Five9 Reports Fourth Quarter Revenue Growth of 20% to a Record $208.3 Million
Five9, a cloud contact center software provider, reported strong financial results for Q4 and full year 2022. Q4 revenue reached a record $208.3 million, up 20% year-over-year, driven by a 32% growth in LTM enterprise subscription revenue. Overall, 2022 revenue grew 28% to $778.8 million. Operating cash flow in Q4 was robust at $32.7 million, up from $8.6 million a year prior. However, the company reported a GAAP net loss of $(13.7) million in Q4 and $(94.7) million for the full year, despite positive non-GAAP earnings. The company also announced new AI product offerings leveraging GPT-3, further enhancing its portfolio.
- Q4 revenue increased 20% year-over-year to $208.3 million.
- LTM enterprise subscription revenue grew 32%.
- 2022 total revenue reached a record $778.8 million, up 28% from 2021.
- Operating cash flow was $32.7 million in Q4, significantly higher than $8.6 million in Q4 2021.
- Non-GAAP net income for Q4 was $39 million, up from $30.1 million in Q4 2021.
- International revenue grew 44% in 2022.
- GAAP net loss for Q4 was $(13.7) million, compared to $(3.6) million in Q4 2021.
- GAAP net loss for 2022 was $(94.7) million, compared to $(53.0) million in 2021.
- GAAP gross margin decreased to 52.8% in 2022 from 55.5% in 2021.
Record Operating Cash Flow of
Fourth Quarter 2022 Financial Results
-
Revenue for the fourth quarter of 2022 increased
20% to a record , compared to$208.3 million for the fourth quarter of 2021.$173.6 million -
GAAP gross margin was
53.8% for the fourth quarter of 2022, compared to54.1% for the fourth quarter of 2021. -
Adjusted gross margin was
62.3% for the fourth quarter of 2022, compared to62.8% for the fourth quarter of 2021. -
GAAP net loss for the fourth quarter of 2022 was
, or$(13.7) million per basic share, compared to GAAP net loss of$(0.19) , or$(3.6) million per basic share, for the fourth quarter of 2021.$(0.05) -
Non-GAAP net income for the fourth quarter of 2022 was
, or$39.0 million per diluted share, compared to non-GAAP net income of$0.54 , or$30.1 million per diluted share, for the fourth quarter of 2021.$0.42 -
Adjusted EBITDA for the fourth quarter of 2022 was
, or$46.2 million 22.2% of revenue, compared to , or$36.9 million 21.3% of revenue, for the fourth quarter of 2021. -
GAAP operating cash flow for the fourth quarter of 2022 was
, compared to GAAP operating cash flow of$32.7 million for the fourth quarter of 2021.$8.6 million
2022 Financial Results
-
Total revenue for 2022 increased
28% to a record , compared to$778.8 million in 2021.$609.6 million -
GAAP gross margin was
52.8% for 2022, compared to55.5% in 2021. -
Adjusted gross margin was
61.3% for 2022, compared to63.5% in 2021. -
GAAP net loss for 2022 was
, or$(94.7) million per basic share, compared to GAAP net loss of$(1.35) , or$(53.0) million per basic share, in 2021.$(0.79) -
Non-GAAP net income for 2022 was
, or$106.7 million per diluted share, compared to non-GAAP net income of$1.50 , or$82.2 million per diluted share, in 2021.$1.16 -
