21% Growth in LTM Enterprise Subscription
Revenue
$126 Million in LTM Operating Cash Flow
Five9, Inc. (NASDAQ:FIVN), the Intelligent CX Platform provider,
today reported results for the second quarter ended June 30,
2024.
Second Quarter 2024 Financial Results
- Revenue for the second quarter of 2024 increased 13% to a
record $252.1 million, compared to $222.9 million for the second
quarter of 2023.
- GAAP gross margin was 53.0% for the second quarter of 2024,
compared to 53.2% for the second quarter of 2023.
- Adjusted gross margin was 60.5% for the second quarter of 2024,
compared to 61.8% for the second quarter of 2023.
- GAAP net loss for the second quarter of 2024 was $(12.8)
million, or $(0.17) per basic share, and (5.1)% of revenue,
compared to GAAP net loss of $(21.7) million, or $(0.30) per basic
share, and (9.8)% of revenue, for the second quarter of 2023.
- Non-GAAP net income for the second quarter of 2024 was $38.9
million, or $0.52 per diluted share, and 15.4% of revenue, compared
to non-GAAP net income of $37.4 million, or $0.52 per diluted
share, and 16.8% of revenue, for the second quarter of 2023.
- Adjusted EBITDA for the second quarter of 2024 was $41.8
million, or 16.6% of revenue, compared to $41.5 million, or 18.6%
of revenue, for the second quarter of 2023.
- GAAP operating cash flow for the second quarter of 2024 was
$19.9 million, compared to GAAP operating cash flow of $21.9
million for the second quarter of 2023.
“We are pleased to report strong second quarter results,
achieving a key milestone with annual revenue run rate exceeding $1
billion, primarily driven by LTM enterprise subscription revenue
growing 21% year-over-year. Adjusted EBITDA margin reached 17%,
helping drive robust LTM operating cash flow of $126 million. As we
look to the remainder of the year, we are reducing our annual
revenue guidance by 3.8%, reflecting recent bookings trends and the
uncertain economic conditions. We remain confident in our massive
market opportunity and are committed to driving balanced growth and
profitability.
Additionally, we are excited to announce our agreement to
acquire Acqueon, which we believe will be a significant step in
advancing our AI-powered CX platform and market reach. Also, our
latest innovations to our Five9 Genius AI suite, including GenAI
Studio and AI Knowledge, further demonstrate our leadership in AI.
Our AI solutions are driving tangible business outcomes, enabling
some of the world’s largest brands to elevate their customer
experiences.”
- Mike Burkland, Chairman and CEO, Five9
Business Outlook
Five9 provides guidance based on current market conditions and
expectations. Five9 emphasizes that the guidance is subject to
various important cautionary factors referenced in the section
entitled "Forward-Looking Statements" below, including risks and
uncertainties associated with the ongoing macroeconomic
conditions.
- For the full year 2024, Five9 now expects to report:
- Revenue in the range of $1.013 to $1.017 billion.
- GAAP net loss per share in the range of $(0.29) to $(0.19),
assuming basic shares outstanding of approximately 74.5
million.
- Non-GAAP net income per share in the range of $2.25 to $2.29,
assuming diluted shares outstanding of approximately 75.2
million.
- For the third quarter of 2024, Five9 expects to report:
- Revenue in the range of $254.5 to $255.5 million.
- GAAP net loss per share in the range of $(0.06) to $(0.01),
assuming basic shares outstanding of approximately 74.9
million.
- Non-GAAP net income per share in the range of $0.57 to $0.59,
assuming diluted shares outstanding of approximately 75.5
million.
With respect to Five9’s guidance as provided above, please refer
to the “Reconciliation of GAAP Net Loss to Non-GAAP net income -
Guidance” table for more details, including important assumptions
upon which such guidance is based.
Conference Call Details
Five9 will discuss its second quarter 2024 results today, August
8, 2024, via Zoom webinar at 4:30 p.m. Eastern Time. To access the
webinar, please register by clicking here. A copy of this press
release will be furnished to the Securities and Exchange Commission
on a Current Report on Form 8-K and will be posted to our website,
prior to the conference call.
