SAN JOSE, Calif.--(BUSINESS WIRE)--Vocera Communications, Inc. (NYSE: VCRA), a recognized leader in clinical communication and workflow solutions, today reported total revenue of $42.7 million for the second quarter of 2018, an increase of 8% compared to revenue of $39.7 million in the second quarter of 2017.
“The completeness of our unique solution remains a strong differentiator for us,” said Brent Lang, President and Chief Executive Officer of Vocera. “We closed several large customer wins, and our cross-selling efforts are succeeding. We booked four deals each over $2 million dollars, with strong momentum in the Federal space.”
Second quarter of 2018 financial highlights include:
- Total revenue of $42.7 million, up 8% year-over-year
- GAAP net loss per share of $(0.12); non-GAAP net income per share of $0.09
- GAAP net loss of $(3.6) million; Adjusted EBITDA of $3.5 million
- Deferred revenue of $53.4 million as of June 30, 2018
- Cash, cash equivalents and short-term investments of $206.3 million as of June 30, 2018
Second Quarter 2018 Results
Total revenue for the second quarter of 2018 was $42.7 million, compared to $39.7 million in the second quarter of 2017.
| (in thousands) | Three months ended June 30, | ||||||||||
| 2018 | 2017 | % change | |||||||||
| Product revenue | |||||||||||
| Device | $ | 15,049 | $ | 14,990 | 0.4 | % | |||||
| Software | 6,775 | 6,002 | 12.9 | ||||||||
| Total product | $ | 21,824 | $ | 20,992 | 4.0 | % | |||||
| Service revenue | |||||||||||
| Maintenance and support | $ | 15,505 | $ | 12,670 | 22.4 | % | |||||
| Professional services and training | 5,357 | 5,996 | (10.7 | ) | |||||||
| Total service | 20,862 | 18,666 | 11.8 | ||||||||
| Total revenue | $ | 42,686 | $ | 39,658 | 7.6 | % | |||||
GAAP gross margin for the second quarter of 2018 was 60.1%, compared to 57.7% in the second quarter of 2017.
| Three months ended June 30, | ||||||
| 2018 | 2017 | |||||
| Gross margin | ||||||
| Product | 69.4 | % | 67.6 | % | ||
| Service | 50.4 | 46.6 | ||||
| Total gross margin | 60.1 | % | 57.7 | % | ||
| Non-GAAP gross margin | ||||||
| Product | 72.9 | % | 72.0 | % | ||
| Service | 54.6 | 51.0 | ||||
| Total non-GAAP gross margin | 64.0 | % | 62.1 | % | ||
GAAP net loss for the second quarter of 2018 was $(3.6) million, or $(0.12) per share, compared to $(6.0) million, or $(0.21) per share in the second quarter of 2017.
| Three months ended June 30, | ||||||||
| (in thousands except per share amounts) | 2018 | 2017 | ||||||
| Net income (loss) | $ | (3,554 | ) | $ | (6,012 | ) | ||
| Net income (loss) per share | $ | (0.12 | ) | $ | (0.21 | ) | ||
| Non-GAAP net income | $ | 2,779 | $ | 444 | ||||
| Non-GAAP net income per share | $ | 0.09 | $ | 0.02 | ||||
| Adjusted EBITDA | $ | 3,473 | $ | 1,434 | ||||
Deferred revenue at June 30, 2018, was $53.4 million compared to $55.2 million at December 31, 2017. Cash equivalents and short-term investments were $206.3 million at June 30, 2018 and $81.2 million at December 31, 2017. In May 2018, the Company issued $143.8 million of convertible senior notes. The net proceeds, after the purchase of the capped call and debt issuance costs, were $130.0 million.
Full Year and Third Quarter 2018 Guidance
For the full-year 2018, the Company expects revenue between $175.0 million and $183.0 million and a GAAP loss per share between $(0.65) and $(0.42). The Company expects non-GAAP net income per share to be between $0.24 and $0.43 and non-GAAP Adjusted EBITDA to be between $14.0 million and $20.0 million.
For the third quarter of 2018, the Company expects revenue between $43.0 million and $47.0 million and a GAAP loss per share between $(0.21) and $(0.11). The Company expects non-GAAP net loss per share to be between $0.03 and $0.11 and non-GAAP Adjusted EBITDA to be between $3.5 million and $6.0 million.
Net income and earnings per share guidance for both the full-year and the third quarter of 2018 reflect the impact of the convertible senior notes.
| (in millions except per share amounts) | Q3’18 | FY’18 | ||||||||||||||
| Low | High | Low | High | |||||||||||||
| Revenue | $ | 43.0 | $ | 47.0 | $ | 175.0 | $ | 183.0 | ||||||||
| Loss per share | $ | (0.21 | ) | $ | (0.11 | ) | $ | (0.65 | ) | $ | (0.42 | ) | ||||
| Diluted non-GAAP net income (loss) per share | $ | 0.03 | $ | 0.11 | $ | 0.24 | $ | 0.43 | ||||||||
| Adjusted EBITDA | $ | 3.5 | $ | 6.0 | $ | 14.0 | $ | 20.0 | ||||||||
Certain amounts in our release may not re-compute due to rounding. A reconciliation of non-GAAP to GAAP financial measures, and third quarter and full-year guidance, are included in the financial schedules. The Company’s re-cast financial statements for 2017 and 2016 are included in the Company’s accompanying financial schedules.
Conference Call Information
Vocera Communications will host a conference call at 5 p.m. ET (2 p.m. PT) today, July 26, 2018, to discuss the Company’s results.
Investors may access a free, live webcast of the call through the Investors section of the Company’s website at investors.vocera.com.
The call also can be accessed by dialing 833-238-7944, or 647-689-4192 for international callers, and using the access code 9489401.
A webcast replay of the call will be archived at investors.vocera.com.
Forward-Looking Statements
Statements in this press release that are not strictly historical in nature are forward-looking statements within the meaning of the U.S. federal securities laws, including our expected operating results for the third quarter and full year 2018. These forward-looking statements are based on limited information currently available to us and our management's expectations, which are inherently subject to change and involve a number of risks and uncertainties.
Actual events or results may differ materially from those in any forward-looking statement due to various factors, including but not limited to, changes in regulations in the U.S. and other countries; the effects on government and commercial hospital customers of the federal budget and budgetary uncertainty; changes in healthcare insurance coverage and consumers’ utilization of healthcare and hospital services; our ability to achieve and maintain profitability; the demand for our various solutions in the healthcare and other markets; our lengthy and unpredictable sales cycle; our ability to offer high-quality services and support for our solutions; our ability to achieve anticipated strategic or financial benefits from our acquisitions; our ability to acquire the sole and limited source hardware and software components of our solutions; our ability to obtain the required capacity and product quality from our contract manufacturer; our ability to develop and introduce new solutions and features to existing solutions and to manage our growth; the impact of tax law reform on us or our customers; and the other factors described in our most recently filed Quarterly Report on Form 10-Q, as well as our other filings with the Securities and Exchange Commission (SEC). Our filings with the SEC are available on the Investors section of the Company’s web site at www.vocera.com. The financial and other information contained in this press release should be read in conjunction with the financial statements and notes thereto included in our filings with the SEC. Our operating results for any historical period, including the second quarter of 2018, are not necessarily indicative of our operating results for any future periods. This press release speaks only as of its date. We assume no obligation to update the information in this press release, to revise any forward-looking statements, or to update the reasons actual events or results could differ materially from those anticipated in forward-looking statements.