Adjusted EBITDA for 2022 was
, or$140.4 million 18.0% of revenue, compared to , or$110.5 million 18.1% of revenue, in 2021. -
GAAP operating cash flow for 2022 was
, compared to GAAP operating cash flow of$88.9 million , in 2021.$29.0 million
“We are pleased to report strong fourth quarter results with revenue growing
-
Business Outlook
-
For the full year 2023,
Five9 expects to report:-
Revenue in the range of
to$900.0 .$903.0 million -
GAAP net loss per share in the range of
to$(1.72) , assuming diluted shares outstanding of approximately 72.1 million.$(1.62) -
Non-GAAP net income per share in the range of
to$1.67 , assuming diluted shares outstanding of approximately 73.4 million.$1.71
-
Revenue in the range of
-
For the first quarter of 2023,
Five9 expects to report:-
Revenue in the range of
to$207.0 .$208.0 million -
GAAP net loss per share in the range of
to$(0.63) , assuming diluted shares outstanding of approximately 71.2 million.$(0.58) -
Non-GAAP net income per share in the range of
to$0.23 , assuming diluted shares outstanding of approximately 72.2 million.$0.25
-
Revenue in the range of
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
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
Forward-Looking Statements
This news release contains certain forward-looking statements, including the statements in the quotes from our Chairman and Chief Executive Officer, including statements regarding Five9’s market opportunity and ability to capitalize on that opportunity,
About
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) |
||||||||
|
|
|
|
|
||||
|
|
|
|
|
||||
ASSETS |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
180,520 |
|
|
$ |
90,878 |
|
Marketable investments |
|
|
433,743 |
|
|
|
378,980 |
|
Accounts receivable, net |
|
|
87,494 |
|
|
|
83,731 |
|
Prepaid expenses and other current assets |
|
|
29,711 |
|
|
|
30,342 |
|
Deferred contract acquisition costs, net |
|
|
47,242 |
|
|
|
33,295 |
|
Total current assets |
|
|
778,710 |
|
|
|
617,226 |
|
Property and equipment, net |
|
|
101,221 |
|
|
|
77,785 |
|
Operating lease right-of-use assets |
|
|
44,120 |
|
|
|
48,703 |
|
Intangible assets, net |
|
|
28,192 |
|
|
|
39,897 |
|
|
|
|
165,420 |
|
|
|
165,420 |
|
Marketable investments |
|
|
885 |
|
|
|
147,377 |
|
Other assets |
|
|
11,057 |
|
|
|
11,871 |
|
Deferred contract acquisition costs, net — less current portion |
|
|
114,880 |
|
|
|
84,663 |
|
Total assets |
|
$ |
1,244,485 |
|
|
$ |
1,192,942 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
23,629 |
|
|
$ |
20,510 |
|
Accrued and other current liabilities |
|
|
53,092 |
|
|
|
78,577 |
|
Operating lease liabilities |
|
|
10,626 |
|
|
|
9,826 |
|
Accrued federal fees |
|
|
2,471 |
|
|
|
2,282 |
|
Sales tax liabilities |
|
|
2,973 |
|
|
|
2,660 |
|
Deferred revenue |
|
|
57,816 |
|
|
|
43,720 |
|
Convertible senior notes |
|
|
169 |
|
|
|
— |
|
Total current liabilities |
|
|
150,776 |
|
|
|
157,575 |
|
Convertible senior notes — less current portion |
|
|
738,376 |
|
|
|
768,599 |
|
