Investor Relations
Amber Road Announces Fourth Quarter and Full Year 2014 Financial Results
Fourth quarter total revenue of $17.6 million increases 13% year-over-year 2014 total revenue of $64.8 million increases 23% year-over-year
Wednesday, February 11, 2015 4:05 pm EST
Public Company Information:
EAST RUTHERFORD, N.J.--(BUSINESS WIRE)--Amber Road, Inc. (NYSE: AMBR), a leading provider of global trade
management (GTM) solutions, today announced its financial results for
the fourth quarter and full year ended December 31, 2014.
Jim Preuninger, Chief Executive Officer of Amber Road, stated, “I am
pleased with our fourth quarter and full year performance. As
multinational companies of all sizes need to effectively manage the
challenges of global trade in order to remain competitive, they are
increasingly turning to Amber Road’s proven end-to-end solutions. We
enter 2015 with a healthy pipeline across our business, an increased
presence in China and are taking steps to reach the mid-market in
Europe. All of this positions us well to capture the large market
opportunity in front of us and to grow our business approximately 20% in
2015 when excluding the non-renewal we discussed last quarter.”
Fourth Quarter 2014 Financial Highlights
Revenue
-
Total revenue was $17.6 million, an increase of 13% from the
comparable period in 2013.
-
Subscription revenue was $12.5 million, an increase of 8% from the
comparable period in 2013.
-
Professional Services revenue was $5.1 million, an increase of 27%
from the comparable period in 2013.
Operating Income (Loss)
-
GAAP operating loss was $(1.1) million, compared to $(0.3) million in
the comparable period in 2013.
-
Non-GAAP adjusted operating income, which excludes stock-based
compensation, puttable stock compensation and changes in the fair
value of contingent consideration liability was $0.1 million, compared
to $0.8 million in the comparable period in 2013, which excludes
stock-based compensation, restricted stock expense, puttable stock
compensation, change in fair value of contingent consideration
liability and warrant expense.
Net Income (Loss) attributable to common stockholders
-
GAAP net loss attributable to common stockholders was $(1.3) million,
compared to $(1.7) million for the comparable period in 2013.
-
GAAP basic and diluted net loss per common share was $(0.05), compared
to $(0.47) for the comparable period in 2013, based on 25.6 million
and 3.7 million basic and diluted weighted average common shares
outstanding, respectively.
-
Non-GAAP adjusted net (loss) income was $(0.1) million, compared to
$0.5 million in the comparable period in 2013.
-
Non-GAAP adjusted net income per common share was $0.00, compared to
$0.15 for the comparable period in 2013, based on 25.6 million and 3.7
million basic and diluted weighted average common shares outstanding,
respectively.
Adjusted EBITDA
-
Adjusted EBITDA was $1.4 million for the three months ended
December 31, 2014 and $2.0 million in the comparable period in 2013.
Full Year 2014 Financial Highlights
Revenue
-
Total revenue was $64.8 million, an increase of 23% from $52.5 million
in 2013.
-
Subscription revenue was $45.1 million, an increase of 16% from $38.9
million in 2013.
-
Professional Services revenue was $19.7 million, an increase of 44%
from $13.7 million in 2013.
Operating Loss
-
GAAP operating loss was $(26.9) million, compared to $(13.7) million
in 2013.
-
Non-GAAP adjusted operating loss which excludes stock-based
compensation, restricted stock compensation, compensation expense
related to loan forgiveness, puttable stock compensation, changes in
the fair value of contingent consideration liability, warrant expense
and severance costs was $(2.1) million, compared to $(2.1) million in
2013, which excludes stock-based compensation, restricted stock
expense, puttable stock compensation, change in fair value of
contingent consideration liability and warrant expense.
Net Loss attributable to common stockholders
-
GAAP net loss attributable to common stockholders was $(30.1) million,
compared to $(19.2) million in 2013.
-
GAAP basic and diluted net loss per common share was $(1.46), compared
to $(5.11) in 2013, based on 20.6 million and 3.8 million basic and
diluted weighted average common shares outstanding, respectively.
