Everbridge Announces Strong Third Quarter 2021 Financial Results

Revenue exceeded quarterly guidance range, growing 36% from prior year
Profitability metrics also above guidance ranges
Raises revenue and profitability guidance for full year

BURLINGTON, Mass.--(BUSINESS WIRE)--Everbridge, Inc. (NASDAQ: EVBG), the global leader in critical event management (CEM) and national Public Warning solutions, today announced its financial results for the third quarter ended September 30, 2021.

“We exceeded our guidance ranges for revenue and profitability in the third quarter, with continued demand for our Critical Event Management Suite and Public Warning solutions,” said David Meredith, Chief Executive Officer of Everbridge. “Demand for our broad and deep capabilities continues to drive large deals with key wins across our entire product portfolio in multiple continents. As we further extend our leadership position in the market, we are again raising our guidance for revenue and profitability for the year.”

Third Quarter 2021 Financial Highlights

• Total revenue was $96.7 million, an increase of 36% compared to $71.3 million for the third quarter of 2020.
• GAAP operating loss was $(19.1) million, compared to $(17.7) million for the third quarter of 2020.
• Non-GAAP operating income was $2.2 million, compared to non-GAAP operating income of $2.8 million for the third quarter of 2020.
• GAAP net loss was $(28.7) million, compared to $(24.2) million for the third quarter of 2020. GAAP net loss per share was $(0.75), based on 38.4 million basic and diluted weighted average common shares outstanding, compared to $(0.70) for the third quarter of 2020, based on 34.7 million basic and diluted weighted average common shares outstanding.
• Non-GAAP net income was $2.1 million, compared to non-GAAP net income of $2.8 million in the third quarter of 2020. Non-GAAP diluted net income per share was $0.05, based on 45.5 million diluted weighted average common shares outstanding, compared to non-GAAP diluted net income per share of $0.08 for the third quarter of 2020, based on 35.9 million diluted weighted average common shares outstanding.
• Adjusted EBITDA was $4.9 million, compared to $5.1 million in the third quarter of 2020.
• Cash flow from operations was an outflow of $(2.7) million, compared to an outflow of $(0.5) million for the third quarter of 2020.
• Free cash flow was an outflow of $(7.5) million, compared to an outflow of $(4.1) million for the third quarter of 2020.

Recent Business Highlights

• Ended the third quarter with 6,010 global enterprise customers, up from 5,467 at the end of the third quarter of 2020.
• Selected to power the nationwide public alert system for Spain and keep the country’s more than 120 million residents and visitors safe and informed in case of an emergency.
• Awarded contract to provide countrywide Public Warning system in The Netherlands, enabling the Dutch government to distribute critical communications via various channels on a nation-wide basis, protecting millions of residents and annual tourists.
• Announced global industry leaders Siemens, Takeda, dentsu international and Finastra are latest multi-national businesses to achieve the Best in Enterprise Resilience™ designation based on their performance among peer companies in meeting the formalized standards to becoming Critical Event Management (CEM) Certified™.
• Launched its ‘Unlocking Resilience’ global leadership podcast series, featuring iconic actor, author, producer, director, philanthropist and now space traveler, William Shatner, as its inaugural guest discussing the confluence of leadership, technology and resilience at both the personal and organizational level.
• Partnered with Deloitte’s EMEA Cybersphere Center (ECC), the firm’s center of excellence for cyber operations for the EMEA region, to help global organizations manage and unify their security response to both digital and physical critical events leveraging Everbridge CEM solutions.
• Confirmed the country of Australia went live with the Everbridge Public Warning platform nationwide, representing the official launch of the Australian government’s next-generation national population alerting system.
• Provided Mass Notification solutions to the New York City Housing Authority (NYCHA), the largest public housing authority in North America, helping to communicate critical information to 550,000 residents and 14,000 city employees.
• Introduced next generation of its CareConverge and HipaaBridge solutions to improve the secure clinical collaboration for leading healthcare systems including NYC Health + Hospitals, Mount Auburn Hospital, Cone Health, and Doctors Hospital at Renaissance, and enabling staff to deliver faster emergency room response times, better patient outcomes and improved cost-efficiencies.

Financial Outlook

Based on information available as of today, Everbridge is issuing guidance for the fourth quarter and full year 2021 as indicated below.