Sales tax liabilities — less current portion |
|
|
899 |
|
|
|
877 |
|
Operating lease liabilities — less current portion |
|
|
41,389 |
|
|
|
47,088 |
|
Other long-term liabilities |
|
|
3,080 |
|
|
|
7,671 |
|
Total liabilities |
|
|
934,520 |
|
|
|
981,810 |
|
Stockholders’ equity: |
|
|
|
|
||||
Common stock |
|
|
71 |
|
|
|
68 |
|
Additional paid-in capital |
|
|
635,668 |
|
|
|
439,787 |
|
Accumulated other comprehensive loss |
|
|
(2,688 |
) |
|
|
(287 |
) |
Accumulated deficit |
|
|
(323,086 |
) |
|
|
(228,436 |
) |
Total stockholders’ equity |
|
|
309,965 |
|
|
|
211,132 |
|
Total liabilities and stockholders’ equity |
|
$ |
1,244,485 |
|
|
$ |
1,192,942 |
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share data) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Revenue |
|
$ |
208,345 |
|
|
$ |
173,599 |
|
|
$ |
778,846 |
|
|
$ |
609,591 |
|
Cost of revenue |
|
|
96,294 |
|
|
|
79,764 |
|
|
|
367,501 |
|
|
|
271,099 |
|
Gross profit |
|
|
112,051 |
|
|
|
93,835 |
|
|
|
411,345 |
|
|
|
338,492 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
Research and development |
|
|
36,865 |
|
|
|
30,448 |
|
|
|
141,794 |
|
|
|
106,897 |
|
Sales and marketing |
|
|
65,928 |
|
|
|
53,394 |
|
|
|
261,990 |
|
|
|
193,929 |
|
General and administrative |
|
|
22,509 |
|
|
|
21,972 |
|
|
|
95,143 |
|
|
|
93,916 |
|
Total operating expenses |
|
|
125,302 |
|
|
|
105,814 |
|
|
|
498,927 |
|
|
|
394,742 |
|
Loss from operations |
|
|
(13,251 |
) |
|
|
(11,979 |
) |
|
|
(87,582 |
) |
|
|
(56,250 |
) |
Other income (expense), net: |
|
|
|
|
|
|
|
|
||||||||
Interest expense |
|
|
(1,887 |
) |
|
|
(2,024 |
) |
|
|
(7,493 |
) |
|
|
(8,027 |
) |
Interest income and other income (expense) |
|
|
2,706 |
|
|
|
(43 |
) |
|
|
4,813 |
|
|
|
(8 |
) |
Total other income (expense), net |
|
|
819 |
|
|
|
(2,067 |
) |
|
|
(2,680 |
) |
|
|
(8,035 |
) |
Loss before income taxes |
|
|
(12,432 |
) |
|
|
(14,046 |
) |
|
|
(90,262 |
) |
|
|
(64,285 |
) |
Provision for (benefit from) income taxes |
|
|
1,221 |
|
|
|
(10,445 |
) |
|
|
4,388 |
|
|
|
(11,285 |
) |
Net loss |
|
$ |
(13,653 |
) |
|
$ |
(3,601 |
) |
|
$ |
(94,650 |
) |
|
$ |
(53,000 |
) |
Net loss per share: |
|
|
|
|
|
|
|
|
||||||||
Basic and diluted |
|
$ |
(0.19 |
) |
|
$ |
(0.05 |
) |
|
$ |
(1.35 |
) |
|
$ |
(0.79 |
) |
Shares used in computing net loss per share: |
|
|
|
|
|
|
|
|
||||||||
Basic and diluted |
|
|
70,704 |
|
|
|
68,207 |
|
|
|
69,920 |
|
|
|
67,512 |
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited) |
||||||||
|
|
Twelve Months Ended |
||||||
|
|
|
|
|
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net loss |
|
$ |
(94,650 |
) |
|
$ |
(53,000 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation and amortization |
|
|
44,671 |
|
|
|
38,732 |
|
Amortization of operating lease right-of-use assets |
|
|
10,377 |
|
|
|
8,698 |
|
Amortization of deferred contract acquisition costs |
|
|
41,034 |
|
|
|
26,050 |
|
Amortization of premium on marketable investments |
|
|
(90 |
) |
|
|
6,385 |
|
Provision for doubtful accounts |
|
|
