eGain Reports 34% Growth in SaaS Revenue for Fiscal 2020 Fourth Quarter
September 02 2020 - 4:05PM
eGain (NASDAQ: EGAN), a leading provider of omnichannel customer
engagement solutions, today announced financial results for its
fiscal 2020 fourth quarter and full year ended June 30, 2020.
“We are pleased to report strong financial performance across
the board for our fiscal 2020 fourth quarter and full year,” said
Ashu Roy, eGain’s CEO. “While the short-term economic outlook is
uncertain, given the COVID-19 pandemic, we are bullish thanks to
accelerating demand for digital customer engagement and our product
leadership.”
Fiscal 2020 Fourth Quarter Financial
Highlights
- SaaS revenue was $15.5 million, up 34% year over year.
- SaaS and professional services revenue was $17.2 million, up
30% year over year and comprised 91% of total revenue.
- Total revenue was $19.0 million, up 13% year over year.
- GAAP net income was $2.2 million, or $0.07 per share on a
diluted basis, compared to GAAP net income of $166,000, or $0.01
per share on a diluted basis, for Q4 2019.
- Non-GAAP net income was $2.7 million, or $0.08 per share on a
diluted basis, compared to non-GAAP net income of $659,000, or
$0.02 per share on a diluted basis, for Q4 2019.
- Cash provided by operations was $5.6 million, compared to cash
used in operations of $1.0 million in Q4 2019.
Fiscal 2020 Full Year Financial Highlights
- SaaS revenue was $56.8 million, up 27% year over year.
- SaaS and professional services revenue was $63.4 million, up
22% year over year, and comprised 87% of total revenue.
- Total revenue was $72.7 million, up 8% year over year.
- GAAP net income was $7.2 million, or $0.23 per share on a
diluted basis, compared to GAAP net income of $4.2 million, or
$0.14 per share on a diluted basis, for fiscal 2019.
- Non-GAAP net income was $9.3 million, or $0.29 per share on a
diluted basis, compared to non-GAAP net income of $6.2 million, or
$0.21 per share on a diluted basis, for fiscal 2019.
- Cash provided by operations for the year was $14.1 million, up
100% from cash provided by operations of $7.0 million in fiscal
2019.
- Total cash and cash equivalents, as of June 30, 2020, was $46.6
million, up 46% compared to $31.9 million as of June 30, 2019.
Fiscal 2021 First Quarter Financial
Guidance
For the first quarter of fiscal 2021 ending September 30, 2020,
eGain expects:
- SaaS revenue of between $15.5 million to $16.0 million, which
would represent growth between 25% and 29% year over year;
- SaaS and professional services revenue of between $17.0 million
and $17.6 million, which would represent growth of between 21% and
25% year over year;
- Total revenue of $18.6 million to $19.3 million, which would
represent growth between 8% and 12% year over year;
- GAAP net income of $1.1 million to $2.1 million, or $0.03 to
$0.06 per share on a diluted basis; and
- Non-GAAP net income of $1.6 million to $2.6 million, or $0.05
to $0.08 per share on a diluted basis.
Non-GAAP Financial Measures
This press release includes non-GAAP operating income and
non-GAAP net income as supplemental information relating to our
operating results. Non-GAAP net income is defined as net income
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.
Conference Call Information
eGain will discuss its fiscal 2020 fourth quarter and full year
results today via teleconference at 2:00 p.m., Pacific Time. To
access the live call, dial 800-367-2403 (US and Canada) or +1
334-777-6978 (international) and give the participant passcode
7989267. A live and archived webcast of the call will also be
accessible on the “Investor relations” section of the Company’s
website at www.egain.com. In addition, a phone replay will be
available approximately two hours following the end of the call and
will remain available for one week.
