ON24 Announces Fourth Quarter and Full Year 2021 Financial Results
ON24 reported a 12% year-over-year increase in ARR to $171.4 million for Q4 2021, with total revenue at $52.0 million (-2% YoY). Subscription revenues grew by 9% to $45.0 million, while professional services revenue fell by 41% to $7.0 million. The full year saw a 30% revenue growth, totaling $203.6 million. However, the company reported a GAAP net loss of $9.5 million in Q4. For 2022, ON24 anticipates revenue of $200-204 million and a non-GAAP net loss per share of $(0.64) to $(0.58).
- 12% year-over-year increase in ARR to $171.4 million.
- 30% increase in full year 2021 revenue to $203.6 million.
- 43% year-over-year growth in subscription and other platform revenue.
- 2% decrease in total revenue for Q4 2021.
- 41% decline in professional services revenue year-over-year.
- GAAP net loss of $9.5 million in Q4 compared to net income of $8.0 million in Q4 2020.
-
ARR of
$171.4 million -
Total of 366 customers contributing at least
in ARR, up$100 K21% year-over-year -
Fourth quarter subscription and other platform revenue increased
9% year-over-year to$45.0 million -
Full year 2021 total revenue increased
30% year-over-year to$203.6 million -
Full year 2021 subscription and other platform revenue increased
43% year-over-year to$175.9 million
“2021 was the most pivotal year in the company’s history as we achieved numerous milestones across the business. To continue on our path towards reaching
Fourth Quarter 2021 Financial Highlights
-
ARR of
as of$171.4 million December 31, 2021 , an increase of12% year-over-year. -
Revenue:
-
Total revenue was
, a decrease of$52.0 million 2% year-over-year. -
Subscription and Other Platform Revenue, was
, an increase of$45.0 million 9% year-over-year. -
Professional Services Revenue, was
, a decrease of$7.0 million 41% year-over-year.
-
Total revenue was
-
GAAP Operating Loss was
, compared to GAAP operating income of$9.6 million in the fourth quarter of 2020.$9.6 million -
Non-GAAP Operating Loss was
, compared to non-GAAP operating income of$1.8 million in the fourth quarter of 2020.$11.1 million -
GAAP Net Loss attributable to common stockholders was
, or$9.5 million per diluted share, compared to net income attributable to common stockholders of$(0.20) , or$8.0 million per diluted share in the fourth quarter of 2020.$0.17 -
Non-GAAP Net Loss was
, or$1.7 million per diluted share, compared to a non-GAAP net income of$(0.03) , or$11.0 million per diluted share in the fourth quarter of 2020.$0.57 -
Cash Flow: Net cash used in operating activities was
, compared to$4.5 million provided by operating activities in the fourth quarter of 2020. Free cash flow was negative$10.7 million for the quarter, compared to$5.6 million in the fourth quarter of 2020.$10.3 million -
Cash,
Cash Equivalents and Marketable Securities totaled as of$382.6 million December 31, 2021 .
Full Year 2021 Financial Highlights
-
Revenue:
-
Total revenue was
, an increase of$203.6 million 30% year-over-year. -
Subscription and Other Platform revenue, was
, an increase of$175.9 million 43% year-over-year. -
Professional Services revenue was
, a decrease of$27.7 million 19% year-over-year.
-
Total revenue was
-
GAAP Operating Loss was
, compared to GAAP operating income of$23.6 million in 2020.$21.8 million -
Non-GAAP Operating Income was
, compared to non-GAAP operating income of$2.1 million in 2020.$24.8 million -
GAAP Net Loss attributable to common stockholders was
, or$24.8 million per diluted share, compared to net income attributable to common stockholders of$(0.57) , or$15.1 million per diluted share in 2020.$0.35 -
Non-GAAP Net Income was
, or$1.4 million per diluted share, compared to$0.03 , or$23.7 million per diluted share in 2020.$1.46 -
Cash Flow: Net cash generated in operating activities was
, compared to$5.2 million provided by operating activities in 2020. Free cash flow was$37.5 million for 2021 compared to$1.6 million in 2020.$36.5 million
For more information regarding non-GAAP operating income (loss), non-GAAP net income (loss) and free cash flows, see the section titled “Non-GAAP Financial Measures” below. For reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measure, see the tables at the end of this press release.