1,105 |
|
|
|
808 |
|
Stock-based compensation |
|
|
172,507 |
|
|
|
108,805 |
|
Amortization of discount and issuance costs on convertible senior notes |
|
|
3,743 |
|
|
|
3,957 |
|
Deferred taxes |
|
|
3,088 |
|
|
|
(6,907 |
) |
Change in fair of value of contingent consideration |
|
|
260 |
|
|
|
5,640 |
|
Payment of contingent consideration liability in excess of acquisition-date fair value |
|
|
(5,900 |
) |
|
|
— |
|
Other |
|
|
188 |
|
|
|
396 |
|
Changes in operating assets and liabilities: |
|
|
|
|
||||
Accounts receivable |
|
|
(4,899 |
) |
|
|
(35,986 |
) |
Prepaid expenses and other current assets |
|
|
661 |
|
|
|
(14,193 |
) |
Deferred contract acquisition costs |
|
|
(85,197 |
) |
|
|
(71,380 |
) |
Other assets |
|
|
(319 |
) |
|
|
(1,216 |
) |
Accounts payable |
|
|
845 |
|
|
|
4,305 |
|
Accrued and other current liabilities |
|
|
(8,379 |
) |
|
|
20,562 |
|
Accrued federal fees and sales tax liability |
|
|
524 |
|
|
|
(497 |
) |
Deferred revenue |
|
|
13,176 |
|
|
|
10,462 |
|
Other liabilities |
|
|
(3,880 |
) |
|
|
(22,623 |
) |
Net cash provided by operating activities |
|
|
88,865 |
|
|
|
28,998 |
|
Cash flows from investing activities: |
|
|
|
|
||||
Purchases of marketable investments |
|
|
(435,768 |
) |
|
|
(680,490 |
) |
Proceeds from sales of marketable investments |
|
|
600 |
|
|
|
44,288 |
|
Proceeds from maturities of marketable investments |
|
|
524,568 |
|
|
|
527,940 |
|
Purchases of property and equipment |
|
|
(52,272 |
) |
|
|
(42,216 |
) |
Capitalization of software development costs |
|
|
(3,899 |
) |
|
|
— |
|
Payments of initial direct costs |
|
|
(266 |
) |
|
|
— |
|
Cash paid for an equity investment in a privately-held company |
|
|
(2,000 |
) |
|
|
— |
|
Net cash provided by (used in) investing activities |
|
|
30,963 |
|
|
|
(150,478 |
) |
Cash flows from financing activities: |
|
|
|
|
||||
Repurchase of a portion of 2023 convertible senior notes, net of costs |
|
|
(34,067 |
) |
|
|
(24,688 |
) |
Proceeds from exercise of common stock options |
|
|
8,522 |
|
|
|
7,402 |
|
Proceeds from sale of common stock under ESPP |
|
|
13,413 |
|
|
|
15,397 |
|
Payment of contingent consideration liability up to acquisition-date fair value |
|
|
(18,100 |
) |
|
|
— |
|
Payment of holdbacks related to acquisitions |
|
|
— |
|
|
|
(5,000 |
) |
Payments of finance leases |
|
|
— |
|
|
|
(612 |
) |
Net cash used in financing activities |
|
|
(30,232 |
) |
|
|
(7,501 |
) |
Net increase (decrease) in cash and cash equivalents |
|
|
89,596 |
|
|
|
(128,981 |
) |
Cash, cash equivalents and restricted cash: |
|
|
|
|
||||
Beginning of period |
|
|
91,391 |
|
|
|
220,372 |
|
End of period |
|
$ |
180,987 |
|
|
$ |
91,391 |
|
|
|
|
|
|
RECONCILIATION OF GAAP GROSS PROFIT TO ADJUSTED GROSS PROFIT (In thousands, except percentages) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
GAAP gross profit |
|
$ |
112,051 |
|
|
$ |
93,835 |
|
|
$ |
411,345 |
|
|
$ |
338,492 |
|
GAAP gross margin |
|
|
53.8 |
% |
|
|
54.1 |
% |
|
|
52.8 |
% |
|
|
55.5 |
% |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Depreciation |