-
Non-GAAP adjusted net loss was $(3.0) million, compared to $(2.8)
million in 2013.
-
Non-GAAP adjusted net loss per common share was $(0.12), compared to
$(0.75) in 2013, based on 25.3 million and 3.8 million basic and
diluted weighted average common shares outstanding, respectively.
Adjusted EBITDA
-
Adjusted EBITDA was $2.8 million for 2014 compared to $1.7 million in
2013.
Balance Sheet and Cash Flow
-
Cash and cash equivalents at December 31, 2014 totaled $41.2 million,
compared with $5.1 million at 2013.
-
Cash provided by (used in) operating activities was $(8.3) million for
2014, compared to $1.0 million in 2013.
A reconciliation of GAAP operating and net loss to Non-GAAP adjusted
operating income (loss) and net loss and of GAAP net loss to Adjusted
EBITDA has been provided in the financial statement tables included in
this press release. An explanation of these measures is also included
below under the heading “Non-GAAP Financial Measures.”
Fourth Quarter 2014 and Recent Business Highlights
-
Positioned as a leader within the space in a recent IDC MarketScape
report on Worldwide Global Trade Management vendors. The report
identified Amber Road’s in-house Global Knowledge database as a key
differentiator, called the Company’s unique ability to deploy its
solution globally without making any code changes, and highlighted
that Amber Road is the only vendor to support unique trade processing
requirements in China1.
-
Announced that OpenText™ (NASDAQ:OTEX, TSX:OTC), a global leader in
Enterprise Information Management (EIM) and Canada’s largest software
company, is using Amber Road’s Export On-Demand solution. Prior to
integrating Export On-Demand, Waterloo, Ontario, Canada-based OpenText
relied on a cumbersome, manual export screening process. Now
integrated with a variety of software systems across more than 250,000
partners, 360,000 transactions and 100 users, the solution has enabled
OpenText to automate restricted party screening of new opportunities,
professional services engagements and customer support maintenance
renewals, as well as manage restricted products, export licenses and
their associated values.
Business Outlook
Based on information available as of February 11, 2015, Amber Road is
issuing guidance for the first quarter and full year 2015 as indicated
below:
First Quarter 2015:
-
Total revenue is expected to be in the range of $13.9 million to $14.2
million.
-
Non-GAAP adjusted operating loss is expected to be in the range of
($4.5) million to ($4.8) million.
-
Non-GAAP adjusted net loss per common share is expected to be in the
range of ($0.19) to ($0.20). This assumes 25.6 million basic shares
outstanding.
Full Year 2015:
-
Total revenue is expected to be in the range of $68.4 million to $70.0
million.
-
Non-GAAP adjusted operating loss is expected to be in the range of
($10.7) million to ($12.2) million.
-
Non-GAAP adjusted net loss per common share is expected to be in the
range of ($0.45) to ($0.51). This assumes 26.2 million basic shares
outstanding.
Expectations of non-GAAP adjusted loss from operations and non-GAAP
adjusted loss per common share for the first quarter of 2015 exclude
stock-based compensation, puttable stock compensation and changes in the
fair value of contingent consideration liability. Expectations of
non-GAAP adjusted loss from operations and non-GAAP adjusted loss per
common share for the full year 2015 exclude stock-based compensation,
puttable stock compensation and changes in the fair value of contingent
consideration liability.
1 IDC MarketScape: Worldwide Global Trade Management 2014
Vendor Assessment, #MI251598 September 2014
Conference Call Information
Amber Road will host a conference call on Wednesday, February 11, 2015
at 5:00 p.m. Eastern Time (ET) to discuss the company’s fourth quarter
and full year financial results and its business outlook. To access this
call, dial 888-455-2263 (domestic) or 719-457-2645 (international). The
conference ID is 3902836.
Additionally, a live webcast of the conference call will be available in
the “Investor Relations” section of the Company’s web site at www.AmberRoad.com.
Following the conference call, a replay will be available at
877-870-5176 (domestic) or 858-384-5517 (international) from February
11, 2015, 8:00pm EST to February 18, 2015, 11:59pm EST. The replay pass
code is 3902836. An archived webcast of this conference call will also
be available in the “Investor Relations” section of the Company’s web
site at www.AmberRoad.com.