Use of Non-GAAP Financial Information
This press release contains financial measures that are not calculated in accordance with U.S. generally accepted accounting principles (GAAP). Our management evaluates the Company’s results and makes operating decisions using various GAAP and non-GAAP measures. In addition to our GAAP results, we also consider non-GAAP gross margin, non-GAAP gross margin for products and for services, non-GAAP net income/(loss), non-GAAP income/(loss) per diluted share and non-GAAP operating expenses. We also present Adjusted EBITDA, a non-GAAP measure that we reconcile to net income/(loss). These non-GAAP measures should not be considered as a substitute for the corresponding financial measure derived in accordance with GAAP. We present the non-GAAP measures because we consider them to be important supplemental information for our investors for analyzing our performance, core operating results and trends. Investors are encouraged to review the reconciliation of non-GAAP financial measures to their most directly comparable GAAP measures included with this press release.
Our non-GAAP gross margins, non-GAAP net income/(loss), non-GAAP earnings/(loss) per diluted share, non-GAAP operating expenses, and Adjusted EBITDA are exclusive of certain items to facilitate management’s review of the comparability of our core operating results on a period to period basis because such items are not related to our ongoing core operating results as viewed by management. We define our “core operating results” as those revenues recorded in a particular period and the expenses incurred within that period that directly drive operating income in that period. Management uses these non-GAAP financial measures in making operating decisions because, in addition to meaningful supplemental information regarding operating performance, the measures give us a better understanding of how we should invest in research and development, fund infrastructure growth and evaluate the effectiveness of marketing strategies. In calculating the above non-GAAP results, management specifically adjusted for the following excluded items:
a) Stock-based compensation expense impact. We recognize equity plan-related compensation expenses, which represent the fair value of all share-based payments to employees, including grants of employee stock options and restricted stock units as non-GAAP adjustments in each period.
b) Amortization of acquired intangibles. We acquired certain companies in 2010, 2014 and 2016, and booked intangible assets related to these acquisitions. The amortization of these acquired intangible assets is excluded from non-GAAP net income because it is not related to ongoing controllable management decisions and because it is non-cash in nature.
c) Acquisition related expenses. In addition to the amortization of acquired intangibles mentioned above, we also adjust for certain acquisition-related expenses that we may incur including (i) professional service fees and (ii) transition costs. Professional service fees include third party costs related to the acquisition, such as due diligence costs, accounting fees, legal fees, valuation services and commissions, if any. Transition costs include retention payments, transitional employee costs and earn-out payments (including amounts relating to the distribution of purchase consideration among the selling equity holders) treated as compensation expense. We consider such costs and adjustments as highly variable in amount and frequency, being significantly impacted by the timing and size of any acquisitions. By excluding acquisition-related costs and adjustments from our non-GAAP measures, management can better focus on the organic continuing operations of our baseline and acquired businesses.
d) Restructuring costs. We exclude restructuring costs from non-GAAP measures because we do not regard these limited-term or one-time costs as reflective of normal costs we incur to operate our business. These are defined in U.S. GAAP to include one-time employee termination benefits, contract termination costs, and other associated costs, with respect to exit or disposal activities.
Management adjusts for the above items because management believes that, in general, these items possess one or more of the following characteristics: their magnitude and timing is largely outside of Vocera’s control; they are unrelated to the ongoing operation of the business in the ordinary course; they are unusual and we do not expect them to occur in the ordinary course of business; or they are non-operational, or non-cash expenses involving stock award grants.
We believe that the presentation of these non-GAAP financial measures is warranted for several reasons:
1) Such non-GAAP financial measures provide an additional analytical tool for understanding our financial performance by excluding the impact of items which may obscure trends in the core operating results of the business;
2) These non-GAAP financial measures facilitate comparisons to the operating results of other companies commonly compared to us, which use similar financial measures to supplement their GAAP results, thus enhancing the perspective of investors who wish to utilize such comparisons in their analysis of our performance; and
3) These non-GAAP financial measures are employed by our management in their own evaluation of performance and are utilized in financial and operational decision making processes, such as budget planning and forecasting.
Set forth below are additional reasons why share-based compensation expense is excluded from our non-GAAP financial measures:
i) While share-based compensation constitutes one of our ongoing and recurring expenses, it is not an expense that requires cash settlement by us. We therefore exclude these charges for purposes of evaluating core operating results. Thus, our non-GAAP measurements are presented exclusive of stock-based compensation expense to assist management and investors in evaluating our core operating results.
ii) We present share-based payment compensation expense in our reconciliation of non-GAAP financial measures on a pre-tax basis because the exact tax differences related to the timing and deductibility of share-based compensation are dependent upon the trading price of our common stock and the timing and exercise by employees of their stock options. As a result of these timing and market uncertainties, the tax effect related to share-based compensation expense would be inconsistent in amount and frequency and is therefore excluded from our non-GAAP results.
As stated above, we present non-GAAP financial measures because we consider them to be important supplemental measures of performance. However, non-GAAP financial measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for our GAAP results. In the future, we expect to incur expenses similar to certain of the non-GAAP adjustments described above and expect to continue reporting non-GAAP financial measures excluding such items. Some of the limitations in relying on non-GAAP financial measures are:
- Our stock options, restricted stock units, and stock purchase plans are important components of incentive compensation arrangements and will be reflected as expenses in our GAAP results for the foreseeable future; and
- Other companies may calculate non-GAAP financial measures differently than us, limiting their usefulness as a comparative measure.
Pursuant to the requirements of SEC Regulation G, a detailed reconciliation between our non-GAAP and GAAP financial results is set forth in the financial tables referred to above, and linked to, this press release. Investors are advised to carefully review and consider this information strictly as a supplement to the GAAP results for the respective periods.
About Vocera:
The mission of Vocera Communications, Inc. is to simplify and improve the lives of healthcare professionals and patients, while enabling hospitals to enhance quality of care and operational efficiency. In 2000, when the company was founded, we began to forever change the way care teams communicate. Today, Vocera continues to offer the leading platform for clinical communication and workflow. More than 1,700 facilities worldwide, including nearly 1,500 hospitals and healthcare facilities, have selected our solutions for team members to text securely using smartphones or make calls with our hands-free, wearable Vocera Badge. Interoperability between Vocera and more than 140 clinical and operational systems helps reduce alarm fatigue, speed up staff response times, and improve patient care, safety and experience. In addition to healthcare, Vocera is at home in luxury hotels, aged care facilities, nuclear facilities, libraries, retail stores and more. Vocera makes a difference in any industry where workers are on the move and need to connect instantly with team members and access resources or information quickly. In 2017, Vocera made the list of Forbes 100 Most Trustworthy Companies in America.
Learn more at www.vocera.com, and follow @VoceraComm on Twitter.