|
|
5,913 |
|
|
|
5,354 |
|
|
|
23,250 |
|
|
|
19,083 |
|
Intangibles amortization |
|
|
2,890 |
|
|
|
2,947 |
|
|
|
11,705 |
|
|
|
11,787 |
|
Stock-based compensation |
|
|
8,638 |
|
|
|
6,854 |
|
|
|
33,297 |
|
|
|
17,734 |
|
Exit costs related to closure and relocation of Russian operations |
|
|
219 |
|
|
|
— |
|
|
|
698 |
|
|
|
— |
|
Acquisition-related and one-time integration costs |
|
|
86 |
|
|
|
43 |
|
|
|
401 |
|
|
|
112 |
|
Refund for prior year overpayment of USF fees |
|
|
— |
|
|
|
— |
|
|
|
(3,511 |
) |
|
|
— |
|
Adjusted gross profit |
|
$ |
129,797 |
|
|
$ |
109,033 |
|
|
$ |
477,185 |
|
|
$ |
387,208 |
|
Adjusted gross margin |
|
|
62.3 |
% |
|
|
62.8 |
% |
|
|
61.3 |
% |
|
|
63.5 |
% |
RECONCILIATION OF GAAP NET LOSS TO ADJUSTED EBITDA (In thousands, except percentages) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
GAAP net loss |
|
$ |
(13,653 |
) |
|
$ |
(3,601 |
) |
|
$ |
(94,650 |
) |
|
$ |
(53,000 |
) |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
|
11,021 |
|
|
|
10,538 |
|
|
|
44,671 |
|
|
|
38,732 |
|
Stock-based compensation |
|
|
43,824 |
|
|
|
35,601 |
|
|
|
172,507 |
|
|
|
108,805 |
|
Interest expense |
|
|
1,887 |
|
|
|
2,024 |
|
|
|
7,493 |
|
|
|
8,027 |
|
Interest (income) and other |
|
|
(2,706 |
) |
|
|
43 |
|
|
|
(4,813 |
) |
|
|
8 |
|
Exit costs related to closure and relocation of Russian operations (1) |
|
|
2,975 |
|
|
|
— |
|
|
|
7,190 |
|
|
|
— |
|
Acquisition related transaction costs and one-time integration costs |
|
|
1,605 |
|
|
|
2,351 |
|
|
|
6,901 |
|
|
|
13,576 |
|
Contingent consideration expense |
|
|
— |
|
|
|
380 |
|
|
|
260 |
|
|
|
5,640 |
|
Refund for prior year overpayment of USF fees |
|
|
— |
|
|
|
— |
|
|
|
(3,511 |
) |
|
|
— |
|
Provision for (benefit from) income taxes |
|
|
1,221 |
|
|
|
(10,445 |
) |
|
|
4,388 |
|
|
|
(11,285 |
) |
Adjusted EBITDA |
|
$ |
46,174 |
|
|
$ |
36,891 |
|
|
$ |
140,436 |
|
|
$ |
110,503 |
|
Adjusted EBITDA as % of revenue |
|
|
22.2 |
% |
|
|
21.3 |
% |
|
|
18.0 |
% |
|
|
18.1 |
% |
(1) Exit costs related to the closure of our Russian operations was |
RECONCILIATION OF GAAP OPERATING LOSS TO NON-GAAP OPERATING INCOME (In thousands) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Loss from operations |
|
$ |
(13,251 |
) |
|
$ |
(11,979 |
) |
|
$ |
(87,582 |
) |
|
$ |
(56,250 |
) |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
|
43,824 |
|
|
|
35,601 |
|
|
|
172,507 |
|
|
|
108,805 |
|
Intangibles amortization |
|
|
2,890 |
|
|
|
2,947 |
|
|
|
11,705 |
|
|
|
11,787 |
|
Exit costs related to closure and relocation of Russian operations |
|
|
2,975 |
|
|
|
— |
|
|
|
7,964 |
|
|
|
— |
|
Acquisition-related transaction and one-time integration costs |
|
|
1,605 |
|
|
|
2,351 |
|
|
|
6,901 |
|
|
|
13,576 |
|
Contingent consideration expense |
|
|
— |
|
|
|
380 |
|
|
|
260 |
|
|
|
5,640 |
|
Refund for prior year overpayment of USF fees |
|
|
— |
|
|
|
— |
|
|
|
(3,511 |
) |
|
|
— |
|
Non-GAAP operating income |
|
$ |
38,043 |
|
|
$ |
29,300 |
|
|
$ |
108,244 |
|
|
$ |