A live webcast and a replay will be available on the Investor
Relations section of the Company’s web-site at
http://investors.five9.com/.
Non-GAAP Financial Measures
In addition to disclosing financial measures prepared in
accordance with U.S. generally accepted accounting principles
(GAAP), this press release and the accompanying tables contain
certain non-GAAP financial measures. We calculate adjusted gross
profit and adjusted gross margin by adding back the following items
to gross profit: depreciation, intangibles amortization,
stock-based compensation, exit costs related to the closure and
relocation of our Russian operations, acquisition and related
transaction costs and one-time integration costs, and lease
amortization for finance leases. We calculate adjusted EBITDA by
adding back or removing the following items to or from GAAP net
loss: depreciation and amortization, stock-based compensation,
interest expense, gain on early extinguishment of debt, interest
income and other, exit costs related to closure and relocation of
our Russian operations, acquisition and related transaction costs
and one-time integration costs, lease amortization for finance
leases and provision for income taxes. We calculate non-GAAP
operating income by adding back or removing the following items to
or from GAAP loss from operations: stock-based compensation,
intangibles amortization, exit costs related to the closure and
relocation of our Russian operations, and acquisition and related
transaction costs and one-time integration costs. We calculate
non-GAAP net income by adding back or removing the following items
to or from GAAP net loss: stock-based compensation, intangibles
amortization, amortization of discount and issuance costs on
convertible senior notes, exit costs related to the closure and
relocation of our Russian operations, acquisition and related
transaction costs and one-time integration costs, and gain on early
extinguishment of debt. For the periods presented, these
adjustments from GAAP net loss to non-GAAP net income do not
include any presentation of the net tax effect of such adjustments
given our significant net operating loss carryforwards. Non-GAAP
financial measures do not have any standardized meaning and are
therefore unlikely to be comparable to similarly titled measures
presented by other companies. The Company considers these non-GAAP
financial measures to be important because they provide useful
measures of the operating performance of the Company, exclusive of
factors that do not directly affect what we consider to be our core
operating performance, as well as unusual events. The Company’s
management uses these measures to (i) illustrate underlying trends
in the Company’s business that could otherwise be masked by the
effect of income or expenses that are excluded from non-GAAP
measures, and (ii) establish budgets and operational goals for
managing the Company’s business and evaluating its performance. In
addition, investors often use similar measures to evaluate the
operating performance of a company. Non-GAAP financial measures are
presented only as supplemental information for purposes of
understanding the Company’s operating results. The non-GAAP
financial measures should not be considered a substitute for
financial information presented in accordance with GAAP. Please see
the reconciliation of non-GAAP financial measures set forth in this
release.
Forward-Looking Statements
This news release contains certain forward-looking statements
within the meaning of the Private Securities Litigation Reform Act
of 1995, including the statements in the quote from our Chairman
and Chief Executive Officer, including statements regarding Five9’s
market opportunity and size and ability to capitalize on that
opportunity, the Company’s commitment to drive balanced growth and
profitability, the Company’s agreement to acquire Acqueon and, if
the transaction closes, the anticipated benefits thereof,
innovations in Five9’s GenAI solutions and the anticipated benefits
thereof, Five9’s AI market position, and the third quarter and full
year 2024 financial projections set forth under the caption
“Business Outlook,” that are based on our current expectations and
involve numerous risks and uncertainties that may cause these
forward-looking statements to be inaccurate. Risks that may cause
these forward-looking statements to be inaccurate include, among
others: (i) the impact of adverse economic conditions, including
the impact of macroeconomic deterioration, including continued
inflation, increased interest rates, supply chain disruptions,
decreased economic output and fluctuations in currency rates, the
impact of the Russia-Ukraine conflict, the impact of the conflict
in Israel, and other factors, may continue to harm our business;
(ii) if we are unable to attract new clients or sell additional
services and functionality to our existing clients, our revenue and
revenue growth will be harmed; (iii) if our existing clients
terminate their subscriptions or reduce their subscriptions and
related usage, or fail to grow subscriptions at the rate they have
in the past or that we might expect, our revenues and gross margins
will be harmed and we will be required to spend more money to grow
our client base; (iv) because a significant percentage of our