About Amber Road
Amber Road’s (NYSE: AMBR) mission is to dramatically change the way
companies conduct global trade. As a leading provider of cloud based
global trade management (GTM) solutions, we automate import and export
processes to enable goods to flow across international borders in the
most efficient, compliant and profitable way. Our solution combines
enterprise-class software, trade content sourced from government
agencies and transportation providers in 145 countries, and a global
supply chain network connecting our customers with their trading
partners, including suppliers, freight forwarders, customs brokers and
transportation carriers. We deliver our GTM solution using a
Software-as-a-Service (SaaS) model and leverage a highly flexible
technology framework to quickly and efficiently meet our customers’
unique requirements around the world. For more information, please visit www.AmberRoad.com,
email Solutions@AmberRoad.com
or call 201-935-8588.
Non-GAAP Financial Measures
To provide investors with additional information regarding our financial
results, Amber Road has provided within this press release non-GAAP
adjusted operating and net loss and adjusted EBITDA, financial measures
that are not calculated in accordance with generally accepted accounting
principles, or GAAP. Provided below is a reconciliation of GAAP
operating and net loss to non-GAAP adjusted operating and net loss, and
net loss to adjusted EBITDA. EBITDA consists of net loss plus
depreciation and amortization, interest expense (income) and income tax
expense. Adjusted EBITDA consists of EBITDA plus stock-based
compensation, restricted stock expense, compensation expense related to
loan forgiveness, puttable stock compensation, changes in the fair value
of contingent consideration liability, warrant expense and severance
costs. Amber Road has included these non-GAAP measures in this press
release because it assists in comparing performance on a consistent
basis across reporting periods, as it removes from operating results the
impact of the company’s capital structure. Amber Road believes these
non-GAAP measures are useful to an investor in evaluating its operating
performance because they are often used by the financial community to
measure a company’s operating performance without regard to items such
as depreciation and amortization, which can vary depending upon
accounting methods and the book value of assets, and to present a
meaningful measure of performance exclusive of its capital structure and
the method by which assets were acquired.
Amber Road’s use of these non-GAAP measures has limitations as an
analytical tool, and you should not consider it in isolation or as a
substitute for analysis of its results as reported under GAAP. Some of
these limitations are:
-
although depreciation and amortization are non-cash charges, the
assets being depreciated and amortized may have to be replaced in the
future, and these non-GAAP measures do not reflect cash capital
expenditure requirements for such replacements or for new capital
expenditure requirements;
-
these non-GAAP measures do not reflect changes in, or cash
requirements for, working capital needs;
-
these non-GAAP measures do not reflect the potentially dilutive impact
of equity-based compensation;
-
these non-GAAP measures do not reflect interest or tax payments that
may represent a reduction in cash available; and
-
other companies, including companies in Amber Road’s industry, may
calculate adjusted EBITDA differently, which reduces its usefulness as
a comparative measure.
Because of these and other limitations, you should consider these
non-GAAP measures together with other GAAP-based financial performance
measures, including various cash flow metrics, net loss and other GAAP
results. A reconciliation of GAAP operating and net loss to non-GAAP
adjusted operating and net loss, and adjusted EBITDA has been provided
in the financial statement tables included in this press release.
Cautionary Language Concerning Forward-Looking Statements
This press release contains forward-looking statements. These
statements identify substantial risks and uncertainties and relate to
future events or our future financial performance. In some cases, you
can identify forward-looking statements by terminology such as “may,”
“will,” “could,” “should,” “expect,” “intend,” “plan,” “anticipate,”
“believe,” “estimate,” “predict,” “potential,” or “continue,” and
similar expressions, whether in the negative or affirmative. These
statements are only predictions and may be inaccurate. Actual events or
results may differ materially. In evaluating these statements, you
should specifically consider various factors, including the risks
outlined in our filings with the Securities and Exchange Commission
(SEC), including, without limitation, our periodic and current SEC
reports. These factors may cause our actual results to differ materially
from any forward-looking statement. Although we believe that the
expectations reflected in the forward-looking statements are reasonable,
our future results, levels of activity, performance or achievements may
differ from our expectations. Other than as required by law, we do not
undertake to update any of the forward-looking statements after the date
of this press release, even though our situation may change in the
future.
