|
|
|
(67 |
) |
|
|
|
|
|
Non-GAAP total cost of revenue |
|
$ |
5,133 |
|
|
|
|
|
|
|
|
$ |
5,317 |
|
|
|
(3 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP subscription |
|
$ |
11,760 |
|
|
|
|
|
|
|
|
$ |
10,114 |
|
|
|
|
|
|
Non-GAAP professional services |
|
|
111 |
|
|
|
|
|
|
|
|
|
314 |
|
|
|
|
|
|
Non-GAAP gross profit |
|
$ |
11,871 |
|
|
|
|
|
|
|
|
$ |
10,428 |
|
|
|
14 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP research and development |
|
$ |
3,622 |
|
|
|
|
|
|
|
|
$ |
3,641 |
|
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(163 |
) |
|
|
|
|
|
|
|
|
(59 |
) |
|
|
|
|
|
Amortization of acquired intangible assets |
|
|
- |
|
|
|
|
|
|
|
|
|
(437 |
) |
|
|
|
|
|
Non-GAAP research and development |
|
$ |
3,459 |
|
|
|
|
|
|
|
|
$ |
3,145 |
|
|
|
10 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP sales and marketing |
|
$ |
4,320 |
|
|
$ |
146 |
|
|
$ |
4,466 |
|
$ |
4,360 |
|
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(81 |
) |
|
|
|
|
|
|
|
|
(74 |
) |
|
|
|
|
|
Amortization of acquired intangible assets |
|
|
— |
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
Non-GAAP sales and marketing |
|
$ |
4,239 |
|
|
|
|
|
|
|
|
$ |
4,286 |
|
|
|
(1 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP general and administrative |
|
$ |
1,976 |
|
|
|
|
|
|
|
|
$ |
1,865 |
|
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(158 |
) |
|
|
|
|
|
|
|
|
(124 |
) |
|
|
|
|
|
Amortization of acquired intangible assets |
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
Non-GAAP general and administrative |
|
$ |
1,818 |
|
|
|
|
|
|
|
|
$ |
1,741 |
|
|
|
4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses |
|
$ |
9,918 |
|
|
|
|
|
|
|
|
$ |
9,866 |
|
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(402 |
) |
|
|
|
|
|
|
|
|
(257 |
) |
|
|
|
|
|
Amortization of acquired intangible assets |
|
|
— |
|
|
|
|
|
|
|
|
|
(437 |
) |
|
|
|
|
|
Non-GAAP operating expenses |
|
$ |
9,516 |
|
|
|
|
|
|
|
|
$ |
9,172 |
|
|
|
4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
eGain Corporation |
Other GAAP to Non-GAAP Supplemental Financial
Information |
(in thousands) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended March 31, |
|
Growth Rates |
|
|
2019 |
|
2018 |
|
|
|
|
|
|
|
Reported under Topic
606 |
|
Topic 606 Impact |
|
Excluding
Topic 606 Impact |
|
Reported under Topic
605 |
|
Reported under Topic
606 |
|
Excluding Topic 606
Impact |
Total deferred
revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP deferred revenue |
|
$ |
33,301 |
|
|
$ |
(3,670 |
) |
|
$ |
29,631 |
|
$ |
29,586 |
|
|
|
|
|
|
Unbilled and uncollected contractual commitments (off-balance
sheet) |
|
|
30,516 |
|
|
|
5,998 |
|
|
|
36,514 |
|
|
41,525 |
|
|
|
|
|
|
Total deferred revenue: |
|
$ |
63,817 |
|
|
$ |
2,328 |
|
|
$ |
66,145 |
|
$ |
71,111 |
|
|
|
(10 |
%) |
|
(7 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SaaS |
|
$ |
33,448 |
|
|
$ |
124 |
|
|
$ |
33,572 |
|
$ |
23,754 |
|
|
|
41 |
% |
|
41 |
% |
Legacy support |
|
|
11,420 |
|
|
|
(90 |
) |
|
|
11,330 |
|
|
14,069 |
|
|
|
(19 |
%) |
|
(19 |
%) |
GAAP subscription |
|
|
44,868 |
|
|
|
34 |
|
|
|
44,902 |
|
|
37,823 |
|
|
|
19 |
% |
|
19 |
% |
GAAP professional services |
|
|
5,540 |
|
|
|
(735 |
) |
|
