Five9 Reports Fourth Quarter Revenue Growth of 36% to a Record $173.6 Million
Five9, Inc. (NASDAQ:FIVN) reported strong performance for Q4 and the full year 2021, with revenues rising by 36% year-over-year to $173.6 million in Q4 and 40% for the year to $609.6 million. Despite a GAAP net loss of $53 million for 2021, non-GAAP net income increased to $82.2 million, reflecting growth in enterprise subscription revenue, which surged 51%. Adjusted EBITDA decreased to 18.1% of revenue for the year, while the operating cash flow fell to $28.5 million. CEO Rowan Trollope highlighted the success of AI and product innovations in driving enterprise adoption.
- Q4 revenue rose 36% to $173.6 million.
- Full year 2021 revenue increased 40% to $609.6 million.
- Enterprise subscription revenue grew by 51% year-over-year.
- Non-GAAP net income for 2021 reached $82.2 million.
- Successful adoption of AI and automation offerings.
- GAAP net loss for 2021 was $(53.0) million.
- GAAP gross margin decreased to 55.5% from 58.5% in 2020.
- Adjusted EBITDA margin dropped to 18.1% from 19.7% in 2020.
- GAAP operating cash flow fell to $28.5 million from $67.3 million in 2020.
Fourth Quarter 2021 Financial Results
-
Revenue for the fourth quarter of 2021 increased
36% to a record , compared to$173.6 million for the fourth quarter of 2020.$127.9 million -
GAAP gross margin was
54.1% for the fourth quarter of 2021, compared to59.9% for the fourth quarter of 2020. -
Adjusted gross margin was
62.8% for the fourth quarter of 2021, compared to66.4% for the fourth quarter of 2020. -
GAAP net loss for the fourth quarter of 2021 was
, or$(3.6) million per diluted share, compared to GAAP net loss of$(0.05) , or$(7.2) million per diluted share, for the fourth quarter of 2020.$(0.11) -
Non-GAAP net income for the fourth quarter of 2021 was
, or$30.1 million per diluted share, compared to non-GAAP net income of$0.42 , or$23.7 million per diluted share, for the fourth quarter of 2020.$0.34 -
Adjusted EBITDA for the fourth quarter of 2021 was
, or$36.9 million 21.3% of revenue, compared to , or$29.2 million 22.8% of revenue, for the fourth quarter of 2020. -
GAAP operating cash flow for the fourth quarter of 2021 was
, compared to GAAP operating cash flow of$8.1 million for the fourth quarter of 2020.$19.3 million
2021 Financial Results
-
Total revenue for 2021 increased
40% to a record , compared to$609.6 million in 2020.$434.9 million -
GAAP gross margin was
55.5% for 2021, compared to58.5% in 2020. -
Adjusted gross margin was
63.5% for 2021, compared to65.5% in 2020. -
GAAP net loss for 2021 was
, or$(53.0) million per basic share, compared to a GAAP net loss of$(0.79) , or$(42.1) million per basic share, in 2020.$(0.66) -
Non-GAAP net income for 2021 was
, or$82.2 million per diluted share, compared to a non-GAAP net income of$1.16 , or$67.4 million per diluted share, in 2020.$0.99 -
Adjusted EBITDA for 2021 was
, or$110.5 million 18.1% of revenue, compared to , or$85.7 million 19.7% of revenue, in 2020. -
GAAP operating cash flow for 2021 was
, compared to GAAP operating cash flow of$28.5 million in 2020.$67.3 million
“We are pleased to report that we finished the year with excellent results for the fourth quarter. Revenue grew
-
Business Outlook
-
For the full year 2022,
Five9 expects to report:-
Revenue in the range of
to$754.5 .$757.5 million -
Non-GAAP net income per share in the range of
to$1.12 , assuming diluted shares outstanding of approximately 73 million.$1.16
-
Revenue in the range of
-
For the first quarter of 2022,