revenue is derived from existing clients, downturns or upturns in
new sales will not be immediately reflected in our operating
results and may be difficult to discern; (v) if we fail to manage
our technical operations infrastructure, our existing clients may
experience service outages, our new clients may experience delays
in the deployment of our solution and we could be subject to, among
other things, claims for credits or damages; (vi) we have
established, and are continuing to increase, our network of
technology solution distributors and resellers to sell our
solution; our failure to effectively develop, manage, and maintain
this network could materially harm our revenues; (vii) our
quarterly and annual results may fluctuate significantly, including
as a result of the timing and success of new product and feature
introductions by us, may not fully reflect the underlying
performance of our business and may result in decreases in the
price of our common stock; (viii) if we are unable to attract and
retain highly skilled leaders and other employees, our business and
results of operations may be adversely affected; (ix) our
historical growth may not be indicative of our future growth, and
even if we continue to grow rapidly, we may fail to manage our
growth effectively; (x) failure to adequately retain and expand our
sales force will impede our growth; (xi) further development of our
AI solutions may not be successful and may result in reputational
harm and our future operating results could be materially harmed;
(xii) the AI technology and features incorporated into our solution
include new and evolving technologies that may present both legal
and business risks, may not be accepted by our customers, and may
not result in sales that exceed lost revenue opportunities due to
any decline in agent seats due to the use of AI solutions; (xiii)
the use of AI by our workforce may present risks to our business;
(xiv) the contact center software solutions market is subject to
rapid technological change, and we must develop and sell
incremental and new cloud contact center solutions, which we refer
to as our solution, in order to maintain and grow our business;
(xv) our growth depends in part on the success of our strategic
relationships with third parties and our failure to successfully
maintain, grow and manage these relationships could harm our
business; (xvi) the markets in which we participate involve a high
number of competitors that is continuing to increase, and if we do
not compete effectively, our operating results could be harmed;
(xvii) we continue to expand our international operations, which
exposes us to significant macroeconomic and other risks; (xviii)
security breaches and improper access to, use of, or disclosure of
our data or our clients’ data, or other cyber attacks on our
systems, could result in litigation and regulatory risk, harm our
reputation, our business or financial results; (xix) we may acquire
other companies, or technologies, or be the target of strategic
transactions, or be impacted by transactions by other companies,
which could divert our management’s attention, result in additional
dilution to our stockholders or use a significant amount of our
cash resources and otherwise disrupt our operations and harm our
operating results; (xx) our proposed acquisition of Acqueon may not
close, including if we are unable to obtain regulatory clearance in
the U.S., (xxi) we sell our solution to larger organizations that
require longer sales and implementation cycles and often demand
more configuration and integration services or customized features
and functions that we may not offer, any of which could delay or
prevent these sales and harm our growth rates, business and
operating results; (xxii) we rely on third-party telecommunications
and internet service providers to provide our clients and their
customers with telecommunication services and connectivity to our
cloud contact center software and any failure by these service
providers to provide reliable services could cause us to lose
clients and subject us to claims for credits or damages, among
other things; (xxiii) we have a history of losses and we may be
unable to achieve or sustain profitability; (xxiv) our stock price
has been volatile, may continue to be volatile and may decline,
including due to factors beyond our control; (xxv) we may not be
able to secure additional financing on favorable terms, or at all,
to meet our future capital needs; (xxvi) failure to comply with
laws and regulations could harm our business and our reputation;
(xxvii) we may not have sufficient cash to service our convertible
senior notes and repay such notes, if required, and other risks
attendant to our convertible senior notes and increased debt
levels; and (xxviii) the other risks detailed from time-to-time
under the caption “Risk Factors” and elsewhere in our Securities
and Exchange Commission filings and reports, including, but not
limited to, our most recent annual report on Form 10-K and
quarterly reports on Form 10-Q. Such forward-looking statements
speak only as of the date hereof and readers should not unduly rely
on such statements. We undertake no obligation to update the
information contained in this press release, including in any
forward-looking statements.