About eGain
eGain customer engagement solutions deliver digital
transformation for leading brands – powered by virtual assistance,
AI, knowledge, and analytics. Our comprehensive suite of
applications helps clients deliver memorable, digital-first
customer experiences in an omnichannel world. To find out more
about eGain, visit http://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 are based on current expectations and include our
beliefs regarding demand for our products and services, including,
without limitation: our beliefs regarding solid business pipeline
and our market opportunity; and our expectations with respect to
revenue growth and non-GAAP net income for the first quarter of
fiscal year 2021. The achievement or success of the matters covered
by such forward-looking statements, including future financial
guidance, involves risks, uncertainties and assumptions, many of
which involve factors or circumstances that are beyond our control.
If any such risks or uncertainties materialize or if any of the
assumptions prove incorrect, the Company’s actual results could
differ materially from the results expressed or implied by the
forward-looking statements we make, including our ability to
achieve our targets for the first quarter of fiscal year 2021. The
risks and uncertainties referred to above include, but are not
limited to: risks associated with current economic uncertainties
tied to the COVID-19 pandemic, including but not limited to its
effect on customer demand for the Company’s products and services
and the impact of potential delays in customer payments; risks
associated with the transition to a work-from-home environment;
risks associated with new product releases and new services and
products features; risks that customer demand may fluctuate or
decrease; risks that we are unable to collect unbilled contractual
commitments, particularly in the current economic environment;
risks that our lengthy sales cycles may negatively affect our
operating results; currency risks; our ability to capitalize on
customer engagement; 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 continue to innovate; our strategy of making investments
in sales to drive growth; current general economic and market
conditions associated with the COVID-19 pandemic and otherwise,
which may adversely affect our industry; general political or
destabilizing events, including war, conflict or acts of terrorism;
the effect of evolving domestic and foreign government regulations,
including those addressing data privacy and cross-border data
transfers; 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 12, 2019 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 and does not intend to update these forward-looking
statements, except as required by law.
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 Investor RelationsTodd
Kehrli or Jim ByersPhone: 323-468-2300Email: egan@mkr-group.com
|
|
|
|
|
|
|
eGain
Corporation |
Condensed
Consolidated Balance Sheets |
(in
thousands) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
June 30, |
|
|
2020 |
|
2019 |
ASSETS |
|
|
|
|
|
|
Current
assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
46,609 |
|
|
$ |
31,860 |
|
Restricted cash |
|
|
6 |
|
|
|
7 |
|
Accounts receivable, net |
|
|
22,708 |
|
|
|
20,411 |
|
Costs capitalized to obtain revenue contracts, net |
|
|
1,066 |
|
|
|
740 |
|
Prepaid expenses |
|
|
2,514 |
|
|
|
2,517 |
|
