STOCK TITAN

Model N Announces Third Quarter Fiscal Year 2021 Financial Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags
Rhea-AI Summary

Model N, Inc. (NYSE: MODN) reported strong financial results for Q3 FY2021, with total revenues reaching $51.0 million, a 24% increase year-over-year. Subscription revenues grew 26% to $36.9 million. The company raised its full-year guidance due to successful growth in Life Sciences and High Tech verticals, including new customer additions and SaaS transitions. However, GAAP net loss increased to $(7.8) million, with a loss per share of $(0.22). Non-GAAP metrics showed improvement, with net income at $5.7 million, up 11%.

Positive
  • Total revenue increased 24% year-over-year to $51.0 million.
  • Subscription revenue grew by 26% to $36.9 million.
  • Raised full-year revenue guidance due to strong market performance.
  • New customers added in Life Sciences and High Tech verticals, enhancing growth.
  • Adjusted EBITDA increased by 16% to $7.4 million.
Negative
  • GAAP net loss increased to $(7.8) million from $(2.4) million year-over-year.
  • GAAP loss per share rose to $(0.22), up from $(0.07).
  • Gross margin decreased to 54% from 61% year-over-year.

Model N, Inc. (NYSE: MODN), the leader in cloud revenue management solutions, today announced financial results for the third quarter of fiscal year 2021 ended June 30, 2021.

“Our results for the third quarter outperformed across the board, with total revenue, subscription revenue, professional services revenue, and adjusted EBITDA all exceeding expectations. These results clearly demonstrate the success of our strategic focus on the Life Sciences and High Tech verticals and our customers’ need for our mission-critical products. The strategic decisions that we have made over the last three years resulted in achieving the milestone of surpassing $50 million in quarterly total revenue,” said Jason Blessing, president and chief executive officer of Model N. “Our focus on our go-to-market programs and customer success, including SaaS transitions, new logos, and professional services, all meaningfully contributed to our third quarter financial results. As a result of our solid execution, we are raising our full year outlook on both the top and bottom line.”

Recent Highlights

  • Strong performance in Life Sciences Vertical Powered by the Addition of New Customers and SaaS Transition Commitments – Model N continued to bolster its stronghold in the Life Sciences vertical, adding both new customers and securing additional commitments for SaaS transitions. During the quarter, the Company signed agreements with new customers Viatris, Mayne Pharma and MorphoSys. Also in the quarter, three long-time Model N customers committed to SaaS transitions, including Grifols, a global healthcare company and industry leader in producing plasma-derived medicines and transfusion medicine, as well as Akorn, a leading specialty pharmaceutical company, deepening their relationships with the Company and continuing Model N’s success in moving its customers to its cloud platform.
  • High Tech Vertical Adds New Customers and Transitions Long-Time Customer to Model N Revenue Cloud – In the third quarter, the Company demonstrated growing momentum in the High Tech vertical. California Eastern Labs, a twenty-year Model N customer, agreed to transition to Model N Revenue Cloud for High Tech to take advantage of enhanced Deal Management and Channel Management capabilities. Also during the quarter, Model N added two new High Tech customers, including Creston, a $2 billion workplace technologies manufacturer.
  • Model N Professional Services Delivers on the Model N Value Proposition for a Record Number of Customers – The Model N Professional Services team continued its track record of successful implementations, going live with a record number of projects this quarter. As customer demand for quicker time to value increases, the Professional Services team continues to consistently deliver projects on-time and on-budget. While working remotely, recent project go-lives have successfully been completed across the globe.
  • New Deal Management for Life Sciences Product Solves Customers’ Real-World Challenges – During the quarter, Model N released a new solution that supports customers’ sales processes by addressing critically important pricing pressures and streamlining their order-to-cash processes. Utilizing quoting and pre-deal analysis, the product solves real-world problems that slow contracting processes and allow for pricing discrepancies. By streamlining the sales process, customers benefit from increased efficiency between field sales and operations, leading to improved customer relationships and increased sales velocity.