About Five9
The Five9 Intelligent CX Platform provides a comprehensive suite
of solutions for orchestrating fluid customer experiences. Our
cloud-native, multi-tenant, scalable, reliable, and secure platform
includes contact center; omni-channel engagement; Workforce
Engagement Management; extensibility through more than 1,000
partners; and innovative, practical AI, automation and journey
analytics that are embedded as part of the platform. Five9 brings
the power of people, technology, and partners to more than 3,000
organizations worldwide. For more information, visit
www.five9.com.
FIVE9, INC. CONDENSED
CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)
June 30, 2024
December 31, 2023
ASSETS
Current assets:
Cash and cash equivalents
$
175,699
$
143,201
Marketable investments
930,639
587,096
Accounts receivable, net
104,382
97,424
Prepaid expenses and other current
assets
41,760
34,622
Deferred contract acquisition costs,
net
69,622
61,711
Total current assets
1,322,102
924,054
Property and equipment, net
124,600
108,572
Operating lease right-of-use assets
34,107
38,873
Finance lease right-of-use assets
3,653
4,564
Intangible assets, net
33,027
38,323
Goodwill
227,269
227,412
Other assets
17,755
16,199
Deferred contract acquisition costs, net —
less current portion
147,867
136,571
Total assets
$
1,910,380
$
1,494,568
LIABILITIES AND STOCKHOLDERS’
EQUITY
Current liabilities:
Accounts payable
$
29,405
$
24,399
Accrued and other current liabilities
76,320
62,131
Operating lease liabilities
9,509
10,731
Finance lease liabilities
1,819
1,767
Deferred revenue
65,286
68,187
Convertible senior notes
432,364
—
Total current liabilities
614,703
167,215
Convertible senior notes — less current
portion
730,012
742,125
Operating lease liabilities — less current
portion
32,177
36,378
Finance lease liabilities — less current
portion
1,949
2,877
Other long-term liabilities
5,661
7,888
Total liabilities
1,384,502
956,483
Stockholders’ equity:
Common stock
75
73
Additional paid-in capital
951,048
942,280
Accumulated other comprehensive (loss)
income
(502
)
582
Accumulated deficit
(424,743
)
(404,850
)
Total stockholders’ equity
525,878
538,085
Total liabilities and stockholders’
equity
$
1,910,380
$
1,494,568
FIVE9, INC. CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per
share data) (Unaudited)
Three Months Ended
Six Months Ended
June 30, 2024
June 30, 2023
June 30, 2024
June 30, 2023
Revenue
$
252,086
$
222,882
$
499,096
$
441,321
Cost of revenue
118,414
104,361
232,944
209,117
Gross profit
133,672
118,521
266,152
232,204
Operating expenses:
Research and development
40,717
39,210
82,235
77,318
Sales and marketing
78,332
74,077
159,441
150,391
General and administrative
33,988
30,477
64,536
58,735
Total operating expenses
153,037
143,764
306,212
286,444
Loss from operations
(19,365
)
(25,243
)
(40,060
)
(54,240
)
Other income (expense), net:
Interest expense
(3,906
)
(1,866
)
(6,473
)
(3,711
)
Gain on early extinguishment of debt
—
—
6,615
—
Interest income and other
13,800
6,123
24,359
10,244
Total other income (expense), net
9,894
4,257
24,501
6,533
Loss before income taxes
(9,471
)
(20,986
)
(15,559
)
(47,707
)
Provision for income taxes
3,345
753
4,334
1,280
Net loss
$
(12,816
)
$
(21,739
)
$
(19,893
)
$
(48,987
)
Net loss per share:
Basic and diluted
$
(0.17
)
$
(0.30
)
$
(0.27
)
$
(0.69
)
Shares used in computing net loss per
share:
Basic and diluted
74,203
71,627
73,845
71,444
FIVE9, INC. CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)