Full Year 2021 Customer Metrics
As of
-
Total customer count increased
6% year-over-year to 2,122 -
Customers contributing at least
in ARR increased$100,000 21% year-over-year to 366 -
Multi-Product Customers:
35% of customers had two or more products -
Multi-Year Contracts:
35% of ARR comprises multi-year contracts -
Dollar-based Net Retention Rate (NRR) was
97%
Recent Business Highlights
-
Launched the ON24 Partner Network with more than 40 leading sales and marketing agencies, solutions integrators, and software companies. Partners get access to new co-selling, co-marketing, and integration opportunities with
ON24 and fellow ecosystem partners. - Announced the availability of ON24 Go Live, a new ON24 video and networking event experience.
-
Released The 2022 State of Digital Experiences report which reviews the overall digital experiences landscape based on customer use of
ON24 webinars, curated content experiences, and personalized experiences. -
Honored last year’s most innovative and creative digital experiences using the
ON24 platform at the annual “Webinars and Virtual Events that Rocked.” -
Launched new integrations with the Drift platform for joint customers to seamlessly combine real-time Drift activity and conversational data with attendee and first-person engagement data from
ON24 digital experiences. -
Joined the
HubSpot App Marketplace with key event, attendee, and first-person engagement data flowing from ON24 Platform to HubSpot CRM to give sales and marketing teams a more complete view of prospect and customer-facing activities across digital and in-person channels.
Industry Recognition
-
Recognized as a global market leader in the Marketing Event Management Category within Research In Action’s 2021 Vendor Selection Matrix.
ON24 ranked first among the top 19 global vendors, receiving the highest scores for both strategy and execution. -
ON24 Webcast Elite was rated as the #1 webinar software for the third consecutive quarter on G2, one of the largest software marketplace and services review platforms. Based on user reviews,
ON24 ranked highest in customer satisfaction and largest in market presence among all webinar products in G2’s Grid® Reports forWebinar Software for the Winter 2022 report.
Financial Outlook
For the first quarter of 2022,
-
Total revenue of
to$47 .$48 million -
Non-GAAP operating loss of
to$8 .$7 million -
Non-GAAP net loss per share of
to$(0.17) using approximately 47.7 million basic and diluted shares outstanding.$(0.15)
For the full year 2022,
-
Total revenue of
to$200 .$204 million -
Non-GAAP operating loss of
to$30 .$27 million -
Non-GAAP net loss per share of
to$(0.64) using approximately 49.0 million basic and diluted shares outstanding.$(0.58)
Conference Call Information
A webcast will be accessible on ON24’s investor relations website at investors.on24.com. Approximately one hour after completion of the live call, an archived version of the webcast will be available on the Company’s investor relations website.
Definitions of Certain Key Business Metrics
Annual Recurring Revenue (“ARR”): ARR is calculated as the sum of the annualized value of our subscription contracts as of the measurement date, including existing customers with expired contracts that we expect to be renewed. Our ARR amounts exclude professional services, overages from subscription customers and Legacy revenue.
Dollar-based Net Retention Rate (“NRR”): Our NRR as of a specified period end is calculated by dividing current period ARR by prior period ARR. Prior period ARR is the ARR for all engagement platform customers as of twelve months prior to such period end. Current period ARR is the ARR for the same customers as of the specified period end. Our NRR includes the effect of any customer renewals, expansion, contraction and churn but excludes ARR from customers that were acquired in the twelve months prior to the specified period end. Our NRR is subject to adjustment for mergers, acquisitions, dispositions and similar transactions involving our customers.
Non-GAAP Financial Measures
In addition to our results determined in accordance with generally accepted accounting principles in
We use non-GAAP operating income (loss) and non-GAAP net income (loss) to evaluate our ongoing operations and for internal planning and forecasting purposes, and we use free cash flow to measure and evaluate cash generated through normal business operations. We believe non-GAAP operating income (loss) and non-GAAP net income (loss) may be helpful to investors because they provide consistency and comparability with past financial performance. We believe free cash flow may be helpful to investors because it reflects that some purchases of property and equipment are necessary to support ongoing operations, while providing a measure of cash available to acquire customers, expand within existing customers and otherwise pursue our business strategies.
However, these non-GAAP financial measures are each presented for supplemental informational purposes only, have limitations as analytical tools and should not be considered in isolation or as a substitute for financial information presented in accordance with GAAP. Non-GAAP financial measures have no standardized meanings prescribed by GAAP and are not prepared under a comprehensive set of accounting rules or principles. In addition, other companies, including companies in our industry, may calculate similarly-titled non-GAAP financial measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of our non-GAAP financial measure as a tool for comparison.
Reconciliations of these non-GAAP financial measures to their most directly comparable GAAP financial measure are included in the tables at the end of this press release.