|
|
|
|
|
|
|
|
AMBER ROAD, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
|
|
|
2014
|
|
|
2013
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
$
|
41,242,200
|
|
|
|
$
|
5,147,735
|
|
|
Accounts receivable, net
|
|
|
|
|
15,645,386
|
|
|
|
11,017,671
|
|
|
Unbilled receivables
|
|
|
|
|
254,243
|
|
|
|
144,067
|
|
|
Deferred commissions
|
|
|
|
|
3,322,553
|
|
|
|
2,983,400
|
|
|
Prepaid expenses and other current assets
|
|
|
|
|
1,445,964
|
|
|
|
869,108
|
|
|
Deferred offering costs
|
|
|
|
|
—
|
|
|
|
2,786,376
|
|
|
Total current assets
|
|
|
|
|
61,910,346
|
|
|
|
22,948,357
|
|
|
Property and equipment, net
|
|
|
|
|
12,918,540
|
|
|
|
13,102,380
|
|
|
Goodwill
|
|
|
|
|
24,476,157
|
|
|
|
24,476,157
|
|
|
Other intangibles, net
|
|
|
|
|
1,011,526
|
|
|
|
1,201,034
|
|
|
Deferred commissions
|
|
|
|
|
6,906,165
|
|
|
|
7,066,512
|
|
|
Deposits and other assets
|
|
|
|
|
1,007,923
|
|
|
|
1,302,681
|
|
|
Total assets
|
|
|
|
|
$
|
108,230,657
|
|
|
|
$
|
70,097,121
|
|
|
Liabilities and Stockholders’ Equity (Deficit)
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Current installments of obligations under capital leases
|
|
|
|
|
$
|
1,321,610
|
|
|
|
$
|
1,022,176
|
|
|
Accounts payable
|
|
|
|
|
1,733,209
|
|
|
|
2,568,161
|
|
|
Accrued expenses
|
|
|
|
|
8,043,759
|
|
|
|
9,081,554
|
|
|
Deferred revenue
|
|
|
|
|
26,168,358
|
|
|
|
26,115,001
|
|
|
Total current liabilities
|
|
|
|
|
37,266,936
|
|
|
|
38,786,892
|
|
|
Capital lease obligations, less current portion
|
|
|
|
|
2,141,584
|
|
|
|
2,068,308
|
|
|
Deferred revenue, less current portion
|
|
|
|
|
1,753,886
|
|
|
|
4,641,631
|
|
|
Revolving credit facility
|
|
|
|
|
—
|
|
|
|
6,978,525
|
|
|
Other noncurrent liabilities
|
|
|
|
|
2,109,544
|
|
|
|
3,981,889
|
|
|
Total liabilities
|
|
|
|
|
43,271,950
|
|
|
|
56,457,245
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
Total redeemable convertible preferred stock and puttable common
stock
|
|
|
|
|
—
|
|
|
|
76,921,359
|
|
|
Stockholders’ equity (deficit):
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, $0.001 par value at December 31, 2014, no par value at
December 31, 2013. Authorized, 100,000,000 and 38,100,100 shares at
December 31, 2014 and 2013, respectively; issued and outstanding
25,765,792 and 5,005,911 shares at December 31, 2014 and 2013,
respectively
|
|
|
|
|
25,766
|
|
|
|
15,221,195
|
|
|
Additional paid-in-capital
|
|
|
|
|
173,665,585
|
|
|
|
—
|
|
|
Accumulated other comprehensive loss
|
|
|
|
|
(607,492
|
)
|
|
|
(485,917
|
)
|
|
Accumulated deficit
|
|
|
|
|
(108,125,152
|
)
|
|
|
(78,016,761
|
)
|
|
Total stockholders’ equity (deficit)
|
|
|
|
|
64,958,707
|
|
|
|
(63,281,483
|
)
|
|
Total liabilities and stockholders’ equity (deficit)
|
|
|
|
|
$
|
108,230,657
|
|
|
|
$
|