83,558 |
|
RECONCILIATION OF GAAP NET LOSS TO NON-GAAP NET INCOME (In thousands, except per share data) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
GAAP net loss |
|
$ |
(13,653 |
) |
|
$ |
(3,601 |
) |
|
$ |
(94,650 |
) |
|
$ |
(53,000 |
) |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
|
43,824 |
|
|
|
35,601 |
|
|
|
172,507 |
|
|
|
108,805 |
|
Intangibles amortization |
|
|
2,890 |
|
|
|
2,947 |
|
|
|
11,705 |
|
|
|
11,787 |
|
Amortization of discount and issuance costs on convertible senior notes |
|
|
947 |
|
|
|
997 |
|
|
|
3,743 |
|
|
|
3,957 |
|
Exit costs related to closure and relocation of Russian operations |
|
|
3,344 |
|
|
|
— |
|
|
|
7,932 |
|
|
|
— |
|
Acquisition-related transaction and one-time integration costs |
|
|
1,605 |
|
|
|
2,351 |
|
|
|
6,901 |
|
|
|
13,576 |
|
Contingent consideration expense |
|
|
— |
|
|
|
380 |
|
|
|
260 |
|
|
|
5,640 |
|
Refund for prior year overpayment of USF fees |
|
|
— |
|
|
|
— |
|
|
|
(3,511 |
) |
|
|
— |
|
Tax provision associated with acquired companies |
|
|
— |
|
|
|
(8,573 |
) |
|
|
1,830 |
|
|
|
(8,573 |
) |
Non-GAAP net income |
|
$ |
38,957 |
|
|
$ |
30,102 |
|
|
$ |
106,717 |
|
|
$ |
82,192 |
|
GAAP net loss per share: |
|
|
|
|
|
|
|
|
||||||||
Basic and diluted |
|
$ |
(0.19 |
) |
|
$ |
(0.05 |
) |
|
$ |
(1.35 |
) |
|
$ |
(0.79 |
) |
Non-GAAP net income per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
0.55 |
|
|
$ |
0.44 |
|
|
$ |
1.53 |
|
|
$ |
1.22 |
|
Diluted |
|
$ |
0.54 |
|
|
$ |
0.42 |
|
|
$ |
1.50 |
|
|
$ |
1.16 |
|
Shares used in computing GAAP net loss per share: |
|
|
|
|
|
|
|
|
||||||||
Basic and diluted |
|
|
70,704 |
|
|
|
68,207 |
|
|
|
69,920 |
|
|
|
67,512 |
|
Shares used in computing non-GAAP net income per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
70,704 |
|
|
|
68,207 |
|
|
|
69,920 |
|
|
|
67,512 |
|
Diluted |
|
|
71,537 |
|
|
|
70,878 |
|
|
|
71,229 |
|
|
|
70,735 |
|
|
|
|
|
|
|
|
|
|
SUMMARY OF STOCK-BASED COMPENSATION, DEPRECIATION AND INTANGIBLES AMORTIZATION (In thousands) (Unaudited) |
||||||||||||||||||
|
|
Three Months Ended |
||||||||||||||||
|
|
|
|
|
||||||||||||||
|
|
Stock-Based
|
|
Depreciation |
|
Intangibles
|
|
Stock-Based
|
|
Depreciation |
|
Intangibles
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cost of revenue |
|
$ |
8,638 |
|
$ |
5,913 |
|
$ |
2,890 |
|
$ |
6,854 |
|
$ |
5,354 |
|
$ |
2,947 |
Research and development |
|
|
11,799 |
|
|
768 |
|
|
— |
|
|
9,163 |
|
|
948 |
|
|
— |
Sales and marketing |
|
|
15,152 |
|
|
1 |
|
|
— |
|
|
11,987 |
|
|
1 |
|
|
— |
General and administrative |
|
|
8,235 |
|
|
1,449 |
|
|
— |
|
|
7,597 |
|
|
1,288 |
|
|
— |
Total |
|
$ |
43,824 |
|
$ |
8,131 |
|
$ |
2,890 |
|
$ |
35,601 |
|
$ |
7,591 |
|
$ |
2,947 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Twelve Months Ended |
||||||||||||||||
|
|
|
|
|
||||||||||||||
|
|
Stock-Based
|
|
Depreciation |
|
Intangibles
|
|
Stock-Based
|
|
Depreciation |
|
Intangibles
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cost of revenue |
|
$ |
33,297 |
|
$ |
23,250 |
|
$ |