Other current assets |
|
|
617 |
|
|
|
1,054 |
|
Total current assets |
|
|
73,520 |
|
|
|
56,589 |
|
Property and
equipment, net |
|
|
713 |
|
|
|
525 |
|
Operating
lease right-of-use assets |
|
|
2,962 |
|
|
|
— |
|
Costs
capitalized to obtain revenue contracts, net of current
portion |
|
|
2,380 |
|
|
|
1,777 |
|
Intangible
assets, net |
|
|
26 |
|
|
|
294 |
|
Goodwill |
|
|
13,186 |
|
|
|
13,186 |
|
Other
assets |
|
|
918 |
|
|
|
1,383 |
|
Total assets |
|
$ |
93,705 |
|
|
$ |
73,754 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
Current
liabilities: |
|
|
|
|
|
|
Accounts payable |
|
$ |
2,429 |
|
|
$ |
4,173 |
|
Accrued compensation |
|
|
7,916 |
|
|
|
5,480 |
|
Accrued liabilities |
|
|
3,423 |
|
|
|
2,353 |
|
Operating lease liabilities |
|
|
1,753 |
|
|
|
— |
|
Deferred revenue |
|
|
36,644 |
|
|
|
30,688 |
|
Total current liabilities |
|
|
52,165 |
|
|
|
42,694 |
|
Deferred
revenue, net of current portion |
|
|
4,826 |
|
|
|
5,801 |
|
Operating
lease liabilities, net of current portion |
|
|
1,385 |
|
|
|
— |
|
Other long
term liabilities |
|
|
688 |
|
|
|
952 |
|
Total liabilities |
|
|
59,064 |
|
|
|
49,447 |
|
Stockholders' equity: |
|
|
|
|
|
|
Common stock |
|
|
31 |
|
|
|
31 |
|
Additional paid-in capital |
|
|
374,399 |
|
|
|
371,099 |
|
Notes receivable from stockholders |
|
|
(90 |
) |
|
|
(88 |
) |
Accumulated other comprehensive loss |
|
|
(1,631 |
) |
|
|
(1,459 |
) |
Accumulated deficit |
|
|
(338,068 |
) |
|
|
(345,276 |
) |
Total stockholders' equity |
|
|
34,641 |
|
|
|
24,307 |
|
Total liabilities and stockholders' equity |
|
$ |
93,705 |
|
|
$ |
73,754 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
eGain
Corporation |
Condensed
Consolidated Statements of Operations |
(in
thousands, except per share data) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Year
Ended |
|
|
|
June 30, |
|
June 30, |
|
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscription |
|
|
$ |
17,296 |
|
|
$ |
15,144 |
|
|
$ |
66,129 |
|
|
$ |
60,013 |
|
Professional services |
|
|
|
1,734 |
|
|
|
1,679 |
|
|
|
6,600 |
|
|
|
7,219 |
|
Total revenue |
|
|
|
19,030 |
|
|
|
16,823 |
|
|
|
72,729 |
|
|
|
67,232 |
|
Cost of revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of subscription |
|
|
|
3,352 |
|
|
|
4,265 |
|
|
|
14,398 |
|
|
|
14,976 |
|
Cost of professional services |
|
|
|
1,671 |
|
|
|
1,502 |
|
|
|
6,683 |
|
|
|
6,865 |
|
Total cost of revenue |
|
|
|
5,023 |
|
|
|
5,767 |
|
|
|
21,081 |
|
|
|
21,841 |
|
Gross profit |
|
|
|
14,007 |
|
|
|
11,056 |
|
|
|
51,648 |
|
|
|
45,391 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
|
4,383 |
|
|
|
3,593 |
|
|
|
16,638 |
|
|
|
14,369 |
|
Sales and marketing |
|
|
|
5,001 |
|
|
|
4,596 |
|
|
|
19,623 |
|
|
|
17,302 |
|
General and administrative |
|
|
|
2,070 |
|
|
|
2,016 |
|
|
|
7,981 |
|
|
|
8,198 |
|
Total operating expenses |
|
|
|
11,454 |
|
|
|
10,205 |
|
|
|
44,242 |
|
|
|
39,869 |
|
Income
from operations |
|
|
|
2,553 |
|
|
|
851 |
|
|
|
7,406 |
|
|
|
5,522 |
|
Interest
income (expense), net |
|
|
|
11 |
|
|
|
130 |
|
|
|
395 |
|
|
|
(319 |
) |
Other income
(expense), net |
|
|
|
141 |
|
|
|
(13 |
) |
|
|
185 |
|
|
|
(202 |
) |
Income
before income tax provision |
|
|
|
2,705 |
|
|
|
968 |
|
|
|
7,986 |
|
|
|
5,001 |
|
Income tax
provision |
|
|
|
(554 |
) |
|
|
(802 |
) |
|
|
(778 |
) |
|
|
(833 |
) |
Net
income |
|
|
$ |
2,151 |
|
|
$ |
166 |
|
|
$ |
7,208 |
|
|
$ |