Third Quarter 2021 Financial Highlights

  • Revenues: Total revenues were $51.0 million, an increase of 24% from the third quarter of fiscal year 2020. Subscription revenues were $36.9 million, an increase of 26% from the third quarter of fiscal year 2020. Business Services, which we acquired from Deloitte, contributed $6.0 million in total revenues for the third quarter of fiscal year 2021.
  • Gross Profit: Gross profit was $27.6 million, an increase of 10% from the third quarter of fiscal year 2020. Gross margin was 54% compared to 61% for the third quarter of fiscal year 2020. Non-GAAP gross profit was $30.7 million, an increase of 16% from the third quarter of fiscal year 2020. Non-GAAP gross margin was 60% compared to 64% for the third quarter of fiscal year 2020. Subscription gross margin was 63% compared to 71% for the third quarter of fiscal year 2020. Non-GAAP subscription gross margin was 68% compared to 74% for the third quarter of fiscal year 2020. Both GAAP and Non-GAAP gross margins for the third quarter of fiscal year 2021 were impacted by the revenue mix coming from the acquisition of Business Services.
  • GAAP Loss and Non-GAAP Income from Operations: GAAP loss from operations was $(3.9) million compared to $(0.4) million for the third quarter of fiscal year 2020. Non-GAAP income from operations was $7.2 million, an increase of 16% from the third quarter of fiscal year 2020.
  • GAAP Net Loss: GAAP net loss was $(7.8) million compared to a net loss of $(2.4) million for the third quarter of fiscal year 2020. GAAP basic and diluted net loss per share attributable to common stockholders was $(0.22) based upon weighted average shares outstanding of 35.7 million compared to net loss per share of $(0.07) for the third quarter of fiscal year 2020 based upon weighted average shares outstanding of 34.4 million.
  • Non-GAAP Net Income: Non-GAAP net income was $5.7 million, an increase of 11% from the third quarter of fiscal year 2020. Non-GAAP net income per diluted share was $0.16 based upon diluted weighted average shares outstanding of 36.8 million compared to non-GAAP net income per diluted share of $0.15 for the third quarter of fiscal year 2020 based upon diluted weighted average shares outstanding of 35.3 million.
  • Adjusted EBITDA: Adjusted EBITDA was $7.4 million, an increase of 16% from the third quarter of fiscal year 2020.
  • Cash and Cash Flows: Cash and cash equivalents as of June 30, 2021 totaled $153.8 million, an increase of $5.4 million over the prior quarter. Net cash provided by operating activities was $9.7 million for the first nine months of fiscal year 2021, compared with $7.2 million the prior fiscal year period. Free cash flow was $8.8 million for the first nine months of fiscal year 2021, compared with $7.0 million in the prior fiscal year period.

A reconciliation of GAAP to non-GAAP financial measures has been provided in the financial tables included in this press release.

Guidance

As of August 9, 2021, we are providing guidance for the fourth quarter fiscal year 2021 and raising guidance for the full fiscal year ending September 30, 2021.

(in $ millions, except per share)

Fourth Quarter Fiscal 2021

Full Year Fiscal 2021

Total revenues

50.5 – 51.0

192.5 – 193.0

Subscription revenues

37.0 – 37.5

141.3 – 141.8

Non-GAAP income from operations

4.8 – 5.3

22.3 – 22.8

Non-GAAP net income per share

0.09 – 0.11

0.45 – 0.47

Adjusted EBITDA

5.0 – 5.5

23.1 – 23.6

Quarterly Results Conference Call

Model N will host a conference call today at 2:00 PM Pacific Time (5:00 PM Eastern Time) to review the company’s financial results for the third quarter of fiscal year 2021 ended June 30, 2021. The conference call can be accessed by dialing 877-407-4018 from the United States or +1-201-689-8471 internationally with reference to the company name and conference title, and a live webcast and replay of the conference call can be accessed from the investor relations page of Model N’s website at investor.modeln.com. Following the completion of the call through 11:59 p.m. ET on August 23, 2021, a telephone replay will be available by dialing 844-512-2921 from the United States or +1-412-317-6671, internationally, with recording access code 13721248.