70,097,121
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AMBER ROAD, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
|
|
2014
|
|
2013
|
|
|
2014
|
|
2013
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscription
|
|
|
|
|
$
|
12,559,820
|
|
|
$
|
11,624,561
|
|
|
|
$
|
45,142,117
|
|
|
$
|
38,866,989
|
|
|
Professional services
|
|
|
|
|
5,052,873
|
|
|
3,982,238
|
|
|
|
19,691,349
|
|
|
13,660,000
|
|
|
Total revenue
|
|
|
|
|
17,612,693
|
|
|
15,606,799
|
|
|
|
64,833,466
|
|
|
52,526,989
|
|
|
Cost of revenue (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of subscription revenue
|
|
|
|
|
3,810,791
|
|
|
3,243,555
|
|
|
|
14,586,245
|
|
|
12,747,971
|
|
|
Cost of professional services revenue
|
|
|
|
|
3,434,100
|
|
|
2,749,440
|
|
|
|
12,901,935
|
|
|
9,498,225
|
|
|
Total cost of revenue
|
|
|
|
|
7,244,891
|
|
|
5,992,995
|
|
|
|
27,488,180
|
|
|
22,246,196
|
|
|
Gross profit
|
|
|
|
|
10,367,802
|
|
|
9,613,804
|
|
|
|
37,345,286
|
|
|
30,280,793
|
|
|
Operating expenses (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
|
5,352,964
|
|
|
4,378,073
|
|
|
|
20,033,251
|
|
|
16,246,583
|
|
|
Research and development
|
|
|
|
|
2,684,988
|
|
|
2,109,933
|
|
|
|
9,745,137
|
|
|
7,935,614
|
|
|
General and administrative
|
|
|
|
|
3,460,834
|
|
|
2,784,327
|
|
|
|
15,761,895
|
|
|
10,468,776
|
|
|
Restricted stock expense
|
|
|
|
|
—
|
|
|
621,840
|
|
|
|
18,683,277
|
|
|
9,327,594
|
|
|
Total operating expenses
|
|
|
|
|
11,498,786
|
|
|
9,894,173
|
|
|
|
64,223,560
|
|
|
43,978,567
|
|
|
Loss from operations
|
|
|
|
|
(1,130,984
|
)
|
|
(280,369
|
)
|
|
|
(26,878,274
|
)
|
|
(13,697,774
|
)
|
|
Interest income
|
|
|
|
|
90
|
|
|
193
|
|
|
|
2,009
|
|
|
18,432
|
|
|
Interest expense
|
|
|
|
|
(57,634
|
)
|
|
(93,407
|
)
|
|
|
(275,074
|
)
|
|
(168,810
|
)
|
|
Loss before income taxes
|
|
|
|
|
(1,188,528
|
)
|
|
(373,583
|
)
|
|
|
(27,151,339
|
)
|
|
(13,848,152
|
)
|
|
Income tax expense
|
|
|
|
|
152,169
|
|
|
137,678
|
|
|
|
552,619
|
|
|
549,718
|
|
|
Net loss
|
|
|
|
|
(1,340,697
|
)
|
|
(511,261
|
)
|
|
|
(27,703,958
|
)
|
|
(14,397,870
|
)
|
|
Accretion of redeemable convertible preferred stock and puttable
common stock
|
|
|
|
|
—
|
|
|
(1,211,315
|
)
|
|
|
(2,416,505
|
)
|
|
(4,849,607
|
)
|
|
Net loss attributable to common stockholders
|
|
|
|
|
$
|
(1,340,697
|
)
|
|
$
|
(1,722,576
|
)
|
|
|
$
|
(30,120,463
|
)
|
|
$
|
(19,247,477
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
|
|
$
|
(0.05
|
)
|
|
$
|
(0.47
|
)
|
|
|
$
|
(1.46
|
)
|
|
$
|
(5.11
|
)
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
|
|
25,553,069
|
|
|
3,675,212
|
|
|
|
20,623,760
|
|
|
3,763,562
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes stock-based compensation as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