Forward-Looking Statements
This document contains “forward-looking statements” under applicable securities laws. Such statements can be identified by words such as: “outlook,” “expect,” “convert,” “believe,” “plan,” “future,” “may,” “should,” “will,” and similar references to future periods. Forward-looking statements include express or implied statements regarding our expected financial and operating results, the size of our market opportunity, the success of our new products and capabilities, the impact of COVID-19 and vaccines on the way people do business, and other statements regarding our ability to achieve our business strategies, growth, or other future events or conditions. Such statements are based on our current beliefs, expectations, and assumptions about future events or conditions, which are subject to inherent risks and uncertainties, including our ability to sustain our recent revenue growth rate, attract new customers and expand sales to existing customers; fluctuation in our performance, our history of net losses and expected increases in our expenses; competition in our markets and any decline in demand for our solutions; our ability to expand our sales and marketing capabilities and otherwise manage our growth; the impact of the COVID-19 pandemic; disruptions or other issues with our technology or third-party services; compliance with data privacy, import and export controls, customs, sanctions and other laws and regulations; intellectual property matters; and matters relating to our common stock, along with the other risks and uncertainties discussed in the filings we make from time to time with the
About
© 2022
|
|||||||
Condensed Consolidated Balance Sheets |
|||||||
(in thousands) |
|||||||
(Unaudited) |
|||||||
|
|
|
|
||||
|
|
|
|
||||
Assets |
|
|
|
||||
Current assets |
|
|
|
||||
Cash and cash equivalents |
$ |
164,948 |
|
|
$ |
58,243 |
|
Marketable securities |
|
217,609 |
|
|
|
3,000 |
|
Accounts receivable, net |
|
46,117 |
|
|
|
48,617 |
|
Deferred contract acquisition costs, current |
|
11,921 |
|
|
|
10,528 |
|
Prepaid expenses and other current assets |
|
8,467 |
|
|
|
7,079 |
|
Total current assets |
|
449,062 |
|
|
|
127,467 |
|
Property and equipment, net |
|
8,780 |
|
|
|
9,051 |
|
Deferred contract acquisition costs, non-current |
|
20,887 |
|
|
|
18,753 |
|
Other long-term assets |
|
1,760 |
|
|
|
1,447 |
|
Total assets |
$ |
480,489 |
|
|
$ |
156,718 |
|
Liabilities, Convertible Preferred Stock and Stockholders’ Equity (Deficit) |
|
|
|
||||
Current liabilities |
|
|
|
||||
Accounts payable |
$ |
3,123 |
|
|
$ |
4,730 |
|
Accrued liabilities |
|
18,740 |
|
|
|
17,439 |
|
Deferred revenue |
|
96,225 |
|
|
|
92,240 |
|
Long-term debt, current portion |
|
2,039 |
|
|
|
2,359 |
|
Total current liabilities |
|
120,127 |
|
|
|
116,768 |
|
Long-term debt, non-current |
|
1,955 |
|
|
|
25,727 |
|
Other long-term liabilities |
|
3,317 |
|
|
|
4,022 |
|
Total liabilities |
|
125,399 |
|
|
|
146,517 |
|
Convertible Class A-1 and Class A-2 preferred stock |
|
— |
|
|
|
83,857 |
|
Redeemable convertible Class B and Class B-1 preferred stock |
|
— |
|
|
|
70,000 |
|
Stockholders’ equity (deficit) |
|
|
|
||||
Common stock |
|
5 |
|
|
|
1 |
|
Additional paid-in capital |
|
550,839 |
|
|
|
27,512 |
|
Accumulated deficit |
|
(195,519 |
) |
|
|
(171,263 |
) |