About Model N

Model N enables life sciences and high tech companies to drive growth and market share, minimizing revenue leakage throughout the revenue lifecycle. With deep industry expertise and solutions purpose-built for these industries, Model N delivers comprehensive visibility, insight and control over the complexities of commercial operations and compliance. Its integrated cloud solution is proven to automate pricing, incentive and contract decisions to scale business profitably and grow revenue. Model N is trusted across more than 120 countries by the world’s leading pharmaceutical, medical technology, semiconductor, and high tech companies, including Johnson & Johnson, AstraZeneca, Stryker, Seagate Technology, Broadcom and Microchip Technology. For more information, visit www.modeln.com.

Forward-Looking Statements

This press release contains forward-looking statements including, among other things, statements regarding Model N’s fourth quarter and full year fiscal 2021 financial results, the impact COVID-19 will have on our business, Model N’s profitability, future planned enhancements to our products and benefits from our products, and expected benefits from our acquisition. The words “believe,” “may,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “expect,” and similar expressions are intended to identify forward-looking statements. These forward-looking statements are subject to risks, uncertainties, and assumptions. If the risks materialize or assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. Risks include, but are not limited to: (i) delays in closing customer contracts; (ii) our ability to improve and sustain our sales execution; (iii) the timing of new orders and the associated revenue recognition; (iv) adverse changes in general economic or market conditions; (v) delays or reductions in information technology spending and resulting variability in customer orders from quarter to quarter; (vi) competitive factors, including but not limited to pricing pressures, industry consolidation, entry of new competitors and new applications and marketing initiatives by our competitors; (vii) our ability to manage our growth effectively; (viii) acceptance of our applications and services by customers; (ix) success of new products; (x) the risk that the strategic initiatives that we may pursue will not result in significant future revenues; (xi) changes in health care regulation and policy and tax in the United States and worldwide; (xii) our ability to retain customers; (xiii) adverse impacts on our business and financial condition due to COVID-19; and (xiv) the possibility that the expected benefits related to our acquisition may not materialize as expected and the ability to successfully integrate Deloitte’s life sciences pricing and contracting solutions business and underlying technology. Further information on risks that could affect Model N’s results is included in our filings with the Securities and Exchange Commission (“SEC”), including our most recent quarterly report on Form 10-Q and our annual report on Form 10-K for the fiscal year ended September 30, 2020, and any current reports on Form 8-K that we may file from time to time. Should any of these risks or uncertainties materialize, actual results could differ materially from expectations. Model N assumes no obligation to, and does not currently intend to, update any such forward-looking statements after the date of this release.

Non-GAAP Financial Measures

We have provided in this release financial information that has not been prepared in accordance with accounting standards generally accepted in the United States of America (“GAAP”). We use these non-GAAP financial measures internally in analyzing our financial results and believe they are useful to investors, as a supplement to GAAP measures, in evaluating our ongoing operational performance. We believe 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 our financial results with other companies in our industry, many of which present similar non-GAAP financial measures to investors.

Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures below. A reconciliation of our non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included below in this press release.

Our reported results include certain non-GAAP financial measures, including non-GAAP gross profit, non-GAAP gross margin, non-GAAP subscription gross profit, non-GAAP subscription gross margin, non-GAAP income (loss) from operations, non-GAAP net income (loss), non-GAAP net income (loss) per share, and adjusted EBITDA. Non-GAAP gross profit excludes stock-based compensation expenses, amortization of intangible assets, and deferred revenue adjustments as they are often excluded by other companies to help investors understand the operational performance of their business. Non-GAAP income (loss) from operations excludes stock-based compensation expense, amortization of intangible assets, acquisition-related expense, and deferred revenue adjustments. Non-GAAP net income (loss) excludes stock-based compensation expense, amortization of intangible assets, acquisition-related expense, amortization of debt discount and issuance costs, and deferred revenue adjustments. Additionally, stock-based compensation expense varies from period to period and from company to company due to such things as valuation methodologies and changes in stock price. Adjusted EBITDA is defined as net loss, adjusted for depreciation and amortization, stock-based compensation expense, acquisition-related expense, deferred revenue adjustment, interest (income) expense, net, other (income) expenses, net, and provision for (benefit from) income taxes. Reconciliation tables are provided in this press release.