|
4,805 |
|
|
7,895 |
|
|
|
(30 |
%) |
|
(39 |
%) |
Total non-GAAP revenue |
|
$ |
50,408 |
|
|
$ |
(701 |
) |
|
$ |
49,707 |
|
$ |
45,718 |
|
|
|
10 |
% |
|
9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP subscription |
|
$ |
10,711 |
|
|
|
|
|
|
|
|
$ |
9,543 |
|
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets |
|
|
(201 |
) |
|
|
|
|
|
|
|
|
(201 |
) |
|
|
|
|
|
Non-GAAP subscription |
|
$ |
10,510 |
|
|
|
|
|
|
|
|
$ |
9,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP professional services |
|
$ |
5,362 |
|
|
|
|
|
|
|
|
$ |
6,907 |
|
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
(241 |
) |
|
|
|
|
|
|
|
|
(260 |
) |
|
|
|
|
|
Non-GAAP professional services |
|
$ |
5,121 |
|
|
|
|
|
|
|
|
$ |
6,647 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP total cost of revenue |
|
$ |
16,073 |
|
|
|
|
|
|
|
|
$ |
16,450 |
|
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
(241 |
) |
|
|
|
|
|
|
|
|
(260 |
) |
|
|
|
|
|
Amortization of intangible assets |
|
|
(201 |
) |
|
|
|
|
|
|
|
|
(201 |
) |
|
|
|
|
|
Non-GAAP total cost of revenue |
|
$ |
15,631 |
|
|
|
|
|
|
|
|
$ |
15,989 |
|
|
|
(2 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP subscription |
|
$ |
34,358 |
|
|
|
|
|
|
|
|
$ |
28,481 |
|
|
|
|
|
|
Non-GAAP professional services |
|
|
419 |
|
|
|
|
|
|
|
|
|
1,248 |
|
|
|
|
|
|
Non-GAAP gross profit |
|
$ |
34,777 |
|
|
|
|
|
|
|
|
$ |
29,729 |
|
|
|
17 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP research and development |
|
$ |
10,777 |
|
|
|
|
|
|
|
|
$ |
10,780 |
|
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(387 |
) |
|
|
|
|
|
|
|
|
(444 |
) |
|
|
|
|
|
Amortization of acquired intangible assets |
|
|
(170 |
) |
|
|
|
|
|
|
|
|
(1,310 |
) |
|
|
|
|
|
Non-GAAP research and development |
|
$ |
10,220 |
|
|
|
|
|
|
|
|
$ |
9,026 |
|
|
|
13 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP sales and marketing |
|
$ |
12,706 |
|
|
$ |
438 |
|
|
$ |
13,144 |
|
$ |
13,255 |
|
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(181 |
) |
|
|
|
|
|
|
|
|
(266 |
) |
|
|
|
|
|
Amortization of acquired intangible assets |
|
|
— |
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
Non-GAAP sales and marketing |
|
$ |
12,525 |
|
|
|
|
|
|
|
|
$ |
12,989 |
|
|
|
(4 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP general and administrative |
|
$ |
6,180 |
|
|
|
|
|
|
|
|
$ |
5,439 |
|
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(388 |
) |
|
|
|
|
|
|
|
|
(393 |
) |
|
|
|
|
|
Amortization of acquired intangible assets |
|
|
— |
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
Non-GAAP general and administrative |
|
$ |
5,792 |
|
|
|
|
|
|
|
|
$ |
5,046 |
|
|
|
15 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses |
|
$ |
29,663 |
|
|
|
|
|
|
|
|
$ |
29,474 |
|
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(956 |
) |
|
|
|
|
|
|
|
|
(1,103 |
) |
|
|
|
|
|
Amortization of acquired intangible assets |
|
|
(170 |
) |
|
|
|
|
|
|
|
|
(1,310 |
) |
|
|
|
|
|
Non-GAAP operating expenses |
|
$ |
28,537 |
|
|
|
|
|
|
|
|
$ |
27,061 |
|
|
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
eGain (NASDAQ:EGAN)
Historical Stock Chart
From Mar 2024 to Apr 2024
eGain (NASDAQ:EGAN)
Historical Stock Chart
From Apr 2023 to Apr 2024