4,168 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per
share information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings
income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
$ |
0.07 |
|
|
$ |
0.01 |
|
|
$ |
0.24 |
|
|
$ |
0.15 |
|
Diluted |
|
|
$ |
0.07 |
|
|
$ |
0.01 |
|
|
$ |
0.23 |
|
|
$ |
0.14 |
|
Weighted
average shares used in computation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
30,742 |
|
|
|
30,344 |
|
|
|
30,620 |
|
|
|
28,579 |
|
Diluted |
|
|
|
32,159 |
|
|
|
31,915 |
|
|
|
31,956 |
|
|
|
30,363 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of
stock-based compensation included in the costs and expenses
above: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
$ |
57 |
|
|
$ |
82 |
|
|
$ |
205 |
|
|
$ |
323 |
|
Research and development |
|
|
|
158 |
|
|
|
132 |
|
|
|
706 |
|
|
|
519 |
|
Sales and marketing |
|
|
|
129 |
|
|
|
132 |
|
|
|
551 |
|
|
|
313 |
|
General and administrative |
|
|
|
125 |
|
|
|
80 |
|
|
|
399 |
|
|
|
468 |
|
Total stock-based compensation |
|
|
$ |
469 |
|
|
$ |
426 |
|
|
$ |
1,861 |
|
|
$ |
1,623 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of
amortization of purchased intangibles from business combinations in
the costs and expenses above: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
$ |
67 |
|
|
$ |
67 |
|
|
$ |
268 |
|
|
$ |
268 |
|
Research and development |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
170 |
|
Total amortization of intangible assets |
|
|
$ |
67 |
|
|
$ |
67 |
|
|
$ |
268 |
|
|
$ |
438 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
eGain
Corporation |
GAAP to
Non-GAAP Reconciliation Table |
(in
thousands) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Year
Ended |
|
|
June 30, |
|
June 30, |
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Income from operations |
|
$ |
2,553 |
|
$ |
851 |
|
$ |
7,406 |
|
$ |
5,522 |
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
469 |
|
|
426 |
|
|
1,861 |
|
|
1,623 |
Amortization of intangible assets |
|
|
67 |
|
|
67 |
|
|
268 |
|
|
438 |
Non-GAAP
income from operations |
|
$ |
3,089 |
|
$ |
1,344 |
|
$ |
9,535 |
|
$ |
7,583 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Year
Ended |
|
|
June 30, |
|
June 30, |
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Net
income |
|
$ |
2,151 |
|
$ |
166 |
|
$ |
7,208 |
|
$ |
4,168 |
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
469 |
|
|
426 |
|
|
1,861 |
|
|
1,623 |
Amortization of intangible assets |
|
|
67 |
|
|
67 |
|
|
268 |
|
|
438 |
Non-GAAP net
income |
|
$ |
2,687 |
|
$ |
659 |
|
$ |
9,337 |
|
$ |
6,229 |
Per
share information: |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.09 |
|
$ |
0.02 |
|
$ |
0.30 |
|
$ |
0.22 |
Diluted |
|
$ |
0.08 |
|
$ |
0.02 |
|
$ |
0.29 |
|
$ |
0.21 |
Weighted-average shares used in computation: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
30,742 |
|
|
30,344 |
|
|
30,620 |
|
|
28,579 |
Diluted |
|
|
32,159 |
|
|
31,915 |
|
|
31,956 |
|
|
30,363 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
eGain Corporation |
Other GAAP to Non-GAAP Supplemental Financial
Information |
(in thousands) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Growth Rates |
|
Constant Currency Growth Rates [1] |
|
|
|
2020 |
|
|
2019 |
|
|
|
|
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
SaaS
revenue |
|
$ |
15,515 |
|
|
$ |
11,572 |
|
|
34% |
|
35% |
Legacy
revenue |
|
|
1,781 |
|
|
|
3,572 |
|
|
(50%) |
|