The Vocera logo is a trademark of Vocera Communications, Inc. Vocera® is a trademark of Vocera Communications, Inc. registered in the United States and other jurisdictions. All other trademarks appearing in this release are the property of their respective owners.
|
Vocera Communications, Inc. Condensed Consolidated Statements of Operations (In Thousands, Except Per Share Amounts) (Unaudited) |
||||||||||||||||
| Three months ended June 30, | Six months ended June 30, | |||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| Revenue | ||||||||||||||||
| Product | $ | 21,824 | $ | 20,992 | $ | 42,911 | $ | 41,044 | ||||||||
| Service | 20,862 | 18,666 | 40,017 | 35,240 | ||||||||||||
| Total revenue | 42,686 | 39,658 | 82,928 | 76,284 | ||||||||||||
| Cost of revenue | ||||||||||||||||
| Product | 6,683 | 6,807 | 13,028 | 13,216 | ||||||||||||
| Service | 10,352 | 9,962 | 20,348 | 19,117 | ||||||||||||
| Total cost of revenue | 17,035 | 16,769 | 33,376 | 32,333 | ||||||||||||
| Gross profit | 25,651 | 22,889 | 49,552 | 43,951 | ||||||||||||
| Operating expenses | ||||||||||||||||
| Research and development | 7,323 | 7,371 | 14,637 | 14,300 | ||||||||||||
| Sales and marketing | 15,266 | 15,246 | 30,288 | 30,168 | ||||||||||||
| General and administrative | 6,176 | 5,984 | 12,535 | 11,679 | ||||||||||||
| Total operating expenses | 28,765 | 28,601 | 57,460 | 56,147 | ||||||||||||
| Income (loss) from operations | (3,114 | ) | (5,712 | ) | (7,908 | ) | (12,196 | ) | ||||||||
| Interest income | 530 | 128 | 745 | 233 | ||||||||||||
| Interest expense | (997 | ) | — | (997 | ) | — | ||||||||||
| Other income (expense), net | (528 | ) | (67 | ) | (807 | ) | 42 | |||||||||
| Loss before income taxes | (4,109 | ) | (5,651 | ) | (8,967 | ) | (11,921 | ) | ||||||||
| Benefit from (provision for) income taxes | 555 | (361 | ) | 643 | (741 | ) | ||||||||||
| Net loss | $ | (3,554 | ) | $ | (6,012 | ) | $ | (8,324 | ) | $ | (12,662 | ) | ||||
| Net loss per share | ||||||||||||||||
| Basic | $ | (0.12 | ) | $ | (0.21 | ) | $ | (0.28 | ) | $ | (0.45 | ) | ||||
| Diluted | $ | (0.12 | ) | $ | (0.21 | ) | $ | (0.28 | ) | $ | (0.45 | ) | ||||
| Weighted average shares used to compute net loss per share | ||||||||||||||||
| Basic | 29,867 | 28,422 | 29,673 | 28,088 | ||||||||||||
| Diluted | 29,867 | 28,422 | 29,673 | 28,088 | ||||||||||||
|
Vocera Communications, Inc. Condensed Consolidated Balance Sheets (In Thousands) (Unaudited) |
|||||||
|
June 30, 2018 |
December 31, 2017 |
||||||
| Assets | |||||||
| Current assets | |||||||
| Cash and cash equivalents | $ | 27,480 | $ | 28,726 | |||
| Short-term investments | 178,825 | 52,507 | |||||
| Accounts receivable, net of allowance | 33,489 | 35,105 | |||||
| Other receivables | 1,518 | 1,331 | |||||
| Inventories | 3,923 | 2,815 | |||||
| Prepaid expenses and other current assets | 3,648 | 3,957 | |||||
| Total current assets | 248,883 | 124,441 | |||||
| Property and equipment, net | 6,980 | 5,751 | |||||
| Intangible assets, net | 11,273 | 13,567 | |||||
| Goodwill | 49,246 | 49,246 | |||||
| Deferred commissions | 9,329 | 10,301 | |||||
| Other long-term assets | 1,304 | 1,667 | |||||
| Total assets | $ | 327,015 | $ | 204,973 | |||
| Liabilities and stockholders' equity | |||||||
| Current liabilities | |||||||
| Accounts payable | $ | 3,302 | $ | 2,678 | |||
| Accrued payroll and other current liabilities | 11,569 | 14,689 | |||||
| Deferred revenue, current | 40,003 | 40,734 | |||||
| Total current liabilities | 54,874 | 58,101 | |||||
| Deferred revenue, long-term | 13,405 | 14,417 | |||||
| Convertible senior notes, net | 107,374 | — | |||||
| Other long-term liabilities | 2,930 | 4,455 | |||||
| Total liabilities | 178,583 | 76,973 | |||||
| Stockholders' equity | 148,432 | 128,000 | |||||
| Total liabilities and stockholders’ equity | $ | 327,015 | $ | 204,973 | |||
|
|
Vocera Communications, Inc. |
||||||||||||||||||||||
|
|
Three months ended June 30, 2018 |
||||||||||||||||||||||
| Stock | Intangible | Acquisition | |||||||||||||||||||||
| (In thousands) | GAAP | compensation | amortization | related | Total | Non-GAAP | |||||||||||||||||
| 2018 | expense (a) | (b) | expense (c) | adjustments | 2018 | ||||||||||||||||||
| Reconciliation of GAAP Gross Profit to Non-GAAP Gross Profit (Unaudited) | |||||||||||||||||||||||
| Revenue | |||||||||||||||||||||||
| Product | $ | 21,824 | $ | — | $ | — | $ | — | $ | — | $ | 21,824 | |||||||||||
| Service | 20,862 | — | — | — | — | 20,862 | |||||||||||||||||
| Total revenue | 42,686 | — | — | — | — | 42,686 | |||||||||||||||||
| Cost of revenue | |||||||||||||||||||||||
| Product | 6,683 | 139 | 626 | — | 765 | 5,918 | |||||||||||||||||
| Service | 10,352 | 827 | — | 60 | 887 | 9,465 | |||||||||||||||||
| Total cost of revenue | 17,035 | 966 | 626 | 60 | 1,652 | 15,383 | |||||||||||||||||
| Gross profit | $ | 25,651 | $ | 966 | $ | 626 | $ | 60 | $ | 1,652 | $ | 27,303 | |||||||||||
| Stock | Intangible | Acquisition | |||||||||||||||||||||
| (In thousands) | GAAP | compensation | amortization | related | Total | Non-GAAP | |||||||||||||||||
| 2018 | expense (a) | (b) | expense (c) | adjustments | 2018 | ||||||||||||||||||
| Reconciliation of GAAP Operating Expenses to Non-GAAP Operating Expenses (Unaudited) | |||||||||||||||||||||||
| Research and development | $ | 7,323 | $ | 755 | $ | — | $ | — | $ | 755 | $ | 6,568 | |||||||||||
| Sales and marketing | 15,266 | 1,655 | 378 | — | 2,033 | 13,233 | |||||||||||||||||
| General and administrative | 6,176 | 2,020 | 39 | (166 | ) | 1,893 | 4,283 | ||||||||||||||||
| Total operating expenses | $ | 28,765 | $ | 4,430 | $ | 417 | $ | (166 | ) | $ | 4,681 | $ | 24,084 | ||||||||||
(a) This adjustment reflects the accounting impact of non-cash stock-based compensation expense.
(b) This adjustment reflects the accounting impact of acquisitions in 2010, 2014 and 2016 in non-cash expense.