We have not reconciled guidance for non-GAAP financial measures to their most directly comparable GAAP measures because certain items that impact these measures are uncertain, out of our control and/or cannot be reasonably predicted or estimated, such as the difficulties of estimating certain items such as charges to stock-based compensation expense. Accordingly, a reconciliation of the non-GAAP financial measure guidance to the corresponding GAAP measures is not available without unreasonable effort.

Model N, Inc.

Condensed Consolidated Balance Sheets

(in thousands)

 

 

As of

June 30, 2021

 

As of

September 30, 2020

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

153,766

 

 

 

$

200,491

 

 

Funds held for customers

6,908

 

 

 

 

 

Accounts receivable, net

42,029

 

 

 

35,796

 

 

Prepaid expenses

3,740

 

 

 

2,797

 

 

Other current assets

7,443

 

 

 

7,314

 

 

Total current assets

213,886

 

 

 

246,398

 

 

Property and equipment, net

1,793

 

 

 

1,034

 

 

Operating lease right-of-use assets

20,437

 

 

 

3,332

 

 

Goodwill

65,665

 

 

 

39,283

 

 

Intangible assets, net

47,402

 

 

 

24,380

 

 

Other assets

7,601

 

 

 

5,863

 

 

Total assets

$

356,784

 

 

 

$

320,290

 

 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities

 

 

 

Accounts payable

$

4,831

 

 

 

$

3,009

 

 

Customer funds payable

6,908

 

 

 

 

 

Accrued employee compensation

21,617

 

 

 

17,056

 

 

Accrued liabilities

3,841

 

 

 

5,237

 

 

Operating lease liabilities, current portion

4,035

 

 

 

1,460

 

 

Deferred revenue, current portion

53,595

 

 

 

50,904

 

 

Total current liabilities

94,827

 

 

 

77,666

 

 

Long-term liabilities

 

 

 

Long term debt

121,724

 

 

 

114,438

 

 

Operating lease liabilities, less current portion

17,012

 

 

 

2,067

 

 

Other long-term liabilities

1,925

 

 

 

1,448

 

 

Total long-term liabilities

140,661

 

 

 

117,953

 

 

Total liabilities

235,488

 

 

 

195,619

 

 

Stockholders’ equity

 

 

 

Common stock

5

 

 

 

5

 

 

Preferred stock

 

 

 

 

 

Additional paid-in capital

372,263

 

 

 

351,952

 

 

Accumulated other comprehensive loss

(1,231

)

 

 

(1,213

)

 

Accumulated deficit

(249,741

)

 

 

(226,073

)

 

Total stockholders’ equity

121,296

 

 

 

124,671

 

 

Total liabilities and stockholders’ equity

$

356,784

 

 

 

$

320,290

 

 

 

 

 

 

Model N, Inc.

Condensed Consolidated Statements of Operations

(in thousands, except per share amounts)

 

 

 

 

 

Three Months Ended June 30,

 

Nine Months Ended June 30,

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Revenues

 

 

 

 

 

 

 

Subscription

$

36,908

 

 

 

$

29,339

 

 

 

$

104,284

 

 

 

$

86,512

 

 

Professional services

14,130

 

 

 

11,917

 

 

 

37,680

 

 

 

33,084

 

 

Total revenues

51,038

 

 

 

41,256

 

 

 

141,964

 

 

 

119,596

 

 

Cost of revenues

 

 

 

 

 

 

 

Subscription

13,799

 

 

 

8,374

 

 

 

36,525

 

 

 

25,882

 

 

Professional services

9,651

 

 

 

7,699

 

 

 

27,418

 

 

 

23,026

 

 

Total cost of revenues

23,450

 

 

 

16,073

 

 

 

63,943

 

 

 

48,908

 

 

Gross profit

27,588

 

 

 

25,183

 

 

 

78,021

 

 

 

70,688

 

 

Operating expenses

 

 

 

 

 

 

 

Research and development

11,674

 

 

 

8,288

 

 

 

32,866

 