(50%) |
GAAP subscription |
|
|
17,296 |
|
|
|
15,144 |
|
|
14% |
|
15% |
GAAP professional services |
|
|
1,734 |
|
|
|
1,679 |
|
|
3% |
|
4% |
Total GAAP revenue |
|
$ |
19,030 |
|
|
$ |
16,823 |
|
|
13% |
|
14% |
|
|
|
|
|
|
|
|
|
|
|
|
|
SaaS
and professional services revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
SaaS
revenue |
|
$ |
15,515 |
|
|
$ |
11,572 |
|
|
34% |
|
35% |
Professional
Services |
|
|
1,734 |
|
|
|
1,679 |
|
|
3% |
|
4% |
Total SaaS and professional services revenue |
|
$ |
17,249 |
|
|
$ |
13,251 |
|
|
30% |
|
31% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP subscription |
|
$ |
3,352 |
|
|
$ |
4,265 |
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets |
|
|
(67 |
) |
|
|
(67 |
) |
|
|
|
|
Non-GAAP subscription |
|
$ |
3,285 |
|
|
$ |
4,198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP professional services |
|
$ |
1,671 |
|
|
$ |
1,502 |
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
(57 |
) |
|
|
(82 |
) |
|
|
|
|
Non-GAAP professional services |
|
$ |
1,614 |
|
|
$ |
1,420 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP total cost of revenue |
|
$ |
5,023 |
|
|
$ |
5,767 |
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
(57 |
) |
|
|
(82 |
) |
|
|
|
|
Amortization of intangible assets |
|
|
(67 |
) |
|
|
(67 |
) |
|
|
|
|
Non-GAAP total cost of revenue |
|
$ |
4,899 |
|
|
$ |
5,618 |
|
|
(13%) |
|
(11%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit: |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP subscription |
|
$ |
14,011 |
|
|
$ |
10,946 |
|
|
|
|
|
Non-GAAP professional services |
|
|
120 |
|
|
|
259 |
|
|
|
|
|
Non-GAAP gross profit |
|
$ |
14,131 |
|
|
$ |
11,205 |
|
|
26% |
|
27% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP research and development |
|
$ |
4,383 |
|
|
$ |
3,593 |
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(158 |
) |
|
|
(132 |
) |
|
|
|
|
Amortization of acquired intangible assets |
|
|
- |
|
|
|
- |
|
|
|
|
|
Non-GAAP research and development |
|
$ |
4,225 |
|
|
$ |
3,461 |
|
|
22% |
|
24% |
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP sales and marketing |
|
$ |
5,001 |
|
|
$ |
4,596 |
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(129 |
) |
|
|
(132 |
) |
|
|
|
|
Amortization of acquired intangible assets |
|
|
— |
|
|
|
- |
|
|
|
|
|
Non-GAAP sales and marketing |
|
$ |
4,872 |
|
|
$ |
4,464 |
|
|
9% |
|
15% |
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP general and administrative |
|
$ |
2,070 |
|
|
$ |
2,016 |
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(125 |
) |
|
|
(80 |
) |
|
|
|
|
Amortization of acquired intangible assets |
|
|
— |
|
|
|
— |
|
|
|
|
|
Non-GAAP general and administrative |
|
$ |
1,945 |
|
|
$ |
1,936 |
|
|
0% |
|
1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses |
|
$ |
11,454 |
|
|
$ |
10,205 |
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(412 |
) |
|
|
(344 |
) |
|
|
|
|
Amortization of acquired intangible assets |
|
|
— |
|
|
|
— |
|
|
|
|
|
Non-GAAP operating expenses |
|
$ |
11,042 |
|
|
$ |
9,861 |
|
|
12% |
|
16% |
|
|
|
|
|
|
|
|
|
|
|
|
|
[1] Constant currency growth rates presented are derived from
converting the current period results for entities reporting in
currencies other than U.S. Dollars into U.S. Dollars at the
exchange rates in effect during the prior period presented rather
than the actual exchange rates in effect during the current
period.