|
|
2014
|
|
2013
|
|
|
2014
|
|
2013
|
|
Cost of subscription revenue
|
|
|
|
|
$
|
140,543
|
|
$
|
23,127
|
|
|
$
|
289,611
|
|
$
|
80,204
|
|
Cost of professional services revenue
|
|
|
|
|
94,852
|
|
11,956
|
|
|
189,598
|
|
40,037
|
|
Sales and marketing
|
|
|
|
|
179,337
|
|
23,351
|
|
|
346,545
|
|
76,912
|
|
Research and development
|
|
|
|
|
240,525
|
|
31,883
|
|
|
486,031
|
|
62,387
|
|
General and administrative
|
|
|
|
|
762,854
|
|
95,340
|
|
|
1,434,988
|
|
262,044
|
|
|
|
|
|
|
$
|
1,418,111
|
|
$
|
185,657
|
|
|
$
|
2,746,773
|
|
$
|
521,584
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AMBER ROAD, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
|
|
|
2014
|
|
|
2013
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
$
|
(27,703,958
|
)
|
|
|
$
|
(14,397,870
|
)
|
|
Adjustments to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
4,896,713
|
|
|
|
3,791,973
|
|
|
Bad debt expense
|
|
|
|
|
47,006
|
|
|
|
46,500
|
|
|
Stock-based compensation
|
|
|
|
|
2,746,773
|
|
|
|
521,584
|
|
|
Loss on asset impairment
|
|
|
|
|
11,964
|
|
|
|
30,261
|
|
|
Restricted stock non-cash compensation
|
|
|
|
|
18,683,277
|
|
|
|
9,327,594
|
|
|
Compensation related to puttable common stock
|
|
|
|
|
54,764
|
|
|
|
18,255
|
|
|
Increase in fair value of contingent consideration liability
|
|
|
|
|
(43,855
|
)
|
|
|
106,244
|
|
|
Non-cash interest expense related to debt
|
|
|
|
|
—
|
|
|
|
23,227
|
|
|
Change in fair value of warrant liability
|
|
|
|
|
1,244,635
|
|
|
|
1,600,176
|
|
|
Amortization of debt financing costs
|
|
|
|
|
43,858
|
|
|
|
—
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
(4,684,880
|
)
|
|
|
(1,004,874
|
)
|
|
Unbilled receivables
|
|
|
|
|
(113,471
|
)
|
|
|
96,170
|
|
|
Prepaid expenses and other current assets
|
|
|
|
|
(801,221
|
)
|
|
|
(3,274,161
|
)
|
|
Accounts payable
|
|
|
|
|
(182,112
|
)
|
|
|
431,342
|
|
|
Accrued expenses
|
|
|
|
|
432,225
|
|
|
|
3,232,110
|
|
|
Other liabilities
|
|
|
|
|
(102,032
|
)
|
|
|
(64,266
|
)
|
|
Deferred revenue
|
|
|
|
|
(2,833,077
|
)
|
|
|
504,824
|
|
|
Net cash (used in) provided by operating activities
|
|
|
|
|
(8,303,391
|
)
|
|
|
989,089
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
|
(723,475
|
)
|
|
|
(327,024
|
)
|
|
Addition of capitalized software development costs
|
|
|
|
|
(1,970,963
|
)
|
|
|
(2,409,325
|
)
|
|
Acquisition, net of cash acquired of $85,310
|
|
|
|
|
—
|
|
|
|
(1,914,768
|
)
|
|
Cash received (paid) for deposits
|
|
|
|
|
226,690
|
|
|
|
(534,919
|
)
|
|
Decrease in restricted cash
|
|
|
|
|
56,409
|
|
|
|
—
|
|
|
Net cash used in investing activities
|
|
|
|
|
(2,411,339
|
)
|
|
|
(5,186,036
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from revolving line of credit
|
|
|
|
|
—
|
|
|
|
7,478,525
|
|
|