 

 

25,906

 

 

Sales and marketing

11,146

 

 

 

9,716

 

 

 

32,111

 

 

 

29,682

 

 

General and administrative

8,653

 

 

 

7,559

 

 

 

25,052

 

 

 

22,069

 

 

Total operating expenses

31,473

 

 

 

25,563

 

 

 

90,029

 

 

 

77,657

 

 

Loss from operations

(3,885

)

 

 

(380

)

 

 

(12,008

)

 

 

(6,969

)

 

Interest expense, net

3,631

 

 

 

1,986

 

 

 

10,645

 

 

 

2,951

 

 

Other expenses (income), net

(39

)

 

 

(168

)

 

 

175

 

 

 

(423

)

 

Loss before income taxes

(7,477

)

 

 

(2,198

)

 

 

(22,828

)

 

 

(9,497

)

 

Provision for income taxes

352

 

 

 

182

 

 

 

840

 

 

 

510

 

 

Net loss

$

(7,829

)

 

 

$

(2,380

)

 

 

$

(23,668

)

 

 

$

(10,007

)

 

Net loss per share:

 

 

 

 

 

 

 

Basic and diluted

$

(0.22

)

 

 

$

(0.07

)

 

 

$

(0.67

)

 

 

$

(0.30

)

 

Weighted average number of shares used in computing net loss per share:

 

 

 

 

 

 

 

Basic and diluted

35,679

 

 

 

34,411

 

 

 

35,305

 

 

 

33,781

 

 

 

 

 

 

 

 

 

 

Model N, Inc.

Condensed Consolidated Statements of Cash Flows

(in thousands)

 

 

 

Nine Months Ended June 30,

 

2021

 

 

2020

 

Cash Flows from Operating Activities

 

 

 

Net loss

$

(23,668

)

 

 

$

(10,007

)

 

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

Depreciation and amortization

5,740

 

 

 

4,163

 

 

Stock-based compensation

21,850

 

 

 

17,232

 

 

Amortization of debt discount and issuance costs

7,286

 

 

 

1,118

 

 

Deferred income taxes

84

 

 

 

25

 

 

Amortization of capitalized contract acquisition costs

2,223

 

 

 

1,858

 

 

Loss on early extinguishment of debt

 

 

 

319

 

 

Changes in assets and liabilities, net of acquisition

 

 

 

Accounts receivable

(2,382

)

 

 

(2,292

)

 

Prepaid expenses and other assets

(2,470

)

 

 

(3,621

)

 

Accounts payable

1,849

 

 

 

781

 

 

Accrued employee compensation

745

 

 

 

(1,165

)

 

Other current and long-term liabilities

(3,095

)

 

 

(2,322

)

 

Deferred revenue

1,528

 

 

 

1,133

 

 

Net cash provided by operating activities

9,690

 

 

 

7,222

 

 

Cash Flows from Investing Activities

 

 

 

Purchases of property and equipment

(842

)

 

 

(190

)

 

Acquisition of business

(57,849

)

 

 

 

 

Net cash used in investing activities

(58,691

)

 

 

(190

)

 

Cash Flows from Financing Activities

 

 

 

Proceeds from exercise of stock options and issuance of employee stock purchase

plan

2,306

 

 

 

2,442

 

 

Proceeds from issuance of convertible senior notes, net of issuance costs

 

 

 

166,894

 

 

Principal payments on debt

 

 

 

(44,750

)

 

Net changes in customer funds payable

6,908

 

 

 

 

 

Net cash provided by financing activities

9,214

 

 

 

124,586

 

 

Effect of exchange rate changes on cash and cash equivalents

(30

)

 

 

(26

)

 

Net increase (decrease) in cash and cash equivalents

(39,817

)

 

 

131,592

 

 

Cash and cash equivalents

 

 

 

Beginning of period

200,491

 

 

 

60,780

 

 

End of period

$

160,674

 

 

 

$

192,372

 

 

 

 

 

 

Model N, Inc.