(c) This adjustment reflects the costs associated with the acquisition in 2016.
|
|
Three months ended June 30, 2017 |
||||||||||||||||||||||
| Stock | Intangible | Acquisition | |||||||||||||||||||||
| (In thousands) | GAAP | compensation | amortization | related | Total | Non-GAAP | |||||||||||||||||
| 2017 | expense (a) | (b) | expense (c) | adjustments | 2017 | ||||||||||||||||||
| Reconciliation of GAAP Gross Profit to Non-GAAP Gross Profit (Unaudited) | |||||||||||||||||||||||
| Revenue | |||||||||||||||||||||||
| Product | $ | 20,992 | $ | — | $ | — | $ | — | $ | — | $ | 20,992 | |||||||||||
| Service | 18,666 | — | — | — | — | 18,666 | |||||||||||||||||
| Total revenue | 39,658 | — | — | — | — | 39,658 | |||||||||||||||||
| Cost of revenue | |||||||||||||||||||||||
| Product | 6,807 | 125 | 801 | — | 926 | 5,881 | |||||||||||||||||
| Service | 9,962 | 723 | — | 73 | 796 | 9,166 | |||||||||||||||||
| Total cost of revenue | 16,769 | 848 | 801 | 73 | 1,722 | 15,047 | |||||||||||||||||
| Gross profit | $ | 22,889 | $ | 848 | $ | 801 | $ | 73 | $ | 1,722 | $ | 24,611 | |||||||||||
| Stock | Intangible | Acquisition | |||||||||||||||||||||
| (In thousands) | GAAP | compensation | amortization | related | Total | Non-GAAP | |||||||||||||||||
| 2017 | expense (a) | (b) | expense (c) | adjustments | 2017 | ||||||||||||||||||
| Reconciliation of GAAP Operating Expenses to Non-GAAP Operating Expenses (Unaudited) | |||||||||||||||||||||||
| Research and development | $ | 7,371 | $ | 623 | $ | — | $ | 12 | $ | 635 | $ | 6,736 | |||||||||||
| Sales and marketing | 15,246 | 1,779 | 384 | 7 | 2,170 | 13,076 | |||||||||||||||||
| General and administrative | 5,984 | 1,653 | 56 | 220 | 1,929 | 4,055 | |||||||||||||||||
| Total operating expenses | $ | 28,601 | $ | 4,055 | $ | 440 | $ | 239 | $ | 4,734 | $ | 23,867 | |||||||||||
(a) This adjustment reflects the accounting impact of non-cash stock-based compensation expense.
(b) This adjustment reflects the accounting impact of acquisitions in 2010 and 2014 in non-cash expense.
(c) This adjustment reflects the costs associated with the acquisition in 2016.
|
|
Vocera Communications, Inc. |
||||||||||||||||||||||
|
|
Six months ended June 30, 2018 |
||||||||||||||||||||||
| Stock | Intangible | Acquisition | |||||||||||||||||||||
| (In thousands) | GAAP | compensation | amortization | related | Total | Non-GAAP | |||||||||||||||||
| 2018 | expense (a) | (b) | expense (c) | adjustments | 2018 | ||||||||||||||||||
| Reconciliation of GAAP Gross Profit to Non-GAAP Gross Profit (Unaudited) | |||||||||||||||||||||||
| Revenue | |||||||||||||||||||||||
| Product | $ | 42,911 | $ | — | $ | — | $ | — | $ | — | $ | 42,911 | |||||||||||
| Service | 40,017 | — | — | — | — | 40,017 | |||||||||||||||||
| Total revenue | 82,928 | — | — | — | — | 82,928 | |||||||||||||||||
| Cost of revenue | |||||||||||||||||||||||
| Product | 13,028 | 240 | 1,454 | — | 1,694 | 11,334 | |||||||||||||||||
| Service | 20,348 | 1,473 | — | 120 | 1,593 | 18,755 | |||||||||||||||||
| Total cost of revenue | 33,376 | 1,713 | 1,454 | 120 | 3,287 | 30,089 | |||||||||||||||||
| Gross profit | $ | 49,552 | $ | 1,713 | $ | 1,454 | $ | 120 | $ | 3,287 | $ | 52,839 | |||||||||||
| Stock | Intangible | Acquisition | |||||||||||||||||||||
| (In thousands) | GAAP | compensation | amortization | related | Total | Non-GAAP | |||||||||||||||||
| 2018 | expense (a) | (b) | expense (c) | adjustments | 2018 | ||||||||||||||||||
| Reconciliation of GAAP Operating Expenses to Non-GAAP Operating Expenses (Unaudited) | |||||||||||||||||||||||
| Research and development | $ | 14,637 | $ | 1,362 | $ | — | $ | 1,362 | $ | 13,275 | |||||||||||||
| Sales and marketing | 30,288 | 3,151 | 756 | 3,907 | 26,381 | ||||||||||||||||||
| General and administrative | 12,535 | 3,757 | 84 | 30 | 3,871 | 8,664 | |||||||||||||||||
| Total operating expenses | $ | 57,460 | $ | 8,270 | $ | 840 | $ | 30 | $ | 9,140 | $ | 48,320 | |||||||||||
(a) This adjustment reflects the accounting impact of non-cash stock-based compensation expense.
(b) This adjustment reflects the accounting impact of acquisitions in 2010, 2014 and 2016 in non-cash expense.
(c) This adjustment reflects the costs associated with the acquisition in 2016.
|
|
Six months ended June 30, 2017 |
||||||||||||||||||||||
| Stock | Intangible | Acquisition | |||||||||||||||||||||
| (In thousands) | GAAP | compensation | amortization | related | Total | Non-GAAP | |||||||||||||||||
| 2017 | expense (a) | (b) | expense (c) | adjustments | 2017 | ||||||||||||||||||
| Reconciliation of GAAP Gross Profit to Non-GAAP Gross Profit (Unaudited) | |||||||||||||||||||||||
| Revenue | |||||||||||||||||||||||
| Product | $ | 41,044 | $ | — | $ | — | $ | — | $ | — | $ | 41,044 | |||||||||||
| Service | 35,240 | — | — | — | — | 35,240 | |||||||||||||||||
| Total revenue | 76,284 | — | — | — | — | 76,284 | |||||||||||||||||
| Cost of revenue | |||||||||||||||||||||||
| Product | 13,216 | 191 | 1,493 | — | 1,684 | 11,532 | |||||||||||||||||
| Service | 19,117 | 1,177 | — | 169 | 1,346 | 17,771 | |||||||||||||||||
| Total cost of revenue | 32,333 | 1,368 | 1,493 | 169 | 3,030 | 29,303 | |||||||||||||||||
| Gross profit | $ | 43,951 | $ | 1,368 | $ | 1,493 | $ | 169 | $ | 3,030 | $ | 46,981 | |||||||||||
| Reconciliation of GAAP Operating Expenses to Non-GAAP Operating Expenses (Unaudited) | |||||||||||||||||||||||
| Research and development | $ | 14,300 | $ | 1,035 | $ | — | $ | 47 | $ | 1,082 | $ | 13,218 | |||||||||||
| Sales and marketing | 30,168 | 3,044 | 769 | 15 | 3,828 | 26,340 | |||||||||||||||||
| General and administrative | 11,679 | 3,039 | 111 | 491 | 3,641 | 8,038 | |||||||||||||||||
| Total operating expenses | $ | 56,147 | $ | 7,118 | $ | 880 | $ | 553 | $ | 8,551 | $ | 47,596 | |||||||||||
(a) This adjustment reflects the accounting impact of non-cash stock-based compensation expense.