	Fourth Quarter 2021							Full Year 2021
Revenue	$	102.0		to	$	102.2		$	367.6		to	$	367.8
Revenue growth		35	%			35	%		36	%			36	%
GAAP net loss	$	(51.2	)		$	(50.8	)	$	(135.5	)		$	(135.1	)
GAAP net loss per share	$	(1.32	)		$	(1.31	)	$	(3.58	)		$	(3.56	)
Non-GAAP net income (loss)	$	(7.8	)		$	(7.4	)	$	3.7			$	4.1
Non-GAAP net income (loss) per share	$	(0.20	)		$	(0.19	)	$	0.09			$	0.10
Adjusted EBITDA	$	(1.8	)		$	(1.4	)	$	8.8			$	9.2

(All figures in millions, except per share data)

Conference Call Information

What:	Everbridge Third Quarter 2021 Financial Results Conference Call
When:	Tuesday, November 9, 2021
Time:	4:30 p.m. ET
Live Call:	[phone], domestic
	[phone], international
Replay:	[phone], passcode 10160632, domestic
	[phone], passcode 10160632, international
Webcast (live & replay):	https://edge.media-server.com/mmc/p/gjtunsvu

About Everbridge, Inc.

Everbridge, Inc. (NASDAQ: EVBG) is a global software company that provides enterprise software applications that automate and accelerate organizations’ operational response to critical events in order to Keep People Safe and Organizations Running™. During public safety threats such as active shooter situations, terrorist attacks or severe weather conditions, as well as critical business events including IT outages, cyber-attacks or other incidents such as product recalls or supply-chain interruptions, over 6,000 global customers rely on the company’s Critical Event Management Platform to quickly and reliably aggregate and assess threat data, locate people at risk and responders able to assist, automate the execution of pre-defined communications processes through the secure delivery to over 100 different communication devices, and track progress on executing response plans. Everbridge serves 8 of the 10 largest U.S. cities, 9 of the 10 largest U.S.-based investment banks, 47 of the 50 busiest North American airports, 9 of the 10 largest global consulting firms, 8 of the 10 largest global automakers, 9 of the 10 largest U.S.-based health care providers, and 7 of the 10 largest technology companies in the world. Everbridge is based in Boston with additional offices in 25 cities around the globe. For more information, visit www.everbridge.com, read the company blog, and follow on Twitter and Facebook.

Non-GAAP Financial Measures

This press release contains the following non-GAAP financial measures: non-GAAP cost of revenue, non-GAAP gross profit, non-GAAP gross margin, non-GAAP sales and marketing, non-GAAP research and development, non-GAAP general and administrative, non-GAAP operating expenses, non-GAAP operating income/(loss), non-GAAP net income/(loss), non-GAAP net income/(loss) per share, adjusted EBITDA, and free cash flow.

Non-GAAP operating income/(loss) excludes stock-based compensation, change in fair value of contingent consideration and amortization of acquired intangible assets. Non-GAAP net income/(loss) excludes stock-based compensation, change in fair value of contingent consideration, amortization of acquired intangible assets, accretion of interest on convertible senior notes, loss on extinguishment of convertible notes and capped call modification and the tax impact of such adjustments. The tax impact was considered immaterial for fiscal year 2020 and quarters within fiscal year 2020; however, the prior period tax impact presentation has been recast to align with our 2021 reporting presentation. Adjusted EBITDA represents net income/(loss) before interest income and interest expense, income tax expense and benefit, depreciation and amortization expense, loss on extinguishment of convertible notes and capped call modification, change in fair value of contingent consideration and stock-based compensation expense. Free cash flow is cash flow from operations, less cash used for capital expenditures and additions to capitalized software development costs.

We believe that these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to Everbridge's financial condition and results of operations. We use these non-GAAP measures for financial, operational and budgetary decision-making purposes, to understand and evaluate our core operating performance and trends, and to generate future operating plans. We believe that these non-GAAP financial measures provide useful information regarding past financial performance and future prospects, and permit us to more thoroughly analyze key financial metrics used to make operational decisions. We believe that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing our financial measures with other software companies, many of which present similar non-GAAP financial measures to investors.

We do not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant expenses and income that are required by GAAP to be recorded in the Company's financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by management about which expenses and income are excluded or included in determining these non-GAAP financial measures. In order to compensate for these limitations, management presents non-GAAP financial measures in connection with GAAP results. We urge investors to review the reconciliation of our non-GAAP financial measures to the comparable GAAP financial measures, which are included in this press release, and not to rely on any single financial measure to evaluate our business.