Accumulated other comprehensive income |
|
(235 |
) |
|
|
94 |
|
Total Stockholders’ equity (deficit) |
|
355,090 |
|
|
|
(143,656 |
) |
Total liabilities, convertible preferred stock and stockholders’ equity (deficit) |
$ |
480,489 |
|
|
$ |
156,718 |
|
|
|
|
|
|
|||||||||||||||
Condensed Consolidated Statements of Operations |
|||||||||||||||
(in thousands, except share and per share data) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Revenue: |
|
|
|
|
|
|
|
||||||||
Subscription and other platform |
$ |
44,988 |
|
|
$ |
41,251 |
|
|
$ |
175,876 |
|
|
$ |
122,630 |
|
Professional services |
|
7,046 |
|
|
|
12,035 |
|
|
|
27,737 |
|
|
|
34,311 |
|
Total revenue |
|
52,034 |
|
|
|
53,286 |
|
|
|
203,613 |
|
|
|
156,941 |
|
Cost of revenue: |
|
|
|
|
|
|
|
||||||||
Subscription and other platform(1) |
|
9,018 |
|
|
|
6,341 |
|
|
|
33,400 |
|
|
|
20,746 |
|
Professional services(1) |
|
3,713 |
|
|
|
3,706 |
|
|
|
13,965 |
|
|
|
12,589 |
|
Total cost of revenue |
|
12,731 |
|
|
|
10,047 |
|
|
|
47,365 |
|
|
|
33,335 |
|
Gross profit |
|
39,303 |
|
|
|
43,239 |
|
|
|
156,248 |
|
|
|
123,606 |
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Sales and marketing(1) |
|
28,082 |
|
|
|
20,145 |
|
|
|
104,063 |
|
|
|
60,640 |
|
Research and development(1) |
|
9,613 |
|
|
|
6,003 |
|
|
|
34,835 |
|
|
|
19,275 |
|
General and administrative(1) |
|
11,221 |
|
|
|
7,478 |
|
|
|
40,940 |
|
|
|
21,848 |
|
Total operating expenses |
|
48,916 |
|
|
|
33,626 |
|
|
|
179,838 |
|
|
|
101,763 |
|
Income (loss) from operations |
|
(9,613 |
) |
|
|
9,613 |
|
|
|
(23,590 |
) |
|
|
21,843 |
|
Interest expense |
|
62 |
|
|
|
236 |
|
|
|
464 |
|
|
|
869 |
|
Other (income) expense, net |
|
54 |
|
|
|
(302 |
) |
|
|
487 |
|
|
|
(76 |
) |
Income (loss) before provision for (benefit from) income taxes |
|
(9,729 |
) |
|
|
9,679 |
|
|
|
(24,541 |
) |
|
|
21,050 |
|
Provision for (benefit from) income taxes |
|
(220 |
) |
|
|
174 |
|
|
|
(285 |
) |
|
|
297 |
|
Net income (loss) |
|
(9,509 |
) |
|
|
9,505 |
|
|
|
(24,256 |
) |
|
|
20,753 |
|
Cumulative preferred dividends allocated to preferred stockholders |
|
— |
|
|
|
(1,466 |
) |
|
|
(558 |
) |
|
|
(5,685 |
) |
Net income (loss) attributable to common stockholders |
$ |
(9,509 |
) |
|
$ |
8,039 |
|
|
$ |
(24,814 |
) |
|
$ |
15,068 |
|
Net income (loss) per share attributable to common stockholders: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
(0.20 |
) |
|
$ |
0.21 |
|
|
$ |
(0.57 |
) |
|
$ |
0.40 |
|
Diluted |
$ |
(0.20 |
) |
|
$ |
0.17 |
|
|
$ |
(0.57 |
) |
|
$ |
0.35 |
|
Weighted-average shares used in computing net income (loss) per share attributable to common stockholders: |
|
|
|
|
|
|
|
||||||||
Basic |
|
47,752,653 |
|
|
|
10,798,475 |
|
|
|
43,562,604 |
|
|
|
10,017,574 |
|
Diluted |
|
47,752,653 |
|
|
|
19,146,682 |
|
|
|
43,562,604 |
|
|
|
16,187,149 |
|
(1) Includes stock-based compensation as follows: |
|||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||
Cost of revenue |
|
|
|
|
|
|
|
||||
Subscription and other platform |
$ |
707 |
|
$ |
76 |
|
$ |
1,897 |
|
$ |
154 |
Professional services |
|
134 |
|
|
21 |
|
|
382 |
|
|
37 |
Total cost of revenue |
|
841 |
|
|
97 |
|
|
2,279 |
|
|
191 |
Sales and marketing |
|
3,179 |
|
|
601 |
|
|
8,806 |
|
|
1,051 |
Research and development |
|
1,523 |
|
|
171 |
|
|
4,402 |
|
|
360 |
General and administrative |
|