(b) This adjustment reflects the accounting impact of acquisitions in 2010, 2014 and 2016 in non-cash expense.
(c) This adjustment reflects the costs associated with the acquisition in 2016.
| Vocera Communications, Inc. | ||||||||||||||||
| Non-GAAP Net income and net income per share and Adjusted EBITDA | ||||||||||||||||
| (In thousands, except per share amounts) | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| Three months ended June 30, | Six months ended June 30, | |||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| GAAP net income (loss) | $ | (3,554 | ) |
|
$ | (6,012 | ) | $ | (8,324 | ) | $ | (12,662 | ) | |||
| Add back: | ||||||||||||||||
| Stock compensation expense | 5,396 | 4,903 | 9,983 | 8,486 | ||||||||||||
| Acquisition related expenses | (106 | ) |
|
312 | 150 | 722 | ||||||||||
| Interest income | (514 | ) | (117 | ) | (703 | ) | (209 | ) | ||||||||
| Interest expense | 997 |
|
— |
|
997 |
|
— | |||||||||
| Depreciation and amortization expense | 1,809 | 1,987 | 3,776 | 3,791 | ||||||||||||
| Provision for (benefit from) income taxes | (555 | ) |
|
361 | (643 | ) | 741 | |||||||||
| Non-GAAP adjusted EBITDA | $ | 3,473 | $ | 1,434 | $ | 5,236 | $ | 869 | ||||||||
| GAAP net income (loss) | $ | (3,554 | ) | $ | (6,012 | ) | $ | (8,324 | ) | $ | (12,662 | ) | ||||
| Add back: | ||||||||||||||||
| Stock compensation expense | 5,396 | 4,903 | 9,983 | 8,486 | ||||||||||||
| Intangible amortization | 1,043 | 1,241 | 2,294 | 2,373 | ||||||||||||
| Acquisition related expenses | (106 | ) | 312 | 150 | 722 | |||||||||||
| Non-GAAP net income | $ | 2,779 | $ | 444 | $ | 4,103 | $ | (1,081 | ) | |||||||
| Net income per share | ||||||||||||||||
| Basic | $ | 0.09 | $ | 0.02 | $ | 0.14 | $ | (0.04 | ) | |||||||
| Diluted | $ | 0.09 | $ | 0.02 | $ | 0.13 | $ | (0.04 | ) | |||||||
| Weighted average shares used to compute net income per share | ||||||||||||||||
| Basic | 29,867 | 28,422 | 29,673 | 28,088 | ||||||||||||
| Diluted | 31,038 | 28,422 | 30,910 | 28,088 | ||||||||||||
| Vocera Communications, Inc. | ||||||||||||||||
| Future guidance for operating results | ||||||||||||||||
| (In millions, except per share amounts) | ||||||||||||||||
| Reconciliation for GAAP to Non-GAAP for net income (loss) and net income (loss) per share | ||||||||||||||||
|
Three months ended |
Year ended |
|||||||||||||||
| Low | High | Low | High | |||||||||||||
| Revenue | $ | 43.0 | $ | 47.0 | $ | 175.0 | $ | 183.0 | ||||||||
| GAAP net loss | (6.5 | ) | (3.5 | ) | (19.7 | ) | (12.7 | ) | ||||||||
| Stock compensation expense | 6.0 | 5.5 | 22.0 | 21.0 | ||||||||||||
| Intangible amortization expense | 1.2 | 1.2 | 4.7 | 4.7 | ||||||||||||
| Acquisition and restructuring expense | 0.2 | 0.2 | 0.5 | 0.5 | ||||||||||||
| Total adjustments | 7.4 | 6.9 | 27.2 | 26.2 | ||||||||||||
| Non-GAAP net income | $ | 0.9 | $ | 3.4 | $ | 7.6 | $ | 13.6 | ||||||||
| Weighted average shares (in thousands) | ||||||||||||||||
| Basic | 30,500 | 30,500 | 30,060 | 30,060 | ||||||||||||
| Diluted - GAAP | 30,500 | 30,500 | 30,060 | 30,060 | ||||||||||||
| Diluted - Non-GAAP | 32,000 | 32,000 | 31,560 | 31,560 | ||||||||||||
| GAAP net loss per share, basic and diluted | $ | (0.21 | ) | $ | (0.11 | ) | $ | (0.65 | ) | $ | (0.42 | ) | ||||
| Non-GAAP net income (loss) per share : | ||||||||||||||||
| Basic | $ | 0.03 | $ | 0.11 | $ | 0.25 | $ | 0.45 | ||||||||
| Diluted | $ | 0.03 | $ | 0.11 | $ | 0.24 | $ | 0.43 | ||||||||
| Reconciliation of Non-GAAP net income (loss) to adjusted EBITDA | ||||||||||||||||
|
Three months ended |
Year ended |
|||||||||||||||
| Low | High | Low | High | |||||||||||||
| Non-GAAP net income | $ | 0.9 | $ | 3.4 | $ | 7.6 | $ | 13.6 | ||||||||
| Interest expense, net | 1.1 | 1.1 | 2.6 | 2.6 | ||||||||||||
| Depreciation expense | 1.0 | 1.0 | 3.5 | 3.5 | ||||||||||||
| Provision for income taxes | 0.5 | 0.5 | 0.4 | 0.4 | ||||||||||||
| Total adjustments | 2.6 | 2.6 | 6.5 | 6.5 | ||||||||||||
| Adjusted EBITDA | $ | 3.5 | $ | 6.0 | $ | 14.0 | $ | 20.0 | ||||||||
|
* Amounts may not recompute due to rounding. |
||||||||||||||||
|
Vocera Communications, Inc. |
|
Condensed Consolidated Statements of Operations and Condensed Consolidated Balance Sheets Adjusted for the Adoption of The New Revenue Standard (ASC 606) on a Fully Retrospective Basis |
|
Vocera Communications, Inc. Condensed Consolidated Statements of Operations Adjusted for the Adoption of the New Revenue Standard (In Thousands, Except Per Share Amounts) (Unaudited) |
||||||||||||||||||||||||
| As Adjusted | As Reported | Change | ||||||||||||||||||||||
| Year Ended December 31, | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||
| Revenue | ||||||||||||||||||||||||
| Product revenue | ||||||||||||||||||||||||
| Devices | $ | 61,746 | $ | 50,614 | $ | 60,869 | $ | 50,061 | $ | 877 | $ | 553 | ||||||||||||
| Software | 29,839 | 23,621 | 27,996 | 20,606 | 1,843 | 3,015 | ||||||||||||||||||
| Total product | 91,585 | 74,235 | 88,865 | 70,667 | 2,720 | 3,568 | ||||||||||||||||||
| Service revenue | ||||||||||||||||||||||||
| Maintenance and support | 52,342 | 43,408 | 52,542 | 43,438 | (200 | ) | (30 | ) | ||||||||||||||||