Payments on revolving line of credit
|
|
|
|
|
(6,978,525
|
)
|
|
|
(500,000
|
)
|
|
Debt financing costs
|
|
|
|
|
—
|
|
|
|
(51,764
|
)
|
|
Repayments on capital lease obligations
|
|
|
|
|
(1,246,226
|
)
|
|
|
(1,022,176
|
)
|
|
Proceeds from the exercise of stock options
|
|
|
|
|
1,568,137
|
|
|
|
29,750
|
|
|
Proceeds from the exercise of common stock warrant
|
|
|
|
|
40,452
|
|
|
|
—
|
|
|
Payment of offering costs
|
|
|
|
|
(4,266,455
|
)
|
|
|
(478,939
|
)
|
|
Proceeds from initial public offering, net of underwriting discounts
and commissions
|
|
|
|
|
57,824,899
|
|
|
|
—
|
|
|
Net cash provided by financing activities
|
|
|
|
|
46,942,282
|
|
|
|
5,455,396
|
|
|
Effect of exchange rate on cash and cash equivalents
|
|
|
|
|
(133,087
|
)
|
|
|
(390,535
|
)
|
|
Net increase in cash and cash equivalents
|
|
|
|
|
36,094,465
|
|
|
|
867,914
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
5,147,735
|
|
|
|
4,279,821
|
|
|
Cash and cash equivalents at end of period
|
|
|
|
|
$
|
41,242,200
|
|
|
|
$
|
5,147,735
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Loss to Adjusted EBITDA
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
|
|
2014
|
|
2013
|
|
|
2014
|
|
2013
|
|
Net loss
|
|
|
|
|
$
|
(1,340,697
|
)
|
|
$
|
(511,261
|
)
|
|
|
$
|
(27,703,958
|
)
|
|
$
|
(14,397,870
|
)
|
|
Depreciation and amortization expense
|
|
|
|
|
1,279,933
|
|
|
1,252,992
|
|
|
|
4,896,713
|
|
|
3,791,973
|
|
|
Interest expense
|
|
|
|
|
57,634
|
|
|
93,407
|
|
|
|
275,074
|
|
|
168,810
|
|
|
Interest income
|
|
|
|
|
(90
|
)
|
|
(193
|
)
|
|
|
(2,009
|
)
|
|
(18,432
|
)
|
|
Income tax expense
|
|
|
|
|
152,169
|
|
|
137,678
|
|
|
|
552,619
|
|
|
549,718
|
|
|
EBITDA
|
|
|
|
|
148,949
|
|
|
972,623
|
|
|
|
(21,981,561
|
)
|
|
(9,905,801
|
)
|
|
Stock-based compensation
|
|
|
|
|
1,418,111
|
|
|
185,657
|
|
|
|
2,746,773
|
|
|
521,584
|
|
|
Restricted stock expense
|
|
|
|
|
—
|
|
|
621,840
|
|
|
|
18,683,277
|
|
|
9,327,594
|
|
|
Compensation expense related to loan forgiveness
|
|
|
|
|
—
|
|
|
—
|
|
|
|
927,093
|
|
|
—
|
|
|
Puttable stock compensation
|
|
|
|
|
13,691
|
|
|
13,691
|
|
|
|
54,764
|
|
|
18,255
|
|
|
Change in fair value of contingent consideration liability
|
|
|
|
|
(166,681
|
)
|
|
103,862
|
|
|
|
(43,855
|
)
|
|
106,244
|
|
|
Warrant expense
|
|
|
|
|
—
|
|
|
124,217
|
|
|
|
1,244,635
|
|
|
1,600,176
|
|
|
Severance costs
|
|
|
|
|
—
|
|
|
—
|
|
|
|
1,121,285
|
|
|
—
|
|
|
Adjusted EBITDA
|
|
|
|
|
$
|
1,414,070
|
|
|
$
|
2,021,890
|
|
|
|
$
|
2,752,411
|
|
|
$
|
1,668,052
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Loss to Non-GAAP Adjusted Net Income
(Loss)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
|
|
2014
|
|
2013
|
|
|
2014
|
|
2013
|
|
Net loss
|
|
|
|
|
$
|
(1,340,697
|
)
|
|
$
|
(511,261
|
)
|