Reconciliation of GAAP to Non-GAAP Operating Results

(in thousands, except per share amounts)

 

 

 

Three Months Ended June 30,

 

Nine Months Ended June 30,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Reconciliation from GAAP net loss to adjusted EBITDA

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(7,829

)

 

 

$

(2,380

)

 

 

$

(23,668

)

 

 

$

(10,007

)

 

Reversal of non-GAAP items

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

8,940

 

 

 

5,400

 

 

 

21,850

 

 

 

17,232

 

 

Depreciation and amortization

 

2,217

 

 

 

1,350

 

 

 

5,740

 

 

 

4,163

 

 

Acquisition-related expense

 

100

 

 

 

 

 

 

2,509

 

 

 

 

 

Interest expense, net

 

3,631

 

 

 

1,986

 

 

 

10,645

 

 

 

2,951

 

 

Other expenses (income), net

 

(39

)

 

 

(168

)

 

 

175

 

 

 

(423

)

 

Provision for income taxes

 

352

 

 

 

182

 

 

 

840

 

 

 

510

 

 

Adjusted EBITDA

 

$

7,372

 

 

 

$

6,370

 

 

 

$

18,091

 

 

 

$

14,426

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Nine Months Ended June 30,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Reconciliation from GAAP gross profit to non-GAAP gross profit

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

27,588

 

 

 

$

25,183

 

 

 

$

78,021

 

 

 

$

70,688

 

 

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

2,435

 

 

 

940

 

 

 

5,460

 

 

 

3,114

 

 

Amortization of intangible assets (b)

 

709

 

 

 

282

 

 

 

1,700

 

 

 

911

 

 

Non-GAAP gross profit

 

$

30,732

 

 

 

$

26,405

 

 

 

$

85,181

 

 

 

$

74,713

 

 

Percentage of revenue

 

60.2

 

%

 

64.0

 

%

 

60.0

 

%

 

62.5

 

%

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Nine Months Ended June 30,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Reconciliation from GAAP subscription gross profit to non-GAAP subscription gross profit

 

 

 

 

 

 

 

 

GAAP subscription gross profit

 

$

23,109

 

 

 

$

20,965

 

 

 

$

67,759

 

 

 

$

60,630

 

 

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

1,175

 

 

 

412

 

 

 

2,544

 

 

 

1,429

 

 

Amortization of intangible assets (b)

 

709

 

 

 

282

 

 

 

1,700

 

 

 

911

 

 

Non-GAAP subscription gross profit

 

$

24,993

 

 

 

$

21,659

 

 

 

$

72,003

 

 

 

$

62,970

 

 

Percentage of subscription revenue

 

67.7

 

%

 

73.8

 

%

 

69.0

 

%

 

72.8

 

%

 

 

Three Months Ended June 30,

 

Nine Months Ended June 30,

 

 

2021

 

2020

 

2021

 

2020

Reconciliation from GAAP professional services gross profit to non-GAAP professional services gross profit

 

 

 

 

 

 

 

 

GAAP professional services gross profit

 

4,479

 

 

4,218

 

 

$

10,262

 

 

$

10,058

 

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

1,260

 

 

528

 

 

$

2,916

 

 

$

1,685

 

Non-GAAP professional services gross profit

 

$

5,739

 

 

$

4,746

 

 

$

13,178

 

 

$

11,743

 

Percentage of professional services revenue

 

40.6

%

 

39.8

%

 

35.0

%

 

35.5

%

 

 

 

Three Months Ended June 30,

 

Nine Months Ended June 30,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Reconciliation from GAAP operating loss to non-GAAP operating income

 

 

 

 

 

 

 

 

GAAP operating loss

 

$

(3,885

)

 

 

$

(380

)

 

 

$

(12,008

)

 

 

$

(6,969

)

 

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

8,940

 

 

 

5,400

 

 

 

21,850

 

 

 

17,232

 

 

Amortization of intangible assets (b)

 

2,008

 

 

 

1,172

 

 

 

5,188

 

 

 

3,580

 

 

Acquisition-related expense (c)

 

100

 

 

 

 

 

 

2,509

 

 

 

 

 

Non-GAAP operating income

 

$

7,163

 

 

 

$

6,192

 

 

 