Five9 expects to report:-
Revenue in the range of
to$170.0 .$171.0 million -
Non-GAAP net income per share in the range of
to$0.12 , assuming diluted shares outstanding of approximately 71 million.$0.14
-
Revenue in the range of
With respect to Five9’s guidance as provided above,
Conference Call Details
A live webcast and a replay will be available on the Investor Relations section of the Company’s website 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 quote from our Chief Executive Officer, including statements regarding Five9’s growth prospects, market momentum, product innovation and go-to-market capabilities, and the first quarter and full year 2022 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. Other risks that may cause these forward-looking statements to be inaccurate include, among others: (i) 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; (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) our recent rapid 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; (iv) failure to adequately retain and expand our sales force will impede our growth; (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) 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; (vii) we have established, and are continuing to increase, our network of master agents and resellers to sell our solution; our failure to effectively develop, manage, and maintain this network could materially harm our revenues; (viii) the markets in which we participate involve many and an increasing number of competitors, and if we do not compete effectively, our operating results could be harmed; (ix) adverse economic conditions may harm our business; (x) the effects of the COVID-19 pandemic have materially affected how we, our clients and business partners are operating, and the duration and extent to which this will impact our future results of operations and overall financial performance remains uncertain; (xi) security breaches and improper access to 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 and our business; (xii) 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; (xiii) if our existing clients terminate their subscriptions or reduce their subscriptions and related usage, our revenues and gross margins will be harmed and we will be required to spend more money to grow our client base; (xiv) 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; (xv) 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; (xvi) 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; (xvii) we have a history of losses and we may be unable to achieve or sustain profitability; (xviii) the contact center software solutions market is subject to rapid technological change, and we must develop and sell incremental and new solutions in order to maintain and grow our business; (xix) we may not be able to secure additional financing on favorable terms, or at all, to meet our future capital needs; (xx) failure to comply with laws and regulations could harm our business and our reputation; (xxi) 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 (xxii) the other risks detailed from time-to-time under the caption “Risk Factors” and elsewhere in our
About
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
(In thousands) |
||||||||
(Unaudited) |
||||||||
|
|
|
|
|
||||
ASSETS |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
90,878 |
|
|
$ |
220,372 |
|
Marketable investments |
|
|
378,980 |
|
|
|
383,171 |
|
Accounts receivable, net |
|
|
83,731 |
|
|
|
48,731 |
|
Prepaid expenses and other current assets |
|
|
30,342 |
|
