Simulations Plus Reports Fourth Quarter and Full Fiscal Year 2022 Financial Results
Simulations Plus, a leader in pharmaceutical modeling software, reported a 16% revenue increase year-over-year to $53.9 million for FY 2022. Diluted earnings per share rose 28% to $0.60. Q4 revenue surged 19% to $11.7 million, driven by a 30% increase in services revenue, while gross margin improved to 77%. For FY 2023, the company projects a revenue between $59.3 million and $62.0 million, signaling expected growth of 10% to 15%.
- Revenue increased 16% year-over-year to $53.9 million.
- Diluted EPS rose 28% to $0.60.
- Gross profit increased 20% to $43.1 million with a gross margin of 80%.
- Q4 services revenue increased 30%, indicating strong service demand.
- Anticipated lower-than-normal first fiscal-quarter revenue growth due to shifts in renewal patterns.
- Increased operating expenses expected in fiscal 2023 due to investments in employee growth and retention.
Fiscal 2022 revenue increased
Diluted earnings per share increased
Provides Fiscal 2023 guidance for total revenue of
“Simulations Plus delivered a strong fourth quarter, resulting in full-year revenue growth above our guidance, which, when combined with a heavy software mix and operating leverage, led to gross margin expansion and higher income and adjusted EBITDA growth rates,” said Shawn O’Connor, chief executive officer of
Fourth Quarter Fiscal 2022 Financial Highlights (compared with the corresponding period last fiscal year):
-
Total revenue increased
19% to ;$11.7 million -
Software revenue increased
10% to , representing$5.9 million 50% of total revenue; -
Services revenue increased
30% to , representing$5.8 million 50% of total revenue; -
Gross profit increased
28% to ; gross margin was$9.1 million 77% ; -
Net income of
, or$1.0 million per diluted share, compared to net income of$0.05 , or$0.3 million per diluted share;$0.01 -
Adjusted EBITDA of
, representing$2.3 million 20% of total revenue.
Full Year Financial Highlights (compared with the corresponding period last fiscal year):
-
Total revenue increased
16% to ;$53.9 million -
Software revenue increased
18% to , representing$32.6 million 61% of total revenue; -
Services revenue increased
13% to , representing$21.3 million 39% of total revenue; -
Gross profit increased
20% to ; gross margin was$43.1 million 80% ; -
Net income of
, or$12.5 million per diluted share, compared to$0.60 or$9.8 million per diluted share;$0.47 -
Adjusted EBITDA of
, representing$21.0 million 39% of total revenue.
Fiscal 2023 Guidance and Commentary |
||||
Fiscal 2022
|
Fiscal 2023
|
Increase |
||
Revenue |
|
|
10 |
|
Software mix |
|
60 |
- |
|
Services mix |
|
35 |
- |
|
Diluted earnings per share |
|
|
5 |
“Our expected revenue growth rate for fiscal 2023 is in line with our long-term organic growth rate target of 10
“From a cost perspective, we are seeing a competitive market for modeling and simulation professionals, and accordingly, we expect to invest in employee growth, recruiting and retention,” concluded Mr. O’Connor. “The net impact of these investments is expected to be increased operating expense levels in fiscal 2023 as we digest these incremental costs. However, over the medium to long-term, we expect to see a return to higher levels of operating leverage and margins as we deliver on our long-term organic revenue growth targets of 10
Environmental, Social, and Governance
We focus our Environmental, Social, and Governance (ESG) efforts where we can have the most positive impact. To learn more about our latest initiatives and priorities, please visit our website to read our ESG Report.