| Professional services and training | 22,062 | 14,383 | 21,141 | 13,591 | 921 | 792 | ||||||||||||||||||
| Total service | 74,404 | 57,791 | 73,683 | 57,029 | 721 | 762 | ||||||||||||||||||
| Total revenue | 165,989 | 132,026 | 162,548 | 127,696 | 3,441 | 4,330 | ||||||||||||||||||
| Cost of revenue | ||||||||||||||||||||||||
| Product | 27,244 | 22,788 | 27,244 | 22,788 | — | — | ||||||||||||||||||
| Service | 37,683 | 26,287 | 37,683 | 26,287 | — | — | ||||||||||||||||||
| Total cost of revenue | 64,927 | 49,075 | 64,927 | 49,075 | — | — | ||||||||||||||||||
| Gross profit | 101,062 | 82,951 | 97,621 | 78,621 | 3,441 | 4,330 | ||||||||||||||||||
| Operating expenses | ||||||||||||||||||||||||
| Research and development | 27,685 | 18,266 | 27,685 | 18,266 | — | — | ||||||||||||||||||
| Sales and marketing | 60,107 | 51,274 | 59,986 | 52,811 | 121 | (1,537 | ) | |||||||||||||||||
| General and administrative | 23,970 | 24,499 | 23,970 | 24,499 | — | — | ||||||||||||||||||
| Total operating expenses | 111,762 | 94,039 | 111,641 | 95,576 | 121 | (1,537 | ) | |||||||||||||||||
| Income (loss) from operations | (10,700 | ) | (11,088 | ) | (14,020 | ) | (16,955 | ) | 3,320 | 5,867 | ||||||||||||||
| Interest income | 604 | 684 | 604 | 684 | — | — | ||||||||||||||||||
| Other income (expense), net | (42 | ) | (467 | ) | (42 | ) | (467 | ) | — | — | ||||||||||||||
| Income (loss) before income taxes | (10,138 | ) | (10,871 | ) | (13,458 | ) | (16,738 | ) | 3,320 | 5,867 | ||||||||||||||
| Provision for income taxes | (759 | ) | (529 | ) | (759 | ) | (529 | ) | — | — | ||||||||||||||
| Net income (loss) | $ | (10,897 | ) | $ | (11,400 | ) | $ | (14,217 | ) | $ | (17,267 | ) | $ | 3,320 | $ | 5,867 | ||||||||
| Net income (loss) per share | ||||||||||||||||||||||||
| Basic and diluted | $ | (0.38 | ) | $ | (0.42 | ) | $ | (0.50 | ) | $ | (0.64 | ) | $ | 0.12 | $ | 0.21 | ||||||||
| Weighted average shares used to compute net income (loss) per share | ||||||||||||||||||||||||
| Basic and diluted | 28,655 | 26,859 | 28,655 | 26,859 | 28,655 | 26,859 | ||||||||||||||||||
|
Vocera Communications, Inc. Condensed Consolidated Statements of Operations Adjusted for the Adoption of the New Revenue Standard |
||||||||||||||||||||||||||||||||||||||||||||||||
| Q1 2017 | Q2 2017 | Q3 2017 | Q4 2017 | |||||||||||||||||||||||||||||||||||||||||||||
| (In Thousands, Except Per Share Amounts, Unaudited) | As Adjusted | As Reported | Change | As Adjusted | As Reported | Change | As Adjusted | As Reported | Change | As Adjusted | As Reported | Change | ||||||||||||||||||||||||||||||||||||
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||
| Product revenue | ||||||||||||||||||||||||||||||||||||||||||||||||
| Devices | $ | 14,058 | $ | 14,121 | $ | (63 | ) | $ | 14,990 | $ | 14,837 | $ | 153 | $ | 16,524 | $ | 16,084 | $ | 440 | $ | 16,174 | $ | 15,827 | $ | 347 | |||||||||||||||||||||||
| Software | 5,994 | 5,912 | 82 | 6,002 | 5,821 | 181 | 9,494 | 7,165 | 2,329 | 8,349 | 9,098 | (749 | ) | |||||||||||||||||||||||||||||||||||
| Total product | 20,052 | 20,033 | 19 | 20,992 | 20,658 | 334 | 26,018 | 23,249 | 2,769 | 24,523 | 24,925 | (402 | ) | |||||||||||||||||||||||||||||||||||
| Service revenue | ||||||||||||||||||||||||||||||||||||||||||||||||
| Maintenance and support | 12,000 | 11,852 | 148 | 12,670 | 12,583 | 87 | 13,837 | 13,746 | 91 | 13,835 | 14,361 | (526 | ) | |||||||||||||||||||||||||||||||||||
| Professional services and training | 4,574 | 4,410 | 164 | 5,996 | 5,209 | 787 | 5,730 | 5,305 | 425 | 5,762 | 6,217 | (455 | ) | |||||||||||||||||||||||||||||||||||
| Total service | 16,574 | 16,262 | 312 | 18,666 | 17,792 | 874 | 19,567 | 19,051 | 516 | 19,597 | 20,578 | (981 | ) | |||||||||||||||||||||||||||||||||||
| Total revenue | 36,626 | 36,295 | 331 | 39,658 | 38,450 | 1,208 | 45,585 | 42,300 | 3,285 | 44,120 | 45,503 | (1,383 | ) | |||||||||||||||||||||||||||||||||||
| Cost of revenue | ||||||||||||||||||||||||||||||||||||||||||||||||
| Product | 6,409 | 6,409 | — | 6,807 | 6,807 | — | 7,208 | 7,208 | — | 6,820 | 6,820 | — | ||||||||||||||||||||||||||||||||||||
| Service | 9,155 | 9,155 | — | 9,962 | 9,962 | — | 9,241 | 9,241 | — | 9,325 | 9,325 | — | ||||||||||||||||||||||||||||||||||||
| Total cost of revenue | 15,564 | 15,564 | — | 16,769 | 16,769 | — | 16,449 | 16,449 | — | 16,145 | 16,145 | — | ||||||||||||||||||||||||||||||||||||
| Gross profit | 21,062 | 20,731 | 331 | 22,889 | 21,681 | 1,208 | 29,136 | 25,851 | 3,285 | 27,975 | 29,358 | (1,383 | ) | |||||||||||||||||||||||||||||||||||
| Operating expenses | ||||||||||||||||||||||||||||||||||||||||||||||||
| Research and development | 6,929 | 6,929 | — | 7,371 | 7,371 | — | 6,644 | 6,644 | — | 6,741 | 6,741 | — | ||||||||||||||||||||||||||||||||||||
| Sales and marketing | 14,922 | 14,581 | 341 | 15,246 | 15,377 | (131 | ) | 14,840 | 15,831 | (991 | ) | 15,099 | 14,197 | 902 | ||||||||||||||||||||||||||||||||||
| General and administrative | 5,695 | 5,695 | — | 5,984 | 5,984 | — | 6,088 | 6,088 | — | 6,203 | 6,203 | — | ||||||||||||||||||||||||||||||||||||
| Total operating expenses | 27,546 | 27,205 | 341 | 28,601 | 28,732 | (131 | ) | 27,572 | 28,563 | (991 | ) | 28,043 | 27,141 | 902 | ||||||||||||||||||||||||||||||||||