$

17,539

 

 

 

$

13,843

 

 

 

 

 

 

 

 

 

 

 

Numerator

 

 

 

 

 

 

 

 

Reconciliation between GAAP net loss and non-GAAP net income

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(7,829

)

 

 

$

(2,380

)

 

 

$

(23,668

)

 

 

$

(10,007

)

 

Reversal of non-GAAP expenses

 

 

 

 

 

 

 

 

Stock-based compensation (a)

 

8,940

 

 

 

5,400

 

 

 

21,850

 

 

 

17,232

 

 

Amortization of intangible assets (b)

 

2,008

 

 

 

1,172

 

 

 

5,188

 

 

 

3,580

 

 

Acquisition-related expense (c)

 

100

 

 

 

 

 

 

2,509

 

 

 

 

 

Amortization of debt discount and issuance costs (d)

 

2,502

 

 

 

978

 

 

 

7,286

 

 

 

1,118

 

 

Non-GAAP net income

 

$

5,721

 

 

 

$

5,170

 

 

 

$

13,165

 

 

 

$

11,923

 

 

 

 

 

 

 

 

 

 

 

Denominator

 

 

 

 

 

 

 

 

Reconciliation between GAAP and non-GAAP net income (loss) per share

 

 

 

 

 

 

 

 

Shares used in computing GAAP net loss per share:

 

 

 

 

 

 

 

 

Basic

 

35,679

 

 

 

34,411

 

 

 

35,305

 

 

 

33,781

 

 

Diluted

 

35,679

 

 

 

34,411

 

 

 

35,305

 

 

 

33,781

 

 

Shares used in computing non-GAAP net income per share

 

 

 

 

 

 

 

 

Basic

 

35,679

 

 

 

34,411

 

 

 

35,305

 

 

 

33,781

 

 

Diluted

 

36,800

 

 

 

35,345

 

 

 

36,562

 

 

 

35,016

 

 

GAAP net loss per share

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.22

)

 

 

$

(0.07

)

 

 

$

(0.67

)

 

 

$

(0.30

)

 

Non-GAAP net income per share

 

 

 

 

 

 

 

 

Basic

 

$

0.16

 

 

 

$

0.15

 

 

 

$

0.37

 

 

 

$

0.35

 

 

Diluted

 

$

0.16

 

 

 

$

0.15

 

 

 

$

0.36

 

 

 

$

0.34

 

 

 

 

Three Months Ended June 30,

 

Nine Months Ended June 30,

 

 

2021

 

2020

 

2021

 

2020

Amortization of intangibles assets recorded in the statements of operations

 

 

 

 

 

 

 

 

Cost of revenues

 

 

 

 

 

 

 

 

Subscription

 

$

709

 

 

$

282

 

 

$

1,700

 

 

$

911

 

Professional services

 

 

 

 

 

 

 

 

Total amortization of intangibles assets in cost of revenue (b)

 

709

 

 

282

 

 

1,700

 

 

911

 

Operating expenses

 

 

 

 

 

 

 

 

Research and development

 

 

 

 

 

 

 

 

Sales and marketing

 

1,299

 

 

890

 

 

3,488

 

 

2,669

 

General and administrative

 

 

 

 

 

 

 

 

Total amortization of intangibles assets in operating expense (b)

 

1,299

 

 

890

 

 

3,488

 

 

2,669

 

Total amortization of intangibles assets (b)

 

$

2,008

 

 

$

1,172

 

 

$

5,188

 

 

$

3,580

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Nine Months Ended June 30,

 

 

2021

 

2020

 

2021

 

2020

Stock-based compensation recorded in the statements of operations

 

 

 

 

 

 

 

 

Cost of revenues

 

 

 

 

 

 

 

 

Subscription

 

$

1,175

 

 

$

412

 

 

$

2,544

 

 

$

1,429

 

Professional services

 

1,260

 

 

528

 

 

2,916

 

 

1,685

 

Total stock-based compensation in cost of revenue (a)

 

2,435

 

 

940

 

 

5,460

 

 

3,114

 

Operating expenses

 

 

 

 

 

 

 

 