11,705 |
|
$ |
17,734 |
|
$ |
19,083 |
|
$ |
11,787 |
Research and development |
|
|
44,367 |
|
|
3,164 |
|
|
— |
|
|
29,179 |
|
|
3,277 |
|
|
— |
Sales and marketing |
|
|
59,300 |
|
|
4 |
|
|
— |
|
|
35,269 |
|
|
4 |
|
|
— |
General and administrative |
|
|
35,543 |
|
|
6,548 |
|
|
— |
|
|
26,623 |
|
|
4,581 |
|
|
— |
Total |
|
$ |
172,507 |
|
$ |
32,966 |
|
$ |
11,705 |
|
$ |
108,805 |
|
$ |
26,945 |
|
$ |
11,787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP NET LOSS TO NON-GAAP NET INCOME – GUIDANCE(1) (In thousands, except per share data) (Unaudited) |
||||||||||||||||
|
|
Three Months Ending |
|
Year Ending |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
Low |
|
High |
|
Low |
|
High |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
GAAP net loss |
|
$ |
(44,909 |
) |
|
$ |
(40,965 |
) |
|
$ |
(123,994 |
) |
|
$ |
(116,558 |
) |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Stock-based compensation(2) |
|
|
54,742 |
|
|
|
52,742 |
|
|
|
225,427 |
|
|
|
221,427 |
|
Intangibles amortization |
|
|
2,884 |
|
|
|
2,884 |
|
|
|
11,537 |
|
|
|
11,537 |
|
Amortization of discount and issuance costs on convertible senior notes |
|
|
908 |
|
|
|
908 |
|
|
|
3,749 |
|
|
|
3,749 |
|
Exit costs related to closure and relocation of Russian operations |
|
|
1,045 |
|
|
|
1,045 |
|
|
|
3,975 |
|
|
|
3,975 |
|
Acquisition-related transaction and one-time integration costs(3) |
|
|
1,936 |
|
|
|
1,436 |
|
|
|
1,936 |
|
|
|
1,436 |
|
Income tax expense effects(4) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Non-GAAP net income |
|
$ |
16,606 |
|
|
$ |
18,050 |
|
|
$ |
122,630 |
|
|
$ |
125,566 |
|
GAAP net loss per share, basic and diluted |
|
$ |
(0.63 |
) |
|
$ |
(0.58 |
) |
|
$ |
(1.72 |
) |
|
$ |
(1.62 |
) |
Non-GAAP net income per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
0.23 |
|
|
$ |
0.25 |
|
|
$ |
1.70 |
|
|
$ |
1.74 |
|
Diluted |
|
$ |
0.23 |
|
|
$ |
0.25 |
|
|
$ |
1.67 |
|
|
$ |
1.71 |
|
Shares used in computing GAAP net loss per share and non-GAAP net income per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
71,200 |
|
|
|
71,200 |
|
|
|
72,100 |
|
|
|
72,100 |
|
Diluted |
|
|
72,200 |
|
|
|
72,200 |
|
|
|
73,400 |
|
|
|
73,400 |
|
|
|
|
|
|
|
|
|
|
(1) |
Represents guidance discussed on |
|
(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-related one-time integration costs are based on a range of probable significance for completed acquisitions, and no new acquisitions are assumed. | |
(4) |
Non-GAAP adjustments do not have an impact on our income tax provision due to past non-GAAP losses. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230222005613/en/
Investor Relations Contacts:
Chief Financial Officer
925-201-2000 ext. 5959
IR@five9.com
415-217-4967
Lisa@blueshirtgroup.com
Source:
FAQ
What were Five9's Q4 2022 revenue results?
How much did Five9's enterprise subscription revenue grow in 2022?
What was Five9's total revenue for the full year 2022?
What was the GAAP net loss for Five9 in Q4 2022?
How did Five9's operating cash flow perform in Q4 2022?