Webcast and Conference Call Details
Shawn O’Connor, chief executive officer, and
Non-GAAP Definition
Adjusted EBITDA is defined as earnings (loss) before interest, taxes, depreciation and amortization, stock-based compensation, and any acquisition or financial transaction-related expenses. Adjusted EBITDA represents a measure that we believe is customarily used by investors and analysts to evaluate the financial performance of companies in addition to the GAAP measures that we present. Our management also believes that Adjusted EBITDA is useful in evaluating our core operating results. However, Adjusted EBITDA is not a measure of financial performance under accounting principles generally accepted in
About
Serving clients worldwide for more than 25 years,
Forward-Looking Statements
Except for historical information, the matters discussed in this press release are forward-looking statements that involve risks and uncertainties. Words like “believe,” “expect,” and “anticipate” mean that these are our best estimates as of this writing, but there can be no assurances that expected or anticipated results or events will actually take place, so our actual future results could differ significantly from those statements. Factors that could cause or contribute to such differences include, but are not limited to: our ability to maintain our competitive advantages, acceptance of new software and improved versions of our existing software by our customers, the general economics of the pharmaceutical industry, our ability to finance growth, our ability to continue to attract and retain highly qualified technical staff, our ability to identify and close acquisitions on terms favorable to the company, and a sustainable market. Further information on our risk factors is contained in our quarterly and annual reports and filed with the
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME | ||||||||||||
|
|
Years Ended |
||||||||||
(in thousands, except per common share amounts) |
|
2022 |
|
2021 |
|
2020 |
||||||
Revenues |
|
|
|
|
|
|
||||||
Software |
|
$ |
32,642 |
|
|
$ |
27,670 |
|
|
$ |
21,587 |
|
Services |
|
|
21,264 |
|
|
|
18,796 |
|
|
|
20,002 |
|
Total revenues |
|
|
53,906 |
|
|
|
46,466 |
|
|
|
41,589 |
|
Cost of revenues |
|
|
|
|
|
|
||||||
Software |
|
|
3,060 |
|
|
|
3,235 |
|
|
|
2,883 |
|
Services |
|
|
7,762 |
|
|
|
7,365 |
|
|
|
7,766 |
|
Total cost of revenues |
|
|
10,822 |
|
|
|
10,600 |
|
|
|
10,649 |
|
Gross profit |
|
|
43,084 |
|
|
|
35,866 |
|
|
|
30,940 |
|
Operating expenses |
|
|
|
|
|
|
||||||
Research and development |
|
|
3,208 |
|
|
|
4,047 |
|
|
|
2,975 |
|
Selling, general, and administrative |
|
|
24,965 |
|
|
|
20,566 |
|
|
|
16,360 |
|
Total operating expenses |
|
|
28,173 |
|
|
|
24,613 |
|
|
|
19,335 |
|
|
|
|
|
|
|
|
||||||
Income from operations |
|
|
14,911 |
|
|
|
11,253 |
|
|
|
11,605 |
|
|
|
|
|
|
|
|
||||||
Other income (expense), net |
|
|
204 |
|
|
|
(168 |
) |
|
|
(218 |
) |
|
|
|
|
|
|
|