|
|
16,149 |
|
Deferred contract acquisition costs, net |
|
|
33,295 |
|
|
|
20,695 |
|
Total current assets |
|
|
617,226 |
|
|
|
689,118 |
|
Property and equipment, net |
|
|
77,785 |
|
|
|
51,213 |
|
Operating lease right-of-use assets |
|
|
48,703 |
|
|
|
9,010 |
|
Intangible assets, net |
|
|
39,897 |
|
|
|
51,684 |
|
|
|
|
165,420 |
|
|
|
165,420 |
|
Marketable investments |
|
|
147,377 |
|
|
|
42,127 |
|
Other assets |
|
|
11,871 |
|
|
|
3,236 |
|
Deferred contract acquisition costs, net — less current portion |
|
|
84,663 |
|
|
|
51,934 |
|
Total assets |
|
$ |
1,192,942 |
|
|
$ |
1,063,742 |
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
20,510 |
|
|
$ |
17,145 |
|
Accrued and other current liabilities |
|
|
78,577 |
|
|
|
44,450 |
|
Operating lease liabilities |
|
|
9,826 |
|
|
|
3,912 |
|
Accrued federal fees |
|
|
2,282 |
|
|
|
3,745 |
|
Sales tax liabilities |
|
|
2,660 |
|
|
|
1,714 |
|
Finance lease liabilities |
|
|
— |
|
|
|
612 |
|
Deferred revenue |
|
|
43,720 |
|
|
|
31,983 |
|
Total current liabilities |
|
|
157,575 |
|
|
|
103,561 |
|
Convertible senior notes |
|
|
768,599 |
|
|
|
643,316 |
|
Sales tax liabilities — less current portion |
|
|
877 |
|
|
|
857 |
|
Operating lease liabilities — less current portion |
|
|
47,088 |
|
|
|
5,379 |
|
Other long-term liabilities |
|
|
7,671 |
|
|
|
31,465 |
|
Total liabilities |
|
|
981,810 |
|
|
|
784,578 |
|
Stockholders’ equity: |
|
|
|
|
||||
Common stock |
|
|
68 |
|
|
|
67 |
|
Additional paid-in capital |
|
|
439,787 |
|
|
|
476,941 |
|
Accumulated other comprehensive (loss) income |
|
|
(287 |
) |
|
|
335 |
|
Accumulated deficit |
|
|
(228,436 |
) |
|
|
(198,179 |
) |
Total stockholders’ equity |
|
|
211,132 |
|
|
|
279,164 |
|
Total liabilities and stockholders’ equity |
|
$ |
1,192,942 |
|
|
$ |
1,063,742 |
|
|
|
|
|
|
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
(In thousands, except per share data) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Revenue |
|
$ |
173,599 |
|
|
$ |
127,885 |
|
|
$ |
609,591 |
|
|
$ |
434,908 |
|
Cost of revenue |
|
|
79,764 |
|
|
|
51,233 |
|
|
|
271,099 |
|
|
|
180,284 |
|
Gross profit |
|
|
93,835 |
|
|
|
76,652 |
|
|
|
338,492 |
|
|
|
254,624 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
Research and development |
|
|
30,448 |
|
|
|
18,676 |
|
|
|
106,897 |
|
|
|
68,747 |
|
Sales and marketing |
|
|
53,394 |
|
|
|
37,053 |
|
|
|
193,929 |
|
|
|
132,413 |
|
General and administrative |
|
|
21,972 |
|
|
|
18,258 |
|
|
|
93,916 |
|
|
|
65,769 |
|
Total operating expenses |
|
|
105,814 |
|
|
|
73,987 |
|
|
|
394,742 |
|
|
|
266,929 |
|
(Loss) income from operations |
|
|
(11,979 |
) |
|
|
2,665 |
|
|
|
(56,250 |
) |
|
|
(12,305 |
) |
Other (expense) income, net: |
|
|
|
|
|
|
|
|
||||||||
Interest expense |
|
|
(2,024 |
) |
|
|
(9,481 |
) |
|
|
(8,027 |
) |
|
|
(28,348 |
) |
Loss on early extinguishment of debt |
|
|
— |
|
|
|
(887 |
) |
|
|
— |
|
|
|
(6,964 |
) |
Other (expense) and interest income |
|
|
(43 |
) |
|
|
501 |
|
|
|
(8 |
) |
|
|
3,034 |
|
Total other (expense) income, net |
|
|
(2,067 |
) |
|
|
(9,867 |
) |
|
|
(8,035 |
) |
|
|
(32,278 |
) |
Loss before income taxes |
|
|
(14,046 |
) |
|
|
(7,202 |
) |
|
|
(64,285 |
) |
|
|
(44,583 |
) |
(Benefit from) provision for income taxes |
|
|
(10,445 |
) |
|
|
8 |
|
|
|
(11,285 |
) |
|
|
(2,453 |
) |
Net loss |
|
$ |
(3,601 |
) |
|
$ |
(7,210 |
) |
|
$ |
(53,000 |
) |
|
$ |
(42,130 |
) |
Net loss per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
(0.05 |
) |
|
$ |
(0.11 |
) |
|
$ |
(0.79 |
) |
|
$ |
(0.66 |