|
|
$
|
(27,703,958
|
)
|
|
$
|
(14,397,870
|
)
|
|
Stock-based compensation
|
|
|
|
|
1,418,111
|
|
|
185,657
|
|
|
|
2,746,773
|
|
|
521,584
|
|
|
Restricted stock expense
|
|
|
|
|
—
|
|
|
621,840
|
|
|
|
18,683,277
|
|
|
9,327,594
|
|
|
Compensation expense related to loan forgiveness
|
|
|
|
|
—
|
|
|
—
|
|
|
|
927,093
|
|
|
—
|
|
|
Puttable stock compensation
|
|
|
|
|
13,691
|
|
|
13,691
|
|
|
|
54,764
|
|
|
18,255
|
|
|
Change in fair value of contingent consideration liability
|
|
|
|
|
(166,681
|
)
|
|
103,862
|
|
|
|
(43,855
|
)
|
|
106,244
|
|
|
Warrant expense
|
|
|
|
|
—
|
|
|
124,217
|
|
|
|
1,244,635
|
|
|
1,600,176
|
|
|
Severance costs
|
|
|
|
|
—
|
|
|
—
|
|
|
|
1,121,285
|
|
|
—
|
|
|
Non-GAAP adjusted net income (loss)
|
|
|
|
|
$
|
(75,576
|
)
|
|
$
|
538,006
|
|
|
|
$
|
(2,969,986
|
)
|
|
$
|
(2,824,017
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted non-GAAP net income (loss) per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
|
|
$
|
0.00
|
|
|
$
|
0.15
|
|
|
|
$
|
(0.12
|
)
|
|
$
|
(0.75
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP weighted average number of common shares outstanding - basic
and diluted
|
|
|
|
|
25,553,069
|
|
|
3,675,212
|
|
|
|
20,623,760
|
|
|
3,763,562
|
|
|
Additional weighted average shares giving effect to initial public
offering and conversion of preferred stock at the beginning of the
period
|
|
|
|
|
—
|
|
|
—
|
|
|
|
4,637,210
|
|
|
—
|
|
|
Non-GAAP weighted average number of common shares outstanding -
basic and diluted
|
|
|
|
|
25,553,069
|
|
|
3,675,212
|
|
|
|
25,260,970
|
|
|
3,763,562
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Loss from Operations to
Non-GAAP Adjusted Income (Loss) from Operations
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
|
|
2014
|
|
2013
|
|
|
2014
|
|
2013
|
|
Loss from operations
|
|
|
|
|
$
|
(1,130,984
|
)
|
|
$
|
(280,369
|
)
|
|
|
$
|
(26,878,274
|
)
|
|
$
|
(13,697,774
|
)
|
|
Stock-based compensation
|
|
|
|
|
1,418,111
|
|
|
185,657
|
|
|
|
2,746,773
|
|
|
521,584
|
|
|
Restricted stock expense
|
|
|
|
|
—
|
|
|
621,840
|
|
|
|
18,683,277
|
|
|
9,327,594
|
|
|
Compensation expense related to loan forgiveness
|
|
|
|
|
—
|
|
|
—
|
|
|
|
927,093
|
|
|
—
|
|
|
Puttable stock compensation
|
|
|
|
|
13,691
|
|
|
13,691
|
|
|
|
54,764
|
|
|
18,255
|
|
|
Change in fair value of contingent consideration liability
|
|
|
|
|
(166,681
|
)
|
|
103,862
|
|
|
|
(43,855
|
)
|
|
106,244
|
|
|
Warrant expense
|
|
|
|
|
—
|
|
|
124,217
|
|
|
|
1,244,635
|
|
|
1,600,176
|
|
|
Severance costs
|
|
|
|
|
—
|
|
|
—
|
|
|
|
1,121,285
|
|
|
—
|
|
|
Non-GAAP adjusted income (loss) from operations
|
|
|
|
|
$
|
134,137
|
|
|
$
|
768,898
|
|
|
|
$
|
(2,144,302
|
)
|
|
$
|
(2,123,921
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

|