(Unaudited)
Six Months Ended
June 30, 2024
June 30, 2023
Cash flows from operating
activities:
Net loss
$
(19,893
)
$
(48,987
)
Adjustments to reconcile net loss to net
cash provided by operating activities:
Depreciation and amortization
25,121
23,071
Amortization of operating lease
right-of-use assets
6,312
5,838
Amortization of deferred contract
acquisition costs
33,825
25,710
Accretion of discount on marketable
investments
(11,217
)
(4,315
)
Provision for credit losses
677
528
Stock-based compensation
88,316
104,110
Amortization of discount and issuance
costs on convertible senior notes
2,509
1,839
Gain on early extinguishment of debt
(6,615
)
—
Deferred taxes
356
250
Other
(64
)
622
Changes in operating assets and
liabilities:
Accounts receivable
(7,635
)
(1,494
)
Prepaid expenses and other current
assets
(7,137
)
(8,764
)
Deferred contract acquisition costs
(53,032
)
(44,606
)
Other assets
(1,868
)
(5,344
)
Accounts payable
3,931
2,316
Accrued and other current liabilities
3,934
4,453
Deferred revenue
(3,484
)
(680
)
Other liabilities
(1,805
)
717
Net cash provided by operating
activities
52,231
55,264
Cash flows from investing
activities:
Purchases of marketable investments
(816,492
)
(337,595
)
Proceeds from sales of marketable
investments
12,517
245
Proceeds from maturities of marketable
investments
470,755
227,836
Purchases of property and equipment
(18,722
)
(16,642
)
Capitalization of software development
costs
(8,260
)
(3,565
)
Cash paid to acquire Aceyus
99
—
Net cash used in investing activities
(360,103
)
(129,721
)
Cash flows from financing
activities:
Proceeds from issuance of 2029 convertible
senior notes, net of issuance costs
728,843
—
Payments for capped call transactions
associated with the 2029 convertible senior notes
(93,438
)
—
Repurchase of a portion of 2025
convertible senior notes, net of costs
(304,485
)
—
Repayment of outstanding 2023 convertible
senior notes at maturity
—
(169
)
Cash received from the settlement at
maturity of the outstanding capped calls associated with the 2023
convertible senior notes
—
74,453
Cash received from partial termination of
capped calls associated with the 2025 convertible senior notes
539
—
Proceeds from exercise of common stock
options
397
6,981
Proceeds from sale of common stock under
ESPP
9,522
9,444
Payment of finance lease liabilities
(966
)
—
Net cash provided by financing
activities
340,412
90,709
Net increase in cash, cash equivalents and
restricted cash
32,540
16,252
Cash, cash equivalents and restricted
cash:
Beginning of period
144,842
180,987
End of period
$
177,382
$
197,239
FIVE9, INC. RECONCILIATION OF
GAAP GROSS PROFIT TO ADJUSTED GROSS PROFIT (In thousands,
except percentages) (Unaudited)
Three Months Ended
Six Months Ended
June 30, 2024
June 30, 2023
June 30, 2024
June 30, 2023
GAAP gross profit
$
133,672
$
118,521
$
266,152
$
232,204
GAAP gross margin
53.0
%
53.2
%
53.3
%
52.6
%
Non-GAAP adjustments:
Depreciation
7,773
6,424
14,738
12,485
Intangibles amortization
2,648
2,845
5,296
5,691
Stock-based compensation
7,789
9,888
15,392
19,221
Exit costs related to closure and
relocation of Russian operations
—
51
—
75
Acquisition and related transaction costs
and one-time integration costs
72
—
125
34
Lease amortization for finance leases
455
—
912
—
Adjusted gross profit
$
152,409
$
137,729
$
302,615
$
269,710
Adjusted gross margin
60.5
%
61.8
%
60.6
%
61.1
%
FIVE9, INC. RECONCILIATION OF
GAAP NET LOSS TO ADJUSTED EBITDA (In thousands, except