Cautionary Language Concerning Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to, statements regarding the anticipated opportunity and trends for growth in our critical communications and enterprise safety applications and our overall business, our market opportunity, our expectations regarding sales of our products, our goal to maintain market leadership and extend the markets in which we compete for customers, and our expected financial results for the fourth quarter of 2021 and the full fiscal year 2021. These forward-looking statements are made as of the date of this press release and were based on current expectations, estimates, forecasts and projections as well as the beliefs and assumptions of management. Words such as "expect," "anticipate," "should," "believe," "target," "project," "goals," "estimate," "potential," "predict," "may," "will," "could," "intend," variations of these terms or the negative of these terms and similar expressions are intended to identify these forward-looking statements. Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond our control. Our actual results could differ materially from those stated or implied in forward-looking statements due to a number of factors, including but not limited to: the ability of our products and services to perform as intended and meet our customers’ expectations; our ability to attract new customers and retain and increase sales to existing customers; our ability to increase sales of our Mass Notification application and/or ability to increase sales of our other applications; our ability to successfully integrate businesses and assets that we have acquired or may acquire in the future; the impact of the global COVID-19 pandemic on our operations and those of our customers and suppliers; developments in the market for targeted and contextually relevant critical communications or the associated regulatory environment; our estimates of market opportunity and forecasts of market growth may prove to be inaccurate; we have not been profitable on a consistent basis historically and may not achieve or maintain profitability in the future; the lengthy and unpredictable sales cycles for new customers; nature of our business exposes us to inherent liability risks; our ability to attract, integrate and retain qualified personnel; our ability to maintain successful relationships with our channel partners and technology partners; our ability to manage our growth effectively; our ability to respond to competitive pressures; potential liability related to privacy and security of personally identifiable information; our ability to protect our intellectual property rights, and the other risks detailed in our risk factors discussed in filings with the U.S. Securities and Exchange Commission (“SEC”), including but not limited to our Annual Report on Form 10-K for the year ended December 31, 2020 filed with the SEC on February 26, 2021. The forward-looking statements included in this press release represent our views as of the date of this press release. We undertake no intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. These forward-looking statements should not be relied upon as representing our views as of any date subsequent to the date of this press release.

All Everbridge products are trademarks of Everbridge, Inc. in the USA and other countries. All other product or company names mentioned are the property of their respective owners.

Consolidated Balance Sheets (in thousands) (unaudited)
	September 30,			December 31,
	2021			2020
Current assets:
Cash and cash equivalents	$	546,522		$	467,171
Restricted cash		4,666			4,667
Accounts receivable, net		86,211			94,376
Prepaid expenses		12,520			11,774
Deferred costs and other current assets		27,448			20,464
Total current assets		677,367			598,452
Property and equipment, net		10,772			7,774
Capitalized software development costs, net		19,144			16,329
Goodwill		403,626			187,411
Intangible assets, net		204,612			113,762
Restricted cash		3,778			3,792
Prepaid expenses		1,561			1,943
Deferred costs and other assets		36,621			31,481
Total assets	$	1,357,481		$	960,944
Current liabilities:
Accounts payable	$	7,634		$	9,698
Accrued payroll and employee related liabilities		28,368			27,674
Accrued expenses		11,866			7,246
Deferred revenue		202,800			165,389
Contingent consideration liabilities		—			10,619
Other current liabilities		11,120			15,602
Total current liabilities		261,788			236,228
Long-term liabilities:
Deferred revenue, noncurrent		11,271			4,738
Convertible senior notes		656,183			441,514
Deferred tax liabilities		12,531			10,065
Other long-term liabilities		16,926			16,094
Total liabilities		958,699			708,639
Stockholders' equity:
Common stock		39			35
Additional paid-in capital		777,998			542,776
Accumulated deficit		(377,604	)		(293,316	)
Accumulated other comprehensive income (loss)		(1,651	)		2,810
Total stockholders' equity		398,782			252,305
Total liabilities and stockholders' equity	$	1,357,481		$	960,944