2,312 |
|
|
607 |
|
|
10,163 |
|
|
1,327 |
Total stock-based compensation expense |
$ |
7,855 |
|
$ |
1,476 |
|
$ |
25,650 |
|
$ |
2,929 |
|
|||||||||||||||
Condensed Consolidated Statements of Cash Flows |
|||||||||||||||
(In thousands) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
||||||||
Net income (loss) |
$ |
(9,509 |
) |
|
$ |
9,505 |
|
|
$ |
(24,256 |
) |
|
$ |
20,753 |
|
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
1,169 |
|
|
|
1,044 |
|
|
|
4,592 |
|
|
|
2,974 |
|
Stock-based compensation expense |
|
7,855 |
|
|
|
1,476 |
|
|
|
25,650 |
|
|
|
2,929 |
|
Amortization of deferred contract acquisition cost |
|
3,943 |
|
|
|
3,655 |
|
|
|
15,248 |
|
|
|
11,115 |
|
Provision for allowance for doubtful accounts and billing reserve |
|
1,667 |
|
|
|
1,560 |
|
|
|
2,943 |
|
|
|
3,009 |
|
Other |
|
312 |
|
|
|
— |
|
|
|
503 |
|
|
|
— |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
||||||||
Accounts receivable |
|
(10,986 |
) |
|
|
(7,600 |
) |
|
|
(443 |
) |
|
|
(29,024 |
) |
Deferred contract acquisition cost |
|
(4,828 |
) |
|
|
(7,074 |
) |
|
|
(18,775 |
) |
|
|
(26,354 |
) |
Prepaid expenses and other assets |
|
741 |
|
|
|
(260 |
) |
|
|
(4,617 |
) |
|
|
(2,799 |
) |
Accounts payable |
|
972 |
|
|
|
916 |
|
|
|
(1,247 |
) |
|
|
2,032 |
|
Accrued liabilities |
|
(811 |
) |
|
|
2,277 |
|
|
|
2,311 |
|
|
|
4,986 |
|
Deferred revenue |
|
5,040 |
|
|
|
5,045 |
|
|
|
3,985 |
|
|
|
47,799 |
|
Other long-term liabilities |
|
(57 |
) |
|
|
159 |
|
|
|
(705 |
) |
|
|
122 |
|
Net cash (used in) provided by operating activities |
|
(4,492 |
) |
|
|
10,703 |
|
|
|
5,189 |
|
|
|
37,542 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
||||||||
Purchase of property and equipment |
|
(1,124 |
) |
|
|
(356 |
) |
|
|
(3,564 |
) |
|
|
(1,030 |
) |
Purchase of marketable securities |
|
(28,766 |
) |
|
|
— |
|
|
|
(235,805 |
) |
|
|
(5,000 |
) |
Proceeds from maturities and paydowns of marketable securities |
|
8,778 |
|
|
|
2,000 |
|
|
|
20,179 |
|
|
|
7,000 |
|
Net cash (used in) provided by investing activities |
|
(21,112 |
) |
|
|
1,644 |
|
|
|
(219,190 |
) |
|
|
970 |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
||||||||
Proceeds from initial public offering, net of underwriting discounts |
|
— |
|
|
|
— |
|
|
|
353,397 |
|
|
|
— |
|
Proceeds from exercise of options |
|
1,232 |
|
|
|
437 |
|
|
|
5,514 |
|
|
|
3,774 |
|
Proceeds from issuance of common stock under ESPP |
|
1,054 |
|
|
|
— |
|
|
|
1,054 |
|
|
|
— |
|
Payment of tax withholding obligations related to net share settlements on equity awards |
|
(1,607 |
) |
|
|
— |
|
|
|
(3,608 |
) |
|
|
— |
|
Proceeds from long-term debt |
|
— |
|
|
|
10,216 |
|
|
|
— |
|
|
|
28,381 |
|
Payment for repurchase of common stock |
|
(7,228 |
) |
|
|
— |
|
|
|
(7,228 |
) |
|
|
— |
|
Repayments of long-term debt |
|
(65 |
) |
|
|
(10,050 |
) |
|
|
(22,597 |
) |
|
|
(28,179 |
) |
Repayment of capital lease obligations |
|
(419 |
) |
|
|
(444 |
) |
|
|
(2,304 |
) |
|
|
(1,270 |
) |
Payments of offering costs |
|
(233 |
) |
|
|
(1,902 |
) |
|
|
(3,714 |
) |
|
|
(1,902 |
) |
Net cash (used in) provided by financing activities |
|
(7,266 |
) |
|
|
(1,743 |
) |
|
|
320,514 |
|
|
|
804 |
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
31 |
|
|
|
(92 |
) |
|
|
185 |
|
|
|
96 |
|
Net (decrease) increase in cash, cash equivalents and restricted cash |