percentages) (Unaudited)
Three Months Ended
Six Months Ended
June 30, 2024
June 30, 2023
June 30, 2024
June 30, 2023
GAAP net loss
$
(12,816
)
$
(21,739
)
$
(19,893
)
$
(48,987
)
Non-GAAP adjustments:
Depreciation and amortization
12,938
11,724
25,121
23,071
Stock-based compensation
43,632
53,367
88,316
104,110
Interest expense
3,906
1,866
6,473
3,711
Gain on early extinguishment of debt
—
—
(6,615
)
—
Interest income and other
(13,800
)
(6,123
)
(24,359
)
(10,244
)
Exit costs related to closure and
relocation of Russian operations (1)
32
815
57
1,411
Acquisition and related transaction costs
and one-time integration costs
4,089
877
5,020
2,332
Lease amortization for finance leases
455
—
912
—
Provision for income taxes
3,345
753
4,334
1,280
Adjusted EBITDA
$
41,781
$
41,540
$
79,366
$
76,684
Adjusted EBITDA as % of revenue
16.6
%
18.6
%
15.9
%
17.4
%
(1)
Exit costs related to the closure and
relocation of our Russian operations was $(0.1) million and $0.0
million during the three and six months ended June 30, 2024. The
$0.0 million and $0.1 million adjustments presented above were net
of $(0.1) million and $(0.1) million included in “Interest income
and other.” Exit costs related to the closure and relocation of our
Russian operations was $1.1 million and $1.8 million during the
three and six months ended June 30, 2023. The $0.8 million and $1.4
million adjustments presented above were net of $0.3 million and
$0.4 million included in “Interest income and other.”
FIVE9, INC. RECONCILIATION OF
GAAP OPERATING LOSS TO NON-GAAP OPERATING INCOME (In thousands)
(Unaudited)
Three Months Ended
Six Months Ended
June 30, 2024
June 30, 2023
June 30, 2024
June 30, 2023
Loss from operations
$
(19,365
)
$
(25,243
)
$
(40,060
)
$
(54,240
)
Non-GAAP adjustments:
Stock-based compensation
43,632
53,367
88,316
104,110
Intangibles amortization
2,648
2,845
5,296
5,691
Exit costs related to closure and
relocation of Russian operations
32
815
57
1,411
Acquisition and related transaction costs
and one-time integration costs
4,089
877
5,020
2,332
Non-GAAP operating income
$
31,036
$
32,661
$
58,629
$
59,304
FIVE9, INC. RECONCILIATION OF
GAAP NET LOSS TO NON-GAAP NET INCOME (In thousands, except per
share data) (Unaudited)
Three Months Ended
Six Months Ended
June 30, 2024
June 30, 2023
June 30, 2024
June 30, 2023
GAAP net loss
$
(12,816
)
$
(21,739
)
$
(19,893
)
$
(48,987
)
Non-GAAP adjustments:
Stock-based compensation
43,632
53,367
88,316
104,110
Intangibles amortization
2,648
2,845
5,296
5,691
Amortization of discount and issuance
costs on convertible senior notes
1,435
931
2,509
1,839
Gain on early extinguishment of debt
—
—
(6,615
)
—
Exit costs related to closure and
relocation of Russian operations
(114
)
1,110
(20
)
1,851
Acquisition and related transaction costs
and one-time integration costs
4,089
877
5,020
2,332
Income tax expense effects (1)
—
—
—
—
Non-GAAP net income
$
38,874
$
37,391
$
74,613
$
66,836
GAAP net loss per share:
Basic and diluted
$
(0.17
)
$
(0.30
)
$
(0.27
)
$
(0.69
)
Non-GAAP net income per share:
Basic
$
0.52
$
0.52
$
1.01
$
0.94
Diluted
$
0.52
$
0.52
$
1.00
$
0.92
Shares used in computing GAAP net loss per
share:
Basic and diluted
74,203
71,627
73,845
71,444
Shares used in computing non-GAAP net
income per share:
Basic
74,203
71,627
73,845
71,444
Diluted
74,647
72,600
74,415
72,474
(1)
Non-GAAP adjustments do not have a
material impact on our worldwide income tax provision due to
available tax loss and credit attributes.