| Income (loss) from operations | (6,484 | ) | (6,474 | ) | (10 | ) | (5,712 | ) | (7,051 | ) | 1,339 | 1,564 | (2,712 | ) | 4,276 | (68 | ) | 2,217 | (2,285 | ) | ||||||||||||||||||||||||||||
| Interest income | 105 | 105 | — | 128 | 128 | — | 177 | 177 | — | 194 | 194 | — | ||||||||||||||||||||||||||||||||||||
| Other income (expense), net | 109 | 109 | — | (67 | ) | (67 | ) | — | (41 | ) | (41 | ) | — | (43 | ) | (43 | ) | — | ||||||||||||||||||||||||||||||
| Income (loss) before income taxes | (6,270 | ) | (6,260 | ) | (10 | ) | (5,651 | ) | (6,990 | ) | 1,339 | 1,700 | (2,576 | ) | 4,276 | 83 | 2,368 | (2,285 | ) | |||||||||||||||||||||||||||||
| Provision for income taxes | (380 | ) | (380 | ) | — | (361 | ) | (361 | ) | — | (309 | ) | (309 | ) | — | 291 | 291 | — | ||||||||||||||||||||||||||||||
| Net income (loss) | $ | (6,650 | ) | $ | (6,640 | ) | $ | (10 | ) | $ | (6,012 | ) | $ | (7,351 | ) | $ | 1,339 | $ | 1,391 | $ | (2,885 | ) | $ | 4,276 | $ | 374 | $ | 2,659 | $ | (2,285 | ) | |||||||||||||||||
| Net income (loss) per share | ||||||||||||||||||||||||||||||||||||||||||||||||
| Basic | $ | (0.24 | ) | $ | (0.24 | ) | $ | — | $ | (0.21 | ) | $ | (0.26 | ) | $ | 0.05 | $ | 0.05 | $ | (0.10 | ) | $ | 0.15 | $ | 0.01 | $ | 0.09 | $ | (0.08 | ) | ||||||||||||||||||
| Diluted | $ | (0.24 | ) | $ | (0.24 | ) | $ | — | $ | (0.21 | ) | $ | (0.26 | ) | $ | 0.05 | $ | 0.05 | $ | (0.10 | ) | $ | 0.14 | $ | 0.01 | $ | 0.09 | $ | (0.07 | ) | ||||||||||||||||||
| Weighted average shares used to compute net income (loss) per share | ||||||||||||||||||||||||||||||||||||||||||||||||
| Basic | 27,751 | 27,751 | 27,751 | 28,422 | 28,422 | 28,422 | 29,130 | 29,130 | 29,130 | 29,317 | 29,317 | 29,317 | ||||||||||||||||||||||||||||||||||||
| Diluted | 27,751 | 27,751 | 27,751 | 28,422 | 28,422 | 28,422 | 30,473 | 29,130 | 30,473 | 30,704 | 30,704 | 30,704 | ||||||||||||||||||||||||||||||||||||
|
Vocera Communications, Inc. Condensed Consolidated Balance Sheets Adjusted for the Adoption of the New Revenue Standard (In Thousands, Unaudited) |
||||||||||||||||||||||||
| As Adjusted | As Reported | Change | ||||||||||||||||||||||
| As of December 31, | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||
| Assets | ||||||||||||||||||||||||
| Current assets | ||||||||||||||||||||||||
| Cash and cash equivalents | $ | 28,726 | $ | 35,033 | $ | 28,726 | $ | 35,033 | $ | — | $ | — | ||||||||||||
| Short-term investments | 52,507 | 39,033 | 52,507 | 39,033 | — | — | ||||||||||||||||||
| Accounts receivable, net | 35,105 | 24,142 | 35,105 | 24,142 | — | — | ||||||||||||||||||
| Other receivables | 1,331 | 1,211 | 1,170 | 1,211 | 161 | — | ||||||||||||||||||
| Inventories | 2,815 | 4,556 | 2,815 | 4,556 | — | — | ||||||||||||||||||
| Prepaid expenses and other current assets | 3,957 | 3,364 | 3,957 | 3,364 | — | — | ||||||||||||||||||
| Total current assets | 124,441 | 107,339 | 124,280 | 107,339 | 161 | — | ||||||||||||||||||
| Property and equipment, net | 5,751 | 5,894 | 5,751 | 5,894 | — | — | ||||||||||||||||||
| Intangible assets, net | 13,567 | 18,200 | 13,567 | 18,200 | — | — | ||||||||||||||||||
| Goodwill | 49,246 | 49,246 | 49,246 | 49,246 | — | — | ||||||||||||||||||
| Deferred Commissions | 10,301 | 10,422 | — | — | 10,301 | 10,422 | ||||||||||||||||||
| Other long-term assets | 1,667 | 1,394 | 1,667 | 1,394 | — | — | ||||||||||||||||||
| Total assets | $ | 204,973 | $ | 192,495 | $ | 194,511 | $ | 182,073 | $ | 10,462 | $ | 10,422 | ||||||||||||
| Liabilities and stockholders' equity | ||||||||||||||||||||||||
| Current liabilities | ||||||||||||||||||||||||
| Accounts payable | $ | 2,678 | $ | 3,231 | $ | 2,678 | $ | 3,231 | $ | — | $ | — | ||||||||||||
| Accrued payroll and other current liabilities | 14,689 | 15,896 | 14,689 | 15,896 | — | — | ||||||||||||||||||
| Deferred revenue, current | 40,734 | 38,194 | 47,276 | 43,845 | (6,542 | ) | (5,651 | ) | ||||||||||||||||
| Total current liabilities | 58,101 | 57,321 | 64,643 | 62,972 | (6,542 | ) | (5,651 | ) | ||||||||||||||||
| Deferred revenue, long-term | 14,417 | 11,523 | 16,438 | 11,155 | (2,021 | ) | 368 | |||||||||||||||||
| Other long-term liabilities | 4,455 | 4,505 | 4,455 | 4,505 | — | — | ||||||||||||||||||
| Total liabilities | 76,973 | 73,349 | 85,536 | 78,632 | (8,563 | ) | (5,283 | ) | ||||||||||||||||
| Total stockholders’ equity | 128,000 | 119,146 | 108,975 | 103,441 | 19,025 | 15,705 | ||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 204,973 | $ | 192,495 | $ | 194,511 | $ | 182,073 | $ | 10,462 | $ | 10,422 | ||||||||||||
|
Vocera Communications, Inc. Non-GAAP Net Income (Loss) and Net Income (Loss) Per Share and Adjusted EBITDA Adjusted for the Adoption of the New Revenue Standard (In Thousands, Except Per Share Amounts) (Unaudited) |
|||||||||||||||||||||||
| Year Ended December 31, 2017 | Year Ended December 31, 2016 | ||||||||||||||||||||||
| As Adjusted | As Reported | Change | As Adjusted | As Reported | Change | ||||||||||||||||||
| GAAP net income (loss) | $ | (10,897 | ) | $ | (14,217 | ) | $ | 3,320 | $ | (11,400 | ) | $ | (17,267 | ) | $ | 5,867 | |||||||