|
(32,839 |
) |
|
|
10,512 |
|
|
|
106,698 |
|
|
|
39,412 |
|
Cash, cash equivalents and restricted cash, beginning of period |
|
197,882 |
|
|
|
47,833 |
|
|
|
58,345 |
|
|
|
18,933 |
|
Cash, cash equivalents and restricted cash, end of period |
$ |
165,043 |
|
|
$ |
58,345 |
|
|
$ |
165,043 |
|
|
$ |
58,345 |
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
||||||||
Cash paid for taxes, net of refunds |
$ |
(22 |
) |
|
$ |
11 |
|
|
$ |
337 |
|
|
$ |
183 |
|
Cash paid for interest |
$ |
163 |
|
|
$ |
243 |
|
|
$ |
652 |
|
|
$ |
967 |
|
Supplemental disclosures of noncash investing and financing activities: |
|
|
|
|
|
|
|
||||||||
Equipment acquired under capital leases |
$ |
— |
|
|
$ |
1,909 |
|
|
$ |
1,586 |
|
|
$ |
5,089 |
|
Equipment purchased funded by liabilities |
$ |
— |
|
|
$ |
— |
|
|
$ |
391 |
|
|
$ |
179 |
|
Property and equipment purchased not yet paid |
$ |
419 |
|
|
$ |
402 |
|
|
$ |
419 |
|
|
$ |
402 |
|
Option exercises not yet settled |
$ |
311 |
|
|
$ |
— |
|
|
$ |
311 |
|
|
$ |
— |
|
Conversion of convertible preferred stock and redeemable convertible preferred stock to common stock |
$ |
— |
|
|
$ |
— |
|
|
$ |
153,857 |
|
|
$ |
— |
|
Deferred offering costs in accounts payable and accrued liabilities |
$ |
— |
|
|
$ |
1,318 |
|
|
$ |
— |
|
|
$ |
1,318 |
|
|
|||||||||||||||
Reconciliation from GAAP to Non-GAAP Results |
|||||||||||||||
(in thousands, except share and per share data) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|||||||||||||||
Reconciliation of net income (loss) to non-GAAP operating income (loss) |
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Net income (loss) |
$ |
(9,509 |
) |
|
$ |
9,505 |
|
|
$ |
(24,256 |
) |
|
$ |
20,753 |
|
Add: |
|
|
|
|
|
|
|
||||||||
Interest expense |
|
62 |
|
|
|
236 |
|
|
|
464 |
|
|
|
869 |
|
Other (income) expense, net |
|
54 |
|
|
|
(302 |
) |
|
|
487 |
|
|
|
(76 |
) |
Provision for (benefit from) income taxes |
|
(220 |
) |
|
|
174 |
|
|
|
(285 |
) |
|
|
297 |
|
Stock-based compensation |
|
7,855 |
|
|
|
1,476 |
|
|
|
25,650 |
|
|
|
2,929 |
|
Non-GAAP operating income (loss) |
$ |
(1,758 |
) |
|
$ |
11,089 |
|
|
$ |
2,060 |
|
|
$ |
24,772 |
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of net income (loss) to non-GAAP net income (loss) |
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Net income (loss) |
$ |
(9,509 |
) |
|
$ |
9,505 |
|
|
$ |
(24,256 |
) |
|
$ |
20,753 |
|
Add: Stock-based compensation expense |
|
7,855 |
|
|
|
1,476 |
|
|
|
25,650 |
|
|
|
2,929 |
|
Non-GAAP net income (loss) |
$ |
(1,654 |
) |
|
$ |
10,981 |
|
|
$ |
1,394 |
|
|
$ |
23,682 |
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of net income (loss) available to common stockholders |
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Net income (loss) attributable to common shareholders |
$ |
(9,509 |
) |
|
$ |
8,039 |
|
|
$ |
(24,814 |
) |
|
$ |
15,068 |
|
Add: Cumulative preferred dividends allocated to preferred shareholders |
|
— |
|
|
|
1,466 |
|
|
|
558 |
|
|
|
5,685 |
|
Add: Stock-based compensation expense |
|
7,855 |
|
|
|
1,476 |
|
|
|
25,650 |
|
|
|
2,929 |
|
Non-GAAP net income (loss) attributable to common stockholders |
$ |
(1,654 |
) |
|
$ |
10,981 |
|
|
$ |
1,394 |
|
|
$ |
23,682 |
|
GAAP net income (loss) per share, basic |
$ |
(0.20 |
) |
|
$ |
0.21 |
|
|
$ |
(0.57 |
) |
|
$ |