) |
Diluted |
|
$ |
(0.05 |
) |
|
$ |
(0.11 |
) |
|
$ |
(0.79 |
) |
|
$ |
(0.66 |
) |
Shares used in computing net loss per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
68,207 |
|
|
|
66,133 |
|
|
|
67,512 |
|
|
|
64,154 |
|
Diluted |
|
|
68,207 |
|
|
|
66,133 |
|
|
|
67,512 |
|
|
|
64,154 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(In thousands) |
||||||||
(Unaudited) |
||||||||
|
|
Twelve Months Ended |
||||||
|
|
|
|
|
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net loss |
|
$ |
(53,000 |
) |
|
$ |
(42,130 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation and amortization |
|
|
38,732 |
|
|
|
25,087 |
|
Amortization of operating lease right-of-use assets |
|
|
8,698 |
|
|
|
5,687 |
|
Amortization of deferred contract acquisition costs |
|
|
26,050 |
|
|
|
16,495 |
|
Amortization of premium on marketable investments |
|
|
6,385 |
|
|
|
3,090 |
|
Provision for doubtful accounts |
|
|
808 |
|
|
|
754 |
|
Stock-based compensation |
|
|
108,805 |
|
|
|
64,747 |
|
Amortization of discount and issuance costs on convertible senior notes (1) |
|
|
3,957 |
|
|
|
25,738 |
|
Loss on early extinguishment of debt |
|
|
— |
|
|
|
6,964 |
|
Change in fair value of contingent consideration |
|
|
5,640 |
|
|
|
— |
|
Deferred taxes |
|
|
(6,907 |
) |
|
|
(178 |
) |
Tax benefit of valuation allowance associated with an acquisition |
|
|
— |
|
|
|
(2,910 |
) |
Other |
|
|
396 |
|
|
|
(147 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
||||
Accounts receivable |
|
|
(35,986 |
) |
|
|
(9,958 |
) |
Prepaid expenses and other current assets |
|
|
(14,193 |
) |
|
|
(5,313 |
) |
Deferred contract acquisition costs |
|
|
(71,380 |
) |
|
|
(45,454 |
) |
Other assets |
|
|
(1,729 |
) |
|
|
(1,911 |
) |
Accounts payable |
|
|
4,305 |
|
|
|
6,181 |
|
Accrued and other current liabilities |
|
|
20,562 |
|
|
|
9,374 |
|
Accrued federal fees and sales tax liability |
|
|
(497 |
) |
|
|
1,302 |
|
Deferred revenue |
|
|
10,462 |
|
|
|
7,971 |
|
Other liabilities |
|
|
(22,623 |
) |
|
|
1,913 |
|
Net cash provided by operating activities |
|
|
28,485 |
|
|
|
67,302 |
|
Cash flows from investing activities: |
|
|
|
|
||||
Purchases of marketable investments |
|
|
(680,490 |
) |
|
|
(620,948 |
) |
Proceeds from sales of marketable investments |
|
|
44,288 |
|
|
|
1,899 |
|
Proceeds from maturities of marketable investments |
|
|
527,940 |
|
|
|
432,579 |
|
Purchases of property and equipment |
|
|
(42,216 |
) |
|
|
(30,422 |
) |
Cash paid to acquire |
|
|
— |
|
|
|
(165,338 |
) |
Cash paid to acquire substantially all of the assets of Whendu |
|
|
— |
|
|
|
(100 |
) |
Net cash used in investing activities |
|
|
(150,478 |
) |
|
|
(382,330 |
) |
Cash flows from financing activities: |
|
|
|
|
||||
Proceeds from issuance of convertible senior notes, net of issuance costs |
|
|
— |
|
|
|
728,812 |
|
Payments for capped call transactions |
|
|
— |
|
|
|
(90,448 |
) |
Repurchase of a portion of 2023 convertible senior notes, net of costs |
|
|
(24,688 |
) |
|
|
(200,350 |
) |
Proceeds from exercise of common stock options |
|
|
7,402 |
|
|
|
11,656 |
|
Proceeds from sale of common stock under ESPP |
|
|
15,397 |
|
|
|
11,469 |
|
Payment of holdbacks related to acquisitions |
|
|
(5,000 |
) |
|
|
— |
|
Payments of finance leases |
|
|
(612 |
) |
|
|
(3,715 |
) |
Net cash (used in) provided by financing activities |
|
|
(7,501 |
) |
|
|
457,424 |
|
Net (decrease) increase in cash and cash equivalents |
|
|
(129,494 |
) |
|
|
142,396 |
|
Cash and cash equivalents: |
|
|
|
|
||||
Beginning of period |
|