| Add back: | |||||||||||||||||||||||
| Stock compensation expense | 18,196 | 18,196 | — | 12,035 | 12,035 | — | |||||||||||||||||
| Acquisition related expenses | 1,269 | 1,269 | — | 5,822 | 5,822 | — | |||||||||||||||||
| Interest income | (549 | ) | (549 | ) | — | (627 | ) | (627 | ) | — | |||||||||||||
| Depreciation and amortization expense | 7,643 | 7,643 | — | 3,770 | 3,770 | — | |||||||||||||||||
| Provision for income taxes | 759 | 759 | — | 529 | 529 | — | |||||||||||||||||
| Non-GAAP adjusted EBITDA | $ | 16,421 | $ | 13,101 | $ | 3,320 | $ | 10,129 | $ | 4,262 | $ | 5,867 | |||||||||||
| GAAP net income (loss) | $ | (10,897 | ) | $ | (14,217 | ) | $ | 3,320 | $ | (11,400 | ) | $ | (17,267 | ) | $ | 5,867 | |||||||
| Add back: | |||||||||||||||||||||||
| Stock compensation expense | 18,196 | 18,196 | — | 12,035 | 12,035 | — | |||||||||||||||||
| Intangible amortization | 4,633 | 4,633 | — | 1,375 | 1,375 | — | |||||||||||||||||
| Acquisition related expenses | 1,269 | 1,269 | — | 5,822 | 5,822 | — | |||||||||||||||||
| Non-GAAP net income | $ | 13,201 | $ | 9,881 | $ | 3,320 | $ | 7,832 | $ | 1,965 | $ | 5,867 | |||||||||||
| Net income per share | |||||||||||||||||||||||
| Basic | $ | 0.46 | $ | 0.33 | $ | 0.12 | $ | 0.29 | $ | 0.07 | $ | 0.22 | |||||||||||
| Diluted | $ | 0.44 | $ | 0.33 | $ | 0.11 | $ | 0.28 | $ | 0.07 | $ | 0.21 | |||||||||||
| Weighted average shares used to compute net income per share | |||||||||||||||||||||||
| Basic | 28,655 | 29,673 | 28,655 | 26,859 | 28,088 | 26,859 | |||||||||||||||||
| Diluted | 30,268 | 30,268 | 30,268 | 28,126 | 28,126 | 28,126 | |||||||||||||||||
|
Vocera Communications, Inc. Non-GAAP Net Income (Loss) and Net Income (Loss) Per Share and Adjusted EBITDA Adjusted for the Adoption of the New Revenue Standard (In Thousands, Except Per Share Amounts) (Unaudited) |
||||||||||||||||||||||||||||||||||||||||||||||||
| Q1 2017 | Q2 2017 | Q3 2017 | Q4 2017 | |||||||||||||||||||||||||||||||||||||||||||||
| As Adjusted | As Reported | Change | As Adjusted | As Reported | Change | As Adjusted | As Reported | Change | As Adjusted | As Reported | Change | |||||||||||||||||||||||||||||||||||||
| GAAP net income (loss) | $ | (6,650 | ) | $ | (6,640 | ) | $ | (10 | ) | $ | (6,012 | ) | $ | (7,351 | ) | $ | 1,339 | $ | 1,391 | $ | (2,885 | ) | $ | 4,276 | $ | 374 | $ | (3,554 | ) | $ | (2,285 | ) | ||||||||||||||||
| Add back: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Stock compensation expense | 3,583 | 3,583 | — | 4,903 | 4,903 | — | 4,718 | 4,718 | — | 4,992 | 4,992 | — | ||||||||||||||||||||||||||||||||||||
| Acquisition related expenses | 410 | 410 | — | 312 | 312 | — | 287 | 287 | — | 260 | 260 | — | ||||||||||||||||||||||||||||||||||||
| Interest income | (92 | ) | (92 | ) | — | (117 | ) | (117 | ) | — | (162 | ) | (162 | ) | — | (178 | ) | (178 | ) | — | ||||||||||||||||||||||||||||
| Depreciation and amortization expense | 1,804 | 1,804 | — | 1,987 | 1,987 | — | 1,964 | 1,964 | — | 1,888 | 1,888 | — | ||||||||||||||||||||||||||||||||||||
| Provision for income taxes | 380 | 380 | — | 361 | 361 | — | 309 | 309 | — | (291 | ) | (291 | ) | — | ||||||||||||||||||||||||||||||||||
| Non-GAAP adjusted EBITDA | $ | (565 | ) | $ | (555 | ) | $ | (10 | ) | $ | 1,434 | $ | 95 | $ | 1,339 | $ | 8,507 | $ | 4,231 | $ | 4,276 | $ | 7,045 | $ | 9,330 | $ | (2,285 | ) | ||||||||||||||||||||
| GAAP net income (loss) | $ | (6,650 | ) | $ | (6,640 | ) | $ | (10 | ) | $ | (6,012 | ) | $ | (7,351 | ) | $ | 1,339 | $ | 1,391 | $ | (2,885 | ) | $ | 4,276 | $ | 374 | $ | 2,659 | $ | (2,285 | ) | |||||||||||||||||
| Add back: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Stock compensation expense | 3,583 | 3,583 | — | 4,903 | 4,903 | — | 4,718 | 4,718 | — | 4,992 | 4,992 | — | ||||||||||||||||||||||||||||||||||||
| Intangible amortization | 1,132 | 1,132 | — | 1,241 | 1,241 | — | 1,169 | 1,169 | — | 1,091 | 1,091 | — | ||||||||||||||||||||||||||||||||||||
| Acquisition related expenses | 410 | 410 | — | 312 | 312 | — | 287 | 287 | — | 260 | 260 | — | ||||||||||||||||||||||||||||||||||||
| Non-GAAP net income | $ | (1,525 | ) | $ | (1,515 | ) | $ | (10 | ) | $ | 444 | $ | (895 | ) | $ | 1,339 | $ | 7,565 | $ | 3,289 | $ | 4,276 | $ | 6,717 | $ | 9,002 | $ | (2,285 | ) | |||||||||||||||||||
| Net income per share | ||||||||||||||||||||||||||||||||||||||||||||||||
| Basic | $ | (0.05 | ) | $ | (0.05 | ) | $ | — | $ | 0.02 | $ | (0.03 | ) | $ | 0.05 | $ | 0.26 | $ | 0.11 | $ | 0.15 | $ | 0.23 | $ | 0.31 | $ | (0.08 | ) | ||||||||||||||||||||
| Diluted | $ | (0.05 | ) | $ | (0.05 | ) | $ | — | $ | 0.01 | $ | (0.03 | ) | $ | 0.04 | $ | 0.25 | $ | 0.11 | $ | 0.14 | $ | 0.22 | $ | 0.29 | $ | (0.07 | ) | ||||||||||||||||||||
| Weighted average shares used to compute net income per share | ||||||||||||||||||||||||||||||||||||||||||||||||
| Basic | 27,751 | 27,751 | 27,751 | 28,422 | 28,422 | 28,422 | 29,130 | 29,130 | 29,130 | 29,317 | 29,867 | 29,317 | ||||||||||||||||||||||||||||||||||||
| Diluted | 27,751 | 27,751 | 27,751 | 29,806 | 28,422 | 29,806 | 30,473 | 30,473 | 30,473 | 30,704 | 30,704 | 30,704 | ||||||||||||||||||||||||||||||||||||