||||||
Income before income taxes |
|
|
15,115 |
|
|
|
11,085 |
|
|
|
11,387 |
|
Provision for income taxes |
|
|
(2,632 |
) |
|
|
(1,303 |
) |
|
|
(2,055 |
) |
Net Income |
|
$ |
12,483 |
|
|
$ |
9,782 |
|
|
$ |
9,332 |
|
|
|
|
|
|
|
|
||||||
Earnings per share |
|
|
|
|
|
|
||||||
Basic |
|
$ |
0.62 |
|
|
$ |
0.49 |
|
|
$ |
0.52 |
|
Diluted |
|
$ |
0.60 |
|
|
$ |
0.47 |
|
|
$ |
0.50 |
|
|
|
|
|
|
|
|
||||||
Weighted-average common shares outstanding |
|
|
|
|
|
|
||||||
Basic |
|
|
20,196 |
|
|
|
20,045 |
|
|
|
17,819 |
|
Diluted |
|
|
20,749 |
|
|
|
20,743 |
|
|
|
18,538 |
|
|
|
|
|
|
|
|
||||||
Other comprehensive (loss) income, net of tax |
|
|
|
|
|
|
||||||
Foreign currency translation adjustments |
|
|
(265 |
) |
|
|
(101 |
) |
|
|
58 |
|
Comprehensive income |
|
$ |
12,218 |
|
|
$ |
9,681 |
|
|
$ |
9,390 |
|
|
||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||
|
|
|||||||
(in thousands, except share and per share amounts) |
|
2022 |
|
2021 |
||||
ASSETS |
|
|
|
|
||||
Current assets |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
51,567 |
|
|
$ |
36,984 |
|
Accounts receivable, net of allowance for doubtful accounts of |
|
|
13,787 |
|
|
|
9,851 |
|
Prepaid income taxes |
|
|
1,391 |
|
|
|
1,012 |
|
Prepaid expenses and other current assets |
|
|
3,377 |
|
|
|
4,846 |
|
Short-term investments |
|
|
76,668 |
|
|
|
86,620 |
|
Total current assets |
|
|
146,790 |
|
|
|
139,313 |
|
Long-term assets |
|
|
|
|
||||
Capitalized computer software development costs, net of accumulated amortization of |
|
|
9,563 |
|
|
|
7,646 |
|
Property and equipment, net |
|
|
632 |
|
|
|
1,838 |
|
Operating lease right-of-use assets |
|
|
1,420 |
|
|
|
1,276 |
|
Intellectual property, net of accumulated amortization of |
|
|
9,057 |
|
|
|
10,469 |
|
Other intangible assets, net of accumulated amortization of |
|
|
7,560 |
|
|
|
6,464 |
|
|
|
|
12,921 |
|
|
|
12,921 |
|
Other assets |
|
|
439 |
|
|
|
51 |
|
Total assets |
|
$ |
188,382 |
|
|
$ |
179,978 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
||||
Current liabilities |
|
|
|
|
||||
Accounts payable |
|
$ |
225 |
|
|
$ |
387 |
|
Accrued compensation |
|
|
3,254 |
|
|
|
3,185 |
|
Accrued expenses |
|
|
931 |
|
|
|
2,419 |
|
Contracts payable |
|
|
— |
|
|
|
4,550 |
|
Operating lease liability - current portion |
|
|
461 |
|
|
|
382 |
|
Deferred revenue |
|
|
2,864 |
|
|
|
651 |
|
Total current liabilities |
|
|
7,735 |
|
|
|
11,574 |
|
Long-term liabilities |
|
|
|
|
||||
Deferred income taxes, net |
|
|
1,456 |
|
|
|
1,726 |
|
Operating lease liability |
|
|
943 |
|
|
|
896 |
|
Total liabilities |
|
|
10,134 |
|
|
|
14,196 |
|
Commitments and contingencies |
|
|
— |
|
|
|
— |
|
Shareholders' equity |
|
|
|
|
||||
Preferred stock, |
|
$ |
— |
|
|
$ |
— |
|
Common stock, |
|
|
138,512 |
|
|
|
133,418 |
|
Retained earnings |
|
|
40,044 |
|
|
|
32,407 |
|
Accumulated other comprehensive loss |
|
|
(308 |
) |
|
|
(43 |
) |
Total shareholders' equity |
|
|
178,248 |
|
|