0.40 |
|
GAAP net income (loss) per share, diluted |
$ |
(0.20 |
) |
|
$ |
0.17 |
|
|
$ |
(0.57 |
) |
|
$ |
0.35 |
|
Non-GAAP earnings (loss) per share, basic |
$ |
(0.03 |
) |
|
$ |
1.02 |
|
|
$ |
0.03 |
|
|
$ |
2.36 |
|
Non-GAAP earnings (loss) per share, diluted |
$ |
(0.03 |
) |
|
$ |
0.57 |
|
|
$ |
0.03 |
|
|
$ |
1.46 |
|
Shares Used in GAAP Per Share Calculations: |
|
|
|
|
|
|
|
||||||||
GAAP weighted-average shares used to compute GAAP net income (loss) per share, basic |
|
47,752,653 |
|
|
|
10,798,475 |
|
|
|
43,562,604 |
|
|
|
10,017,574 |
|
GAAP weighted-average shared used to compute GAAP net income (loss) per share, diluted |
|
47,752,653 |
|
|
|
19,146,682 |
|
|
|
43,562,604 |
|
|
|
16,187,149 |
|
Shares Used in Non-GAAP Per Share Calculations: |
|
|
|
|
|
|
|
||||||||
Non-GAAP weighted-average shares used to compute non-GAAP earnings (loss) per share, basic |
|
47,752,653 |
|
|
|
10,798,475 |
|
|
|
43,562,604 |
|
|
|
10,017,574 |
|
Non-GAAP weighted-average shared used to compute non-GAAP earnings (loss) per share, diluted |
|
47,752,653 |
|
|
|
19,146,682 |
|
|
|
51,503,021 |
|
|
|
16,187,149 |
|
|
|||||||||||||||
Earnings (Loss) Per Share |
|||||||||||||||
(in thousands, except share and per share data) |
|||||||||||||||
|
|||||||||||||||
GAAP Basic Earnings (Loss) Per Share |
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
GAAP basic earnings (loss) per share: |
|
|
|
|
|
|
|
||||||||
Net income (loss) |
$ |
(9,509 |
) |
|
$ |
9,505 |
|
|
$ |
(24,256 |
) |
|
$ |
20,753 |
|
Less: Cumulative preferred dividends allocated to preferred stockholders |
|
— |
|
|
|
(1,466 |
) |
|
|
(558 |
) |
|
|
(5,685 |
) |
Net income (loss) attributable to common stockholders, basic |
|
(9,509 |
) |
|
|
8,039 |
|
|
|
(24,814 |
) |
|
|
15,068 |
|
Income available to participating securities |
|
— |
|
|
|
(5,755 |
) |
|
|
— |
|
|
|
(11,015 |
) |
Net income (loss) available to common stockholders |
$ |
(9,509 |
) |
|
$ |
2,284 |
|
|
$ |
(24,814 |
) |
|
$ |
4,053 |
|
Weighted average common stock outstanding, basic |
|
47,752,653 |
|
|
|
10,798,475 |
|
|
|
43,562,604 |
|
|
|
10,017,574 |
|
Basic earnings (loss) per share of common stock |
$ |
(0.20 |
) |
|
$ |
0.21 |
|
|
$ |
(0.57 |
) |
|
$ |
0.40 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP Diluted Earnings (Loss) Per Share |
|
|
|
|
|||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
GAAP diluted earnings (loss) per share: |
|
|
|
|
|
|
|
||||||||
Net income (loss) |
$ |
(9,509 |
) |
|
$ |
9,505 |
|
|
$ |
(24,256 |
) |
|
$ |
20,753 |
|
Less: Cumulative preferred dividends allocated to preferred stockholders |
|
— |
|
|
|
(1,466 |
) |
|
|
(558 |
) |
|
|
(5,685 |
) |
Net income (loss) attributable to common stockholders, diluted |
|
(9,509 |
) |
|
|
8,039 |
|
|
|
(24,814 |
) |
|
|
15,068 |
|
Reallocation of earnings to participating securities considering potentially dilutive securities |
|
— |
|
|
|
(4,719 |
) |
|
|
— |
|
|
|
(9,450 |
) |
Net income (loss) available to common stockholders |
$ |
(9,509 |
) |
|
$ |
3,320 |
|
|
$ |
(24,814 |
) |
|
$ |
5,618 |
|
Weighted average common stock outstanding |
|
47,752,653 |
|
|
|
10,798,475 |
|
|
|
43,562,604 |
|
|
|
10,017,574 |
|
Weighted average dilutive effect of stock options, restricted stock and ESPP |
|
— |
|
|
|
8,348,207 |
|
|
|
— |
|
|
|
6,169,575 |
|
Diluted weighted average common shares |