Consolidated Statements of Operations and Comprehensive Loss (in thousands, except share and per share data) (unaudited)
	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2021			2020			2021			2020
Revenue	$	96,746		$	71,256		$	265,605		$	195,533
Cost of revenue		30,310			20,885			83,255			61,197
Gross profit		66,436			50,371			182,350			134,336
		68.67	%		70.69	%		68.65	%		68.70	%
Operating expenses:
Sales and marketing		42,426			31,395			118,436			89,724
Research and development		23,197			16,948			61,527			46,057
General and administrative		19,904			19,766			67,130			52,476
Total operating expenses		85,527			68,109			247,093			188,257
Operating loss		(19,091	)		(17,738	)		(64,743	)		(53,921	)
Other expense, net:
Interest and investment income		83			107			316			1,915
Interest expense		(9,792	)		(6,062	)		(26,007	)		(17,982	)
Loss on extinguishment of convertible notes and capped call modification		—			(44	)		(2,925	)		(44	)
Other expense, net		(623	)		(195	)		(1,274	)		(710	)
Total other expense, net		(10,332	)		(6,194	)		(29,890	)		(16,821	)
Loss before income taxes		(29,423	)		(23,932	)		(94,633	)		(70,742	)
Benefit from (provision for) income taxes		745			(273	)		10,345			1,932
Net loss	$	(28,678	)	$	(24,205	)	$	(84,288	)	$	(68,810	)
Net loss per share attributable to common stockholders:
Basic	$	(0.75	)	$	(0.70	)	$	(2.24	)	$	(2.00	)
Diluted	$	(0.75	)	$	(0.70	)	$	(2.24	)	$	(2.00	)
Weighted-average common shares outstanding:
Basic		38,407,313			34,738,572			37,610,147			34,406,665
Diluted		38,407,313			34,738,572			37,610,147			34,406,665
Other comprehensive income (loss):
Foreign currency translation adjustment		(3,095	)		3,455			(4,461	)		(722	)
Total comprehensive loss	$	(31,773	)	$	(20,750	)	$	(88,749	)	$	(69,532	)
Stock-based compensation expense included in the above:
(in thousands)
	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2021			2020			2021			2020
Cost of revenue	$	1,260		$	842		$	3,078		$	2,153
Sales and marketing		5,747			4,395			15,068			11,920
Research and development		3,106			2,571			7,696			6,743
General and administrative		7,328			5,543			19,789			14,123
Total stock-based compensation	$	17,441		$	13,351		$	45,631		$	34,939

Consolidated Statements of Cash Flows (in thousands) (unaudited)
	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2021			2020			2021			2020
Cash flows from operating activities:
Net loss	$	(28,678	)	$	(24,205	)	$	(84,288	)	$	(68,810	)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization		14,226			8,140			38,080			22,116
Amortization of deferred costs		3,214			3,417			10,398			9,152
Deferred income taxes		(1,454	)		704			(11,232	)		(2,310	)
Accretion of interest on convertible senior notes		9,649			5,578			25,470			16,527
Loss on extinguishment of convertible notes and capped call modification		—			44			2,925			44
Provision for credit losses and sales reserve		774			55			2,679			1,442
Change in fair value of contingent consideration obligation		(7,103	)		1,500			(7,046	)		1,500
Payment of contingent consideration in excess of acquisition date fair value		(2,653	)		—			(2,653	)		—
Stock-based compensation		17,441			13,351			45,631			34,939
Other non-cash adjustments		102			(81	)		13			(81	)
Changes in operating assets and liabilities:
Accounts receivable		(3,292	)		(11,270	)		16,020			(7,929	)
Prepaid expenses		1,015			(1,487	)		93			(4,752	)
Deferred costs		(3,280	)		(5,057	)		(11,387	)		(12,000	)
Other assets		(5,675	)		181			(6,525	)		(3,248	)
Accounts payable		(3,475	)		122			(3,535	)		2,286
Accrued payroll and employee related liabilities		1,508			4,299			(3,812	)		3,965
Accrued expenses		1,865			592			2,836			(1	)
Deferred revenue		3,924			3,829			3,744			1,107
Other liabilities		(798	)		(239	)		(5,430	)		2,457
Net cash provided by (used in) operating activities		(2,690	)		(527	)		11,981			(3,596	)
Cash flows from investing activities:
Capital expenditures		(2,042	)		(947	)		(4,170	)		(2,122	)
Payments for acquisition of business, net of acquired cash		(2,013	)		(10,492	)		(199,679	)		(54,757	)
Additions to capitalized software development costs		(2,797	)		(2,623	)		(8,879	)		(7,296	)
Net cash used in investing activities		(6,852	)		(14,062	)		(212,728	)		(64,175	)
Cash flows from financing activities:
Proceeds from issuance of convertible notes		—			—			375,000			—
Payments of debt issuance costs		(249	)		—			(10,640	)		(131	)
Purchase of convertible notes capped call hedge		—			—			(35,100	)		—
Repurchase of convertible notes		—			—			(58,641	)		—
Proceeds from termination of convertible notes capped call hedge		—			—			10,650			—
Payment of contingent consideration		(2,540	)		—			(2,540	)		—
Restricted stock units withheld to settle employee tax withholding liability		(3,556	)		(3,342	)		(6,399	)		(4,269	)
Proceeds from employee stock purchase plan		2,136			1,679			4,587			3,389
Proceeds from stock option exercises		784			2,179			2,947			6,764
Net cash provided by (used in) financing activities		(3,425	)		516			279,864			5,753
Effect of exchange rates on cash, cash equivalents and restricted cash		(369	)		8			219			(411	)
Net increase (decrease) in cash, cash equivalents and restricted cash		(13,336	)		(14,065	)		79,336			(62,429	)
Cash, cash equivalents and restricted cash—beginning of period		568,302			491,298			475,630			539,662
Cash, cash equivalents and restricted cash—end of period	$	554,966		$	477,233		$	554,966		$	477,233