|
165,782 |
|
Total liabilities and shareholders' equity |
|
$ |
188,382 |
|
|
$ |
179,978 |
|
|
|||||||||||||||||||||||||||||||||||||||||||||
Trended Financial Information* |
|||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||||||||||||||||||||
(in millions except earnings per share amounts) |
|
2021 |
|
2022 |
|
2021 |
|
2022 |
|||||||||||||||||||||||||||||||||||||
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
FY |
|
FY |
||||||||||||||||||||||||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Software |
|
$ |
6.2 |
|
|
$ |
7.8 |
|
|
$ |
8.3 |
|
|
$ |
5.4 |
|
|
$ |
7.4 |
|
|
$ |
9.8 |
|
|
$ |
9.6 |
|
|
$ |
5.9 |
|
|
$ |
27.7 |
|
|
$ |
32.7 |
|
|||||
Services |
|
|
4.5 |
|
|
|
5.3 |
|
|
|
4.4 |
|
|
|
4.4 |
|
|
|
5.0 |
|
|
|
5.0 |
|
|
|
5.3 |
|
|
|
5.8 |
|
|
|
18.8 |
|
|
|
21.2 |
|
|||||
Total |
|
$ |
10.7 |
|
|
$ |
13.1 |
|
|
$ |
12.8 |
|
$ |
9.8 |
|
|
$ |
12.4 |
|
|
$ |
14.8 |
|
|
$ |
15.0 |
|
|
$ |
11.7 |
|
|
$ |
46.5 |
|
|
$ |
53.9 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Gross Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Software |
|
|
86.9 |
% |
|
|
89.0 |
% |
|
|
90.0 |
% |
|
|
85.0 |
% |
|
|
90.0 |
% |
|
|
92.0 |
% |
|
|
92.4 |
% |
|
|
86.1 |
% |
|
|
88.0 |
% |
|
|
90.6 |
% |
|||||
Services |
|
|
63.9 |
% |
|
|
61.0 |
% |
|
|
63.0 |
% |
|
|
55.0 |
% |
|
|
60.0 |
% |
|
|
59.3 |
% |
|
|
65.6 |
% |
|
|
68.2 |
% |
|
|
61.0 |
% |
|
|
63.5 |
% |
|||||
Total |
|
|
77.3 |
% |
|
|
77.9 |
% |
|
|
80.7 |
% |
|
|
71.7 |
% |
|
|
77.8 |
% |
|
|
80.9 |
% |
|
|
82.9 |
% |
|
|
77.2 |
% |
|
|
77.2 |
% |
|
|
79.9 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Income from operations |
|
$ |
3.1 |
|
|
$ |
3.5 |
|
|
$ |
4.5 |
|
|
$ |
0.2 |
|
|
$ |
3.8 |
|
|
$ |
5.5 |
|
|
$ |
4.9 |
|
|
$ |
0.7 |
|
|
$ |
11.3 |
|
|
$ |
14.9 |
|
|||||
Operating Margin |
|
|
28.5 |
% |
|
|
26.6 |
% |
|
|
35.6 |
% |
|
|
1.8 |
% |
|
|
30.6 |
% |
|
|
37.0 |
% |
|
|
33.1 |
% |
|
|
5.9 |
% |
|
|
24.2 |
% |
|
|
27.7 |
% |
|||||
Net Income |
|
$ |
2.5 |
|
|
$ |
3.2 |
|
|
$ |
3.8 |
|
|
$ |
0.3 |
|
|
$ |
3.0 |
|
|
$ |
4.4 |
|
|
$ |
4.1 |
|
|
$ |
1.0 |
|
|
$ |
9.8 |
|
|
$ |
12.5 |
|
|||||
Diluted Earnings Per Share |
|
$ |
0.12 |
|
|
$ |
0.15 |
|
|
$ |
0.18 |
|
|
$ |
0.01 |
|
|
$ |
0.15 |
|
|
$ |
0.21 |
|
|
$ |
0.20 |
|
|
$ |
0.05 |
|
|
$ |
0.47 |
|
|
$ |
0.60 |
|
|||||
Adjusted EBITDA |
|
$ |
4.3 |
|
|
$ |
5.0 |
|
|
$ |
5.9 |
|
|
$ |
1.7 |
|
|
$ |
5.3 |
|
|
$ |
7.2 |
|
|
$ |
6.3 |
|
|
$ |
2.3 |
|
|
$ |
16.9 |
|
|
$ |
21.0 |
|
|||||
Cash Flow from Operations |
|
$ |
5.3 |
|
|
$ |
1.3 |
|
|
$ |
4.3 |
|
|
$ |
8.3 |
|
|
$ |
3.6 |
|
|
$ |
2.6 |
|
|
$ |
3.8 |
|
|
$ |
7.9 |
|
|
$ |
19.2 |
|
|
$ |
17.9 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Revenue Breakdown by Region |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
|
|
$ |
7.1 |
|
|
$ |
8.7 |
|
|
$ |
9.7 |
|
|
$ |
7.1 |
|
|
$ |
8.5 |
|
|
$ |
9.7 |
|
|
$ |
11.2 |
|
|
$ |
8.4 |
|
|
$ |
32.5 |
|
|
$ |
37.7 |
|
|||||
EMEA |
|
|
2.5 |
|
|
|
3.1 |
|
|
|
1.5 |
|
|
|
0.9 |