Research and development

 

1,776

 

 

1,074

 

 

4,520

 

 

3,743

 

Sales and marketing

 

2,091

 

 

1,527

 

 

5,611

 

 

4,589

 

General and administrative

 

2,638

 

 

1,859

 

 

6,259

 

 

5,786

 

Total stock-based compensation in operating expense (a)

 

6,505

 

 

4,460

 

 

16,390

 

 

14,118

 

Total stock-based compensation (a)

 

$

8,940

 

 

$

5,400

 

 

$

21,850

 

 

$

17,232

 

 

 

 

 

 

 

 

 

 

Use of Non-GAAP Financial Measures

To supplement our condensed consolidated financial statements presented on a GAAP basis, we use non-GAAP measures of adjusted EBITDA, gross profit, gross margin, income from operations, net income, weighted average shares outstanding and net income per share, which are adjusted to exclude stock-based compensation expense, amortization of intangible assets, acquisition-related expense, and amortization of debt discount and issuance costs and include dilutive shares where applicable. We believe these adjustments are appropriate to enhance an overall understanding of our past financial performance and also our prospects for the future. These adjustments to our current period GAAP results are made with the intent of providing both management and investors a more complete understanding of our underlying operating results and trends and our marketplace performance. The non-GAAP results are an indication of our baseline performance that are considered by management for the purpose of making operational decisions. In addition, these non-GAAP results are the primary indicators management uses as a basis for our planning and forecasting of future periods. The presentation of this additional information is not meant to be considered in isolation or as a substitute for operating income (loss), net loss or basic and diluted net loss per share prepared in accordance with generally accepted accounting principles in the United States. Non-GAAP financial measures are not based on a comprehensive set of accounting rules or principles and are subject to limitations.

While a large component of our expenses incurred in certain periods, we believe investors may want to exclude the effects of these items in order to compare our financial performance with that of other companies and between time periods:

(a)

Stock-based compensation is a non-cash expense accounted for in accordance with FASB ASC Topic 718. We believe that the exclusion of stock-based compensation expense provides for a better comparison of our operating results to prior periods and to our peer companies.

 

 

(b) 

Amortization of intangible assets resulted principally from acquisitions. Intangible asset amortization is a non-cash item. As such, we believe exclusion of these expenses provides for a better comparison of our operating results to prior periods and to our peer companies.

 

 

(c)

Acquisition-related expense. Acquisition-related expense is incurred in connection with the acquisition and is non-recurring. As such, we believe that exclusion of these acquisition-related expense provides for a better comparison of our operation results to prior periods and to our peer companies.

 

 

(d) 

Amortization of debt discount and issuance costs. Amortization of debt discount and issuance costs is a non-cash item. As such, we believe exclusion of these expenses provides for a better comparison of our operating results to prior periods and to our peer companies. Third quarter and the first nine months of fiscal year 2020 has been revised to exclude the amortization of debt discounts and issuance costs related to our term loan and promissory note to better provide consistency between the periods.

 

FAQ

What are the financial results for Model N (MODN) in Q3 FY2021?

Model N reported total revenues of $51.0 million, a 24% increase year-over-year, with subscription revenues at $36.9 million, up 26%.

How did Model N's net loss change in Q3 FY2021?

The GAAP net loss increased to $(7.8) million from $(2.4) million in Q3 FY2020.

What is Model N's guidance for the full fiscal year 2021?

Model N raised its guidance for total revenues to between $192.5 million and $193.0 million.

What significant customer additions did Model N (MODN) achieve in Q3 FY2021?

Model N added new customers such as Viatris, Mayne Pharma, and MorphoSys in the Life Sciences vertical.

What was the adjusted EBITDA for Model N in Q3 FY2021?

Adjusted EBITDA for Q3 FY2021 was $7.4 million, reflecting a 16% increase from the previous year.

MODEL N, INC.

NYSE:MODN

MODN Rankings

MODN Latest News

MODN Stock Data

1.18B
36.65M
6.34%
92.71%
10.72%
Software - Application
Services-computer Programming, Data Processing, Etc.
Link
United States of America
SAN MATEO