|
220,372 |
|
|
|
77,976 |
|
End of period |
|
$ |
90,878 |
|
|
$ |
220,372 |
|
|
|
|
|
|
(1) During the first quarter of 2021, the Company early adopted ASU 2020-06 which resulted in the elimination of amortization of discount on the convertible senior notes from |
|
||||||||||||||||
RECONCILIATION OF GAAP GROSS PROFIT TO ADJUSTED GROSS PROFIT |
||||||||||||||||
(In thousands, except percentages) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
GAAP gross profit |
|
$ |
93,835 |
|
|
$ |
76,652 |
|
|
$ |
338,492 |
|
|
$ |
254,624 |
|
GAAP gross margin |
|
|
54.1 |
% |
|
|
59.9 |
% |
|
|
55.5 |
% |
|
|
58.5 |
% |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Depreciation |
|
|
5,354 |
|
|
|
3,665 |
|
|
|
19,083 |
|
|
|
13,330 |
|
Intangibles amortization |
|
|
2,947 |
|
|
|
2,283 |
|
|
|
11,787 |
|
|
|
6,849 |
|
Stock-based compensation |
|
|
6,854 |
|
|
|
2,331 |
|
|
|
17,734 |
|
|
|
9,422 |
|
COVID-19 relief bonus for employees |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
618 |
|
One-time integration costs |
|
|
43 |
|
|
|
— |
|
|
|
112 |
|
|
|
— |
|
Adjusted gross profit |
|
$ |
109,033 |
|
|
$ |
84,931 |
|
|
$ |
387,208 |
|
|
$ |
284,843 |
|
Adjusted gross margin |
|
|
62.8 |
% |
|
|
66.4 |
% |
|
|
63.5 |
% |
|
|
65.5 |
% |
|
||||||||||||||||
RECONCILIATION OF GAAP NET LOSS TO ADJUSTED EBITDA |
||||||||||||||||
(In thousands, except percentages) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
GAAP net loss |
|
$ |
(3,601 |
) |
|
$ |
(7,210 |
) |
|
$ |
(53,000 |
) |
|
$ |
(42,130 |
) |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
|
10,538 |
|
|
|
7,337 |
|
|
|
38,732 |
|
|
|
25,087 |
|
Stock-based compensation |
|
|
35,601 |
|
|
|
16,876 |
|
|
|
108,805 |
|
|
|
64,747 |
|
Interest expense |
|
|
2,024 |
|
|
|
9,481 |
|
|
|
8,027 |
|
|
|
28,348 |
|
Other (expense) and interest income |
|
|
43 |
|
|
|
(501 |
) |
|
|
8 |
|
|
|
(3,034 |
) |
Acquisition related transaction costs and one-time integration costs |
|
|
2,351 |
|
|
|
2,339 |
|
|
|
13,576 |
|
|
|
6,335 |
|
COVID-19 relief bonuses for employees |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,817 |
|
Loss on early extinguishment of debt |
|
|
— |
|
|
|
887 |
|
|
|
— |
|
|
|
6,964 |
|
Contingent consideration expense |
|
|
380 |
|
|
|
— |
|
|
|
5,640 |
|
|
|
— |
|
(Benefit from) provision for income taxes |
|
|
(10,445 |
) |
|
|
8 |
|
|
|
(11,285 |
) |
|
|
(2,453 |
) |
Adjusted EBITDA |
|
$ |
36,891 |
|
|
$ |
29,217 |
|
|
$ |
110,503 |
|
|
$ |
85,681 |
|
Adjusted EBITDA as % of revenue |
|
|
21.3 |
% |
|
|
22.8 |
% |
|
|
18.1 |
% |
|
|
19.7 |
% |
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
RECONCILIATION OF GAAP OPERATING (LOSS) INCOME TO NON-GAAP OPERATING INCOME |
|||||||||||||||
(In thousands) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||||
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|||||||
(Loss) income from operations |
|
$ |
(11,979 |
) |
|
$ |
2,665 |
|
$ |
(56,250 |
) |
|
$ |
(12,305 |
) |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|||||||
Stock-based compensation |
|
|
35,601 |
|
|
|
16,876 |
|
|
108,805 |
|
|
|
64,747 |
|
Intangibles amortization |
|
|
2,947 |
|
|
|
2,283 |
|
|
11,787 |
|
|
|
6,849 |
|
Acquisition related transaction costs and one-time integration costs |
|
|
2,351 |
|
|
|
2,339 |
|
|
13,576 |
|
|
|
6,335 |
|
COVID-19 relief bonus for employees |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
1,817 |
|
Contingent consideration expense |
|
|
380 |
|
|
|
— |
|
|
5,640 |
|
|
|
— |
|
Non-GAAP operating income |
|
$ |
29,300 |
|
|
$ |
24,163 |