FIVE9, INC. SUMMARY OF
STOCK-BASED COMPENSATION, DEPRECIATION AND INTANGIBLES
AMORTIZATION (In thousands) (Unaudited)
Three Months Ended
June 30, 2024
June 30, 2023
Stock-Based
Compensation
Depreciation
Intangibles
Amortization
Stock-Based
Compensation
Depreciation
Intangibles
Amortization
Cost of revenue
$
7,789
$
7,773
$
2,648
$
9,888
$
6,424
$
2,845
Research and development
9,827
741
—
13,013
868
—
Sales and marketing
13,824
26
—
17,391
1
—
General and administrative
12,192
1,750
—
13,075
1,586
—
Total
$
43,632
$
10,290
$
2,648
$
53,367
$
8,879
$
2,845
Six Months Ended
June 30, 2024
June 30, 2023
Stock-Based
Compensation
Depreciation
Intangibles
Amortization
Stock-Based
Compensation
Depreciation
Intangibles
Amortization
Cost of revenue
$
15,392
$
14,738
$
5,296
$
19,221
$
12,485
$
5,691
Research and development
20,757
1,631
—
25,395
1,740
—
Sales and marketing
27,844
53
—
34,436
2
—
General and administrative
24,323
3,403
—
25,058
3,153
—
Total
$
88,316
$
19,825
$
5,296
$
104,110
$
17,380
$
5,691
FIVE9, INC. RECONCILIATION OF
GAAP NET LOSS TO NON-GAAP NET INCOME – GUIDANCE(1) (In
thousands, except per share data) (Unaudited)
Three Months Ending
Year Ending
September 30, 2024
December 31, 2024
Low
High
Low
High
GAAP net loss
$
(4,608
)
$
(1,098
)
$
(21,511
)
$
(14,503
)
Non-GAAP adjustments:
Stock-based compensation(2)
42,053
40,053
173,848
169,848
Intangibles amortization
2,643
2,643
10,580
10,580
Amortization of discount and issuance
costs on convertible senior notes
1,480
1,480
5,397
5,397
Exit costs related to closure and
relocation of Russian operations
—
—
94
94
Acquisition and related transaction costs
and one-time integration costs(3)
1,467
1,467
7,680
7,680
Gain on early extinguishment of debt
—
—
(6,615
)
(6,615
)
Income tax expense effects(4)
—
—
—
—
Non-GAAP net income
$
43,035
$
44,545
$
169,473
$
172,481
GAAP net loss per share, basic and
diluted
$
(0.06
)
$
(0.01
)
$
(0.29
)
$
(0.19
)
Non-GAAP net income per share:
Basic
$
0.57
$
0.59
$
2.27
$
2.32
Diluted
$
0.57
$
0.59
$
2.25
$
2.29
Shares used in computing GAAP net loss per
share and non-GAAP net income per share:
Basic
74,900
74,900
74,500
74,500
Diluted
75,500
75,500
75,200
75,200
(1)
Represents guidance discussed on
August 8, 2024. Reader shall not construe presentation
of this information after August 8, 2024 as an update or
reaffirmation of such guidance.
(2)
Stock-based compensation expenses are
based on a range of probable significance, assuming market price
for our common stock that is approximately consistent with current
levels.
(3)
Acquisition and related transaction costs
and one-time integration costs are based on a range of probable
significance for completed acquisitions, and no new acquisitions
assumed.
(4)
Non-GAAP adjustments do not have a
material impact on our worldwide income tax provision due to
available tax loss and credit attributes.
View source
version on businesswire.com: https://www.businesswire.com/news/home/20240808347199/en/
Investor Relations Contacts:
Five9, Inc. Barry Zwarenstein Chief Financial Officer
925-201-2000 ext. 5959 IR@five9.com
The Blueshirt Group for Five9, Inc. Lisa Laukkanen 415-217-4967
Lisa@blueshirtgroup.com
Five9 (NASDAQ:FIVN)
Historical Stock Chart
From Dec 2024 to Jan 2025
Five9 (NASDAQ:FIVN)
Historical Stock Chart
From Jan 2024 to Jan 2025