|
|
|
3.0 |
|
|
|
3.7 |
|
|
|
1.9 |
|
|
|
1.7 |
|
|
|
7.9 |
|
|
|
10.4 |
|
|||||
|
|
|
1.1 |
|
|
|
1.4 |
|
|
|
1.7 |
|
|
|
1.8 |
|
|
|
0.9 |
|
|
|
1.4 |
|
|
|
1.9 |
|
|
|
1.6 |
|
|
|
6.0 |
|
|
|
5.8 |
|
|||||
Total |
|
$ |
10.7 |
|
|
$ |
13.1 |
|
|
$ |
12.8 |
|
|
$ |
9.8 |
|
|
$ |
12.4 |
|
|
$ |
14.8 |
|
|
$ |
15.0 |
|
|
$ |
11.7 |
|
|
$ |
46.6 |
|
|
$ |
53.9 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Software Performance Metrics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Average Revenue per Customer (in 000s) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Commercial |
|
$ |
74.0 |
|
|
$ |
84.0 |
|
|
$ |
98.0 |
|
|
$ |
65.0 |
|
|
$ |
71.0 |
|
|
$ |
101.0 |
|
|
$ |
95.0 |
|
|
$ |
65.0 |
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Services Performance Metrics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Backlog |
|
$ |
12.0 |
|
|
$ |
11.2 |
|
|
$ |
12.4 |
|
|
$ |
13.0 |
|
|
$ |
15.4 |
|
|
$ |
17.0 |
|
|
$ |
16.7 |
|
|
$ |
15.9 |
|
|
|
|
|
|||||||||
*Numbers may not add due to rounding |
|
||||||||||||||||||||||||||||||||||||||
Reconciliation of Adjusted EBITDA to Net Income* |
||||||||||||||||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||||||||||||||||
|
2021 |
|
2022 |
|
2021 |
|
2022 |
|||||||||||||||||||||||||||||||
(in millions) |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
FY |
|
FY |
||||||||||||||||||
Net Income |
|
$ |
2.5 |
|
|
$ |
3.2 |
|
$ |
3.8 |
|
$ |
0.3 |
|
|
$ |
3.0 |
|
|
$ |
4.4 |
|
|
$ |
4.1 |
|
|
$ |
1.0 |
|
|
$ |
9.8 |
|
|
$ |
12.5 |
|
Excluding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Interest income and expense, net |
|
|
(0.1 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(0.1 |
) |
|
|
(0.1 |
) |
|
|
(0.1 |
) |
|
|
(0.4 |
) |
|
|
(0.2 |
) |
|
|
(0.7 |
) |
Provision for income taxes |
|
|
0.5 |
|
|
|
0.2 |
|
|
0.7 |
|
|
(0.1 |
) |
|
|
0.8 |
|
|
|
1.1 |
|
|
|
0.7 |
|
|
|
(0.1 |
) |
|
|
1.3 |
|
|
|
2.6 |
|
Depreciation and amortization |
|
|
0.9 |
|
|
|
0.9 |
|
|
0.9 |
|
|
1.0 |
|
|
|
0.8 |
|
|
|
1.0 |
|
|
|
0.9 |
|
|
|
0.9 |
|
|
|
3.6 |
|
|
|
3.6 |
|
Stock-based compensation |
|
|
0.5 |
|
|
|
0.7 |
|
|
0.6 |
|
|
0.6 |
|
|
|
0.6 |
|
|
|
0.7 |
|
|
|
0.7 |
|
|
|
0.7 |
|
|
|
2.4 |
|
|
|
2.7 |
|
Mergers & Acquisitions expense |
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.3 |
|
|
|
— |
|
|
|
0.3 |
|
Adjusted EBITDA |
|
$ |
4.3 |
|
|
$ |
5.0 |
|
$ |
5.9 |
|
$ |
1.7 |
|
|
$ |
5.3 |
|
|
$ |
7.2 |
|
|
$ |
6.3 |
|
|
$ |
2.3 |
|
|
$ |
16.9 |
|
|
$ |
21.0 |
|
*Numbers may not add due to rounding |
View source version on businesswire.com: https://www.businesswire.com/news/home/20221026005438/en/
Investor Relations Contacts:
Simulations Plus Investor Relations
661-723-7723
renee.bouche@simulations-plus.com
Hayden IR
346-396-8696
brian@haydenir.com
Source:
FAQ
What were Simulations Plus' Q4 2022 financial results?
What is the revenue guidance for Simulations Plus in FY 2023?
How did Simulations Plus' earnings per share change in FY 2022?