|
$ |
83,558 |
|
|
$ |
67,443 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
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 |
|
$ |
(3,601 |
) |
|
$ |
(7,210 |
) |
|
$ |
(53,000 |
) |
|
$ |
(42,130 |
) |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
|
35,601 |
|
|
|
16,876 |
|
|
|
108,805 |
|
|
|
64,747 |
|
Intangibles amortization |
|
|
2,947 |
|
|
|
2,283 |
|
|
|
11,787 |
|
|
|
6,849 |
|
Amortization of discount and issuance costs on convertible senior notes |
|
|
997 |
|
|
|
8,534 |
|
|
|
3,957 |
|
|
|
25,738 |
|
Acquisition related transaction costs and one-time integration costs |
|
|
2,351 |
|
|
|
2,339 |
|
|
|
13,576 |
|
|
|
6,335 |
|
COVID-19 relief bonus for employees |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,817 |
|
Loss on early extinguishment of debt |
|
|
— |
|
|
|
887 |
|
|
|
— |
|
|
|
6,964 |
|
Contingent consideration expense |
|
|
380 |
|
|
|
— |
|
|
|
5,640 |
|
|
|
— |
|
Tax benefit associated with acquired companies |
|
|
(8,573 |
) |
|
|
— |
|
|
|
(8,573 |
) |
|
|
(2,910 |
) |
Non-GAAP net income |
|
$ |
30,102 |
|
|
$ |
23,709 |
|
|
$ |
82,192 |
|
|
$ |
67,410 |
|
GAAP net loss per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
(0.05 |
) |
|
$ |
(0.11 |
) |
|
$ |
(0.79 |
) |
|
$ |
(0.66 |
) |
Diluted |
|
$ |
(0.05 |
) |
|
$ |
(0.11 |
) |
|
$ |
(0.79 |
) |
|
$ |
(0.66 |
) |
Non-GAAP net income per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
0.44 |
|
|
$ |
0.36 |
|
|
$ |
1.22 |
|
|
$ |
1.05 |
|
Diluted |
|
$ |
0.42 |
|
|
$ |
0.34 |
|
|
$ |
1.16 |
|
|
$ |
0.99 |
|
Shares used in computing GAAP net loss per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
68,207 |
|
|
|
66,133 |
|
|
|
67,512 |
|
|
|
64,154 |
|
Diluted |
|
|
68,207 |
|
|
|
66,133 |
|
|
|
67,512 |
|
|
|
64,154 |
|
Shares used in computing non-GAAP net income per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
68,207 |
|
|
|
66,133 |
|
|
|
67,512 |
|
|
|
64,154 |
|
Diluted |
|
|
70,878 |
|
|
|
70,320 |
|
|
|
70,735 |
|
|
|
68,040 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
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 |
|
$ |
6,854 |
|
$ |
5,354 |
|
$ |
2,947 |
|
$ |
2,331 |
|
$ |
3,665 |
|
$ |
2,283 |
Research and development |
|
|
9,163 |
|
|
948 |
|
|
— |
|
|
3,675 |
|
|
488 |
|
|
— |
Sales and marketing |
|
|
11,987 |
|
|
1 |
|
|
— |
|
|
5,366 |
|
|
2 |
|
|
— |
General and administrative |
|
|
7,597 |
|
|
1,288 |
|
|
— |
|
|
5,504 |
|
|
899 |
|
|
— |
Total |
|
$ |
35,601 |
|
$ |
7,591 |
|
$ |
2,947 |
|
$ |
16,876 |
|
$ |
5,054 |
|
$ |
2,283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Twelve Months Ended |
||||||||||||||||
|
|
|
|
|
||||||||||||||
|
|
Stock-Based
|
|
Depreciation |
|
Intangibles
|
|
Stock-Based
|
|
Depreciation |
|
Intangibles
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cost of revenue |
|
$ |
17,734 |
|
$ |
19,083 |
|
$ |
11,787 |
|
$ |
9,422 |
|
$ |
13,330 |
|
$ |
6,849 |
Research and development |
|
|
29,179 |
|
|
3,277 |
|
|
— |
|
|
14,043 |
|
|
1,964 |
|
|
— |
Sales and marketing |
|
|
35,269 |
|
|
4 |
|
|
— |
|
|
20,164 |
|
|
5 |
|
|
— |
General and administrative |
|
|
26,623 |
|
|
4,581 |
|
|
— |
|
|
21,118 |
|
|
2,939 |
|
|
— |
Total |
|
$ |
108,805 |
|
$ |
26,945 |
|
$ |
11,787 |
|
$ |
64,747 |
|
$ |
18,238 |
|
$ |
6,849 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220223005839/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 2021 revenue results?
How much did Five9's enterprise subscription revenue grow in 2021?
What was Five9's GAAP net loss for 2021?
What is Five9's outlook for 2022?