Reconciliation of GAAP measures to non-GAAP measures (in thousands, except share and per share data) (unaudited)
	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2021			2020			2021			2020
Cost of revenue	$	30,310		$	20,885		$	83,255		$	61,197
Amortization of acquired intangibles		(3,191	)		(1,354	)		(8,773	)		(3,022	)
Stock-based compensation		(1,260	)		(842	)		(3,078	)		(2,153	)
Non-GAAP cost of revenue	$	25,859		$	18,689		$	71,404		$	56,022
Gross profit	$	66,436		$	50,371		$	182,350		$	134,336
Amortization of acquired intangibles		3,191			1,354			8,773			3,022
Stock-based compensation		1,260			842			3,078			2,153
Non-GAAP gross profit	$	70,887		$	52,567		$	194,201		$	139,511
Non-GAAP gross margin		73.3	%		73.8	%		73.1	%		71.3	%
Sales and marketing	$	42,426		$	31,395		$	118,436		$	89,724
Stock-based compensation		(5,747	)		(4,395	)		(15,068	)		(11,920	)
Non-GAAP sales and marketing	$	36,679		$	27,000		$	103,368		$	77,804
Research and development	$	23,197		$	16,948		$	61,527		$	46,057
Stock-based compensation		(3,106	)		(2,571	)		(7,696	)		(6,743	)
Non-GAAP research and development	$	20,091		$	14,377		$	53,831		$	39,314
General and administrative	$	19,904		$	19,766		$	67,130		$	52,476
Amortization of acquired intangibles		(7,798	)		(4,296	)		(20,051	)		(11,501	)
Change in fair value of contingent consideration		7,103			(1,500	)		7,046			(1,500	)
Stock-based compensation		(7,328	)		(5,543	)		(19,789	)		(14,123	)
Non-GAAP general and administrative	$	11,881		$	8,427		$	34,336		$	25,352
Total operating expenses	$	85,527		$	68,109		$	247,093		$	188,257
Amortization of acquired intangibles		(7,798	)		(4,296	)		(20,051	)		(11,501	)
Change in fair value of contingent consideration		7,103			(1,500	)		7,046			(1,500	)
Stock-based compensation		(16,181	)		(12,509	)		(42,553	)		(32,786	)
Non-GAAP operating expenses	$	68,651		$	49,804		$	191,535		$	142,470
Operating loss	$	(19,091	)	$	(17,738	)	$	(64,743	)	$	(53,921	)
Amortization of acquired intangibles		10,989			5,650			28,824			14,523
Change in fair value of contingent consideration		(7,103	)		1,500			(7,046	)		1,500
Stock-based compensation		17,441			13,351			45,631			34,939
Non-GAAP operating income (loss)	$	2,236		$	2,763		$	2,666		$	(2,959	)
Net loss	$	(28,678	)	$	(24,205	)	$	(84,288	)	$	(68,810	)
Amortization of acquired intangibles		10,989			5,650			28,824			14,523
Change in fair value of contingent consideration		(7,103	)		1,500			(7,046	)		1,500
Stock-based compensation		17,441			13,351			45,631			34,939
Accretion of interest on convertible senior notes		9,649			5,578			25,470			16,527
Loss on extinguishment of convertible notes and capped call modification		—			44			2,925			44
Income tax adjustments		(185	)		878			70			(227	)
Non-GAAP net income (loss)	$	2,113		$	2,796		$	11,586		$	(1,504	)
Non-GAAP net income (loss) per share:
Basic	$	0.06		$	0.08		$	0.31		$	(0.04	)
Diluted	$	0.05		$	0.08		$	0.26		$	(0.04	)
Weighted-average common shares outstanding:
Basic		38,407,313			34,738,572			37,610,147			34,406,665
Diluted		45,548,246			35,939,847			44,726,800			34,406,665