|
eGain Corporation |
Other GAAP to Non-GAAP Supplemental Financial
Information |
(in thousands) |
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended June 30, |
|
|
Growth Rates |
|
Constant Currency Growth Rates [1] |
|
|
|
2020 |
|
|
2019 |
|
|
|
|
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
SaaS
revenue |
|
$ |
56,793 |
|
|
$ |
44,788 |
|
|
27% |
|
28% |
Legacy
revenue |
|
|
9,336 |
|
|
|
15,225 |
|
|
(39%) |
|
(38%) |
GAAP subscription |
|
|
66,129 |
|
|
|
60,013 |
|
|
10% |
|
11% |
GAAP professional services |
|
|
6,600 |
|
|
|
7,219 |
|
|
(9%) |
|
(8%) |
Total GAAP revenue |
|
$ |
72,729 |
|
|
$ |
67,232 |
|
|
8% |
|
9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
SaaS
and professional services revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
SaaS
revenue |
|
$ |
56,793 |
|
|
$ |
44,788 |
|
|
27% |
|
28% |
Professional
Services |
|
|
6,600 |
|
|
|
7,219 |
|
|
(9%) |
|
(8%) |
Total SaaS and professional services revenue |
|
$ |
63,393 |
|
|
$ |
52,007 |
|
|
22% |
|
23% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP subscription |
|
$ |
14,398 |
|
|
$ |
14,976 |
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets |
|
|
(268 |
) |
|
|
(268 |
) |
|
|
|
|
Non-GAAP subscription |
|
$ |
14,130 |
|
|
$ |
14,708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP professional services |
|
$ |
6,683 |
|
|
$ |
6,865 |
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
(205 |
) |
|
|
(323 |
) |
|
|
|
|
Non-GAAP professional services |
|
$ |
6,478 |
|
|
$ |
6,542 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP total cost of revenue |
|
$ |
21,081 |
|
|
$ |
21,841 |
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
(205 |
) |
|
|
(323 |
) |
|
|
|
|
Amortization of intangible assets |
|
|
(268 |
) |
|
|
(268 |
) |
|
|
|
|
Non-GAAP total cost of revenue |
|
$ |
20,608 |
|
|
$ |
21,250 |
|
|
(3%) |
|
(2%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit: |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP subscription |
|
$ |
51,999 |
|
|
$ |
45,305 |
|
|
|
|
|
Non-GAAP professional services |
|
|
122 |
|
|
|
678 |
|
|
|
|
|
Non-GAAP gross profit |
|
$ |
52,121 |
|
|
$ |
45,983 |
|
|
13% |
|
14% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
GAAP research and development |
|
$ |
16,638 |
|
|
$ |
14,369 |
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(706 |
) |
|
|
(519 |
) |
|
|
|
|
Amortization of acquired intangible assets |
|
|
- |
|
|
|
(170 |
) |
|
|
|
|
Non-GAAP research and development |
|
$ |
15,932 |
|
|
$ |
13,680 |
|
|
16% |
|
17% |
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP sales and marketing |
|
$ |
19,623 |
|
|
$ |
17,302 |
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(551 |
) |
|
|
(313 |
) |
|
|
|
|
Amortization of acquired intangible assets |
|
|
— |
|
|
|
— |
|
|
|
|
|
Non-GAAP sales and marketing |
|
$ |
19,072 |
|
|
$ |
16,989 |
|
|
12% |
|
14% |
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP general and administrative |
|
$ |
7,981 |
|
|
$ |
8,198 |
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(399 |
) |
|
|
(468 |
) |
|
|
|
|
Amortization of acquired intangible assets |
|
|
— |
|
|
|
— |
|
|
|
|
|
Non-GAAP general and administrative |
|
$ |
7,582 |
|
|
$ |
7,730 |
|
|
(2%) |
|
(1%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses |
|
$ |
44,242 |
|
|
$ |
39,869 |
|
|
|
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
(1,656 |
) |
|
|
(1,300 |
) |
|
|
|
|
Amortization of acquired intangible assets |
|
|
— |
|
|
|
(170 |
) |
|
|
|
|
Non-GAAP operating expenses |
|
$ |
42,586 |
|
|
$ |
38,399 |
|
|
11% |
|
12% |
|
|
|
|
|
|
|
|
|
|
|
|
|
[1] Constant currency growth rates presented are derived from
converting the current period results for entities reporting in
currencies other than U.S. Dollars into U.S. Dollars at the
exchange rates in effect during the prior period presented rather
than the actual exchange rates in effect during the current
period.
eGain (NASDAQ:EGAN)
Historical Stock Chart
From Mar 2024 to Apr 2024
eGain (NASDAQ:EGAN)
Historical Stock Chart
From Apr 2023 to Apr 2024