|
47,752,653 |
|
|
|
19,146,682 |
|
|
|
43,562,604 |
|
|
|
16,187,149 |
|
Diluted earnings (loss) per share of common stock |
$ |
(0.20 |
) |
|
$ |
0.17 |
|
|
$ |
(0.57 |
) |
|
$ |
0.35 |
|
|
|
|
|
|
|
|
|
Non-GAAP Earning (Loss) Per Share |
|||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||
Non-GAAP basic earnings (loss) per share: |
|
|
|
|
|
|
|
||||||
Net income (loss) available to common stockholders |
$ |
(9,509 |
) |
|
$ |
2,284 |
|
$ |
(24,814 |
) |
|
$ |
4,053 |
Add: Cumulative preferred dividends allocated to preferred stockholders |
|
— |
|
|
|
1,466 |
|
|
558 |
|
|
|
5,685 |
Add: Stock based compensation |
|
7,855 |
|
|
|
1,476 |
|
|
25,650 |
|
|
|
2,929 |
Add: Income available to participating securities |
|
— |
|
|
|
5,755 |
|
|
— |
|
|
|
11,015 |
Non-GAAP earnings (loss) attributable to common stockholders, basic and diluted |
$ |
(1,654 |
) |
|
$ |
10,981 |
|
$ |
1,394 |
|
|
$ |
23,682 |
Non-GAAP weighted-average shares used to compute non-GAAP earnings (loss) per share, basic |
|
47,752,653 |
|
|
|
10,798,475 |
|
|
43,562,604 |
|
|
|
10,017,574 |
Non-GAAP weighted-average shares used to compute non-GAAP earnings (loss) per share, diluted |
|
47,752,653 |
|
|
|
19,146,682 |
|
|
51,503,021 |
|
|
|
16,187,149 |
Non-GAAP earnings per share of common stock: |
|
|
|
|
|
|
|
||||||
Non-GAAP earnings (loss) per share, basic |
$ |
(0.03 |
) |
|
$ |
1.02 |
|
$ |
0.03 |
|
|
$ |
2.36 |
Non-GAAP earnings (loss) per share, diluted |
$ |
(0.03 |
) |
|
$ |
0.57 |
|
$ |
0.03 |
|
|
$ |
1.46 |
|
|||||||||||||||
Reconciliation of GAAP Cash Flow from Operating Activities to Free Cash Flow |
|||||||||||||||
(in thousands) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Net cash (used in) provided by operating activities: |
$ |
(4,492 |
) |
|
$ |
10,703 |
|
|
$ |
5,189 |
|
|
$ |
37,542 |
|
Less: Purchases of property and equipment |
|
(1,124 |
) |
|
|
(356 |
) |
|
|
(3,564 |
) |
|
|
(1,030 |
) |
Free cash flow |
$ |
(5,616 |
) |
|
$ |
10,347 |
|
|
$ |
1,625 |
|
|
$ |
36,512 |
|
|
|||||||||||||||
Revenue |
|||||||||||||||
(in thousands) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Digital Engagement Platform |
|
|
|
|
|
|
|
||||||||
Subscription and other platform |
$ |
44,988 |
|
$ |
41,204 |
|
$ |
175,777 |
|
$ |
121,214 |
||||
Professional services |
|
7,036 |
|
|
|
11,878 |
|
|
|
27,702 |
|
|
|
33,583 |
|
Total digital experience platform |
$ |
52,024 |
|
|
$ |
53,082 |
|
|
$ |
203,479 |
|
|
$ |
154,797 |
|
Legacy |
|
|
|
|
|
|
|
||||||||
Subscription and other platform |
$ |
— |
|
|
$ |
47 |
|
|
$ |
99 |
|
|
$ |
1,416 |
|
Professional services |
|
10 |
|
|
|
157 |
|
|
|
35 |
|
|
|
728 |
|
Total legacy revenue |
$ |
10 |
|
|
$ |
204 |
|
|
$ |
134 |
|
|
$ |
2,144 |
|
Revenue |
|
|
|
|
|
|
|
||||||||
Subscription and other platform |
$ |
44,988 |
|
|
$ |
41,251 |
|
|
$ |
175,876 |
|
|
$ |
122,630 |
|
Professional services |
|
7,046 |
|
|
|
12,035 |
|
|
|
27,737 |
|
|
|
34,311 |
|
Total revenue |
$ |
52,034 |
|
|
$ |
53,286 |
|
|
$ |
203,613 |
|
|
$ |
156,941 |
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220225005513/en/
Media Contact:
press@on24.com
Investor Contact:
investorrelations@on24.com
Source:
FAQ
What were ON24's total revenue and ARR for Q4 2021?
How did ON24's subscription revenue change in Q4 2021?
What is ON24's financial outlook for the full year 2022?