Reconciliation of GAAP measures to non-GAAP measures (Continued) (in thousands) (unaudited)
	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2021			2020			2021			2020
Net loss	$	(28,678	)	$	(24,205	)	$	(84,288	)	$	(68,810	)
Interest and investment expense, net		9,709			5,955			25,691			16,067
(Benefit from) provision for income taxes		(745	)		273			(10,345	)		(1,932	)
Depreciation and amortization		14,226			8,140			38,080			22,116
EBITDA		(5,488	)		(9,837	)		(30,862	)		(32,559	)
Loss on extinguishment of convertible notes and capped call modification		—			44			2,925			44
Change in fair value of contingent consideration		(7,103	)		1,500			(7,046	)		1,500
Stock-based compensation		17,441			13,351			45,631			34,939
Adjusted EBITDA	$	4,850		$	5,058		$	10,648		$	3,924
Net cash provided by (used in) operating activities	$	(2,690	)	$	(527	)	$	11,981		$	(3,596	)
Capital expenditures		(2,042	)		(947	)		(4,170	)		(2,122	)
Capitalized software development costs		(2,797	)		(2,623	)		(8,879	)		(7,296	)
Free cash flow	$	(7,529	)	$	(4,097	)	$	(1,068	)	$	(13,014	)

Remaining Performance Obligations as of September 30, 2021 (in millions)
	Remaining Performance Obligations		Remaining Performance Obligations Next Twelve Months
Subscription and other contracts	$	423	$	256
Professional services contracts		11		10

Financial Outlook (in millions, except share and per share data)
	Three Months Ended						Year Ended
	December 31, 2021						December 31, 2021
	Low End			High End			Low End			High End
Net loss	$	(51.2	)	$	(50.8	)	$	(135.5	)	$	(135.1	)
Amortization of acquired intangibles		12.5			12.5			41.3			41.3
Change in fair value of contingent consideration		—			—			(7.0	)		(7.0	)
Accretion of interest on convertible senior notes		10.0			10.0			35.5			35.5
Loss on extinguishment of convertible notes and capped call modification		—			—			2.9			2.9
Stock-based compensation		20.9			20.9			66.5			66.5
Non-GAAP net income (loss)	$	(7.8	)	$	(7.4	)	$	3.7		$	4.1
Weighted average common shares outstanding:
Basic		38,800,000			38,800,000			37,900,000			37,900,000
Diluted		38,800,000			38,800,000			39,500,000			39,500,000
Net loss per share	$	(1.32	)	$	(1.31	)	$	(3.58	)	$	(3.56	)
Non-GAAP net income (loss) per share	$	(0.20	)	$	(0.19	)	$	0.09		$	0.10
Net loss	$	(51.2	)	$	(50.8	)	$	(135.5	)	$	(135.1	)
Interest expense, net		10.1			10.1			35.8			35.8
Income taxes, net		2.0			2.0			(8.4	)		(8.4	)
Depreciation and amortization		16.4			16.4			54.5			54.5
EBITDA		(22.7	)		(22.3	)		(53.6	)		(53.2	)
Change in fair value of contingent consideration		—			—			(7.0	)		(7.0	)
Loss on extinguishment of convertible notes and capped call modification		—			—			2.9			2.9
Stock-based compensation		20.9			20.9			66.5			66.5
Adjusted EBITDA	$	(1.8	)	$	(1.4	)	$	8.8		$	9.2