Financial Release
View printer-friendly version << Back
Blackline Announces Third Quarter Financial Results
Third Quarter 2020 Financial Highlights
- Total GAAP revenues of
$90.5 million for the third quarter of 2020, an increase of 21% compared to the third quarter of 2019. - GAAP net loss attributable to
BlackLine of$8.6 million , or$0.15 per share, on 57.1 million weighted average shares outstanding, which compares to a GAAP net loss attributable toBlackLine of$9.2 million in the third quarter of 2019. - Non-GAAP net income attributable to
BlackLine of$15.1 million , or$0.25 per share, on 61.2 million diluted weighted average shares outstanding. This compares with non-GAAP net income attributable toBlackLine of$7.1 million in the third quarter of 2019. - Operating cash flow of
$21.8 million , compared to$9.9 million in the third quarter of 2019. - Free cash flow of
$18.5 million , compared to$7.1 million in the third quarter of 2019.
Key Metrics and Recent Business Highlights
- Added 88 net new customers in the third quarter for a total of 3,226 customers at
September 30, 2020 . - Expanded the company’s user base to 282,579 at
September 30, 2020 . - Achieved a dollar-based net revenue retention rate of 107% at
September 30, 2020 . - Acquired Rimilia to add AI-powered accounts receivable automation to our modern accounting platform.
- Named a ‘Best Place to Work in Los Angeles’ by the
Los Angeles Business Journal . - Recognized as a 2020 Tech Cares Award Winner from TrustRadius for giving back to the finance & accounting community during the COVID-19 pandemic.
- Announced that customer
Red Wing Shoe Company, Inc. was named a winner in the 2020 Nucleus Research ROI Award for achieving nearly 400% ROI fromBlackLine deployment. - Added
Mel Zeledon , cloud enterprise software veteran, as senior vice president of channels and alliances.
The financial results included in this press release are preliminary and pending final review. Financial results will not be final until
Financial Outlook
Fourth Quarter 2020
- Total GAAP revenue is expected to be in the range of
$91 million to$92 million . - Non-GAAP net income attributable to
BlackLine is expected to be in the range of$4 million to$5 million , or$0.06 to$0.08 per share on 61.6 million diluted weighted average shares outstanding.
Full Year 2020
- Total GAAP revenue is expected to be in the range of
$347.4 million to$348.4 million . - Non-GAAP net income attributable to
BlackLine is expected to be in the range of$37 million to$38 million , or$0.61 to$0.63 per share on 60.7 million diluted weighted average shares outstanding.
Guidance for non-GAAP net income attributable to
Quarterly Conference Call
About
Companies come to
More than 3,200 customers trust
Forward-looking Statements
This release and the conference call referenced above contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “could,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “predict,” “intend,” “potential,” “would,” “continue,” “ongoing” or the negative of these terms or other comparable terminology. Forward-looking statements in this release and quarterly conference call include, but are not limited to, statements regarding BlackLine’s future financial and operational performance, including, without limitation, GAAP and non-GAAP guidance for the fourth quarter and full year of 2020, our expectations for our business, including the demand environment, BlackLine’s addressable market, market position and pipeline, the impact of the COVID-19 pandemic on our business, our market and our industry, and our expectations regarding our acquisition of Rimilia, including the market opportunity and Rimilia’s contribution to our business and financial results.
Any forward-looking statements contained in this press release or the quarterly conference call are based upon BlackLine’s historical performance and its current plans, estimates and expectations and are not a representation that such plans, estimates, or expectations will be achieved. Forward-looking statements are based on information available at the time those statements are made and/or management’s good faith beliefs and assumptions as of that time with respect to future events, and are subject to risks and uncertainties. If any of these risks or uncertainties materialize or if any assumptions prove incorrect, actual performance or results may differ materially from those expressed in or suggested by the forward looking statements. These risks and uncertainties include, but are not limited to risks related to the company’s ability to attract new customers and expand sales to existing customers; the extent to which customers renew their subscription agreements or increase the number of users; the company’s ability to manage growth and scale effectively, including additional headcount and entry into new geographies; the company’s ability to provide successful enhancements, new features and modifications to its software solutions; the company’s ability to develop new products and software solutions and the success of any new product and service introductions; the success of the company’s strategic relationships with technology vendors and business process outsourcers, channel partners and alliance partners; any breaches of the company’s security measures; a disruption in the company’s hosting network infrastructure; costs and reputational harm that could result from defects in the company’s solution; the loss of any key employees; the impact of the COVID-19 pandemic and related measures taken by governments and private industry; continued strong demand for the company’s software in
Use of Non-GAAP Financial Measures
To supplement its consolidated financial statements, which are prepared and presented in accordance with
BlackLine’s management uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to the corresponding GAAP measures, in evaluating BlackLine’s ongoing operational performance and trends and in comparing its financial measures with other companies in the same industry, many of which present similar non-GAAP financial measures to help investors understand the operational performance of their businesses. However, it is important to note that the particular items
Non-GAAP Gross Profit and Non-GAAP Gross Margin. Non-GAAP gross profit is defined as GAAP revenues less GAAP cost of revenue adjusted for the amortization of acquired developed technology resulting from the 2013 Acquisition and the Runbook Acquisition and stock-based compensation. Non-GAAP gross margin is defined as non-GAAP gross profit divided by GAAP revenues.
Non-GAAP Operating Expenses. Non-GAAP operating expenses include (a) non-GAAP sales and marketing expense, (b) non-GAAP research and development expense and (c) non-GAAP general and administrative expense. Non-GAAP sales and marketing expense is defined as GAAP sales and marketing expense adjusted for the amortization of acquired intangibles primarily resulting from the 2013 Acquisition and the Runbook Acquisition and stock-based compensation. Non-GAAP research and development expense is defined as GAAP research and development expense adjusted for stock-based compensation. Non-GAAP general and administrative expense is defined as GAAP general and administrative expense as adjusted for the amortization of acquired intangibles resulting from the 2013 Acquisition and Runbook Acquisition, stock-based compensation, the change in fair value of contingent consideration, acquisition-related costs, legal settlement gains, and costs incurred in connection with our shelf offering in the first quarter of 2019.
Non-GAAP Income (Loss) from Operations. Non-GAAP income (loss) from operations is defined as GAAP income (loss) from operations adjusted for the amortization of acquired intangible assets primarily resulting from the 2013 Acquisition and the Runbook Acquisition, stock-based compensation, the change in fair value of contingent consideration, acquisition-related costs, legal settlement gains, and costs incurred in connection with our shelf offering in the first quarter of 2019. The company believes that presenting non-GAAP income (loss) from operations is useful to investors as it eliminates the impact of items that have been impacted by the 2013 Acquisition and the Runbook Acquisition and other related costs in order to allow a direct comparison of loss from operations between all periods presented.
Non-GAAP Net Income (Loss) attributable to
Free Cash Flow. Free cash flow is defined as cash flows provided by operating activities less cash flows used to purchase property and equipment, capitalized software development, and intangible assets.
Use of Operating Metrics
Dollar-based Net Revenue Retention Rate. Dollar-based net revenue retention rate is calculated as the implied monthly subscription and support revenue at the end of a period for the base set of customers from which the company generated subscription revenue in the year prior to the calculation, divided by the implied monthly subscription and support revenue one year prior to the date of calculation for that same customer base. This calculation does not reflect implied monthly subscription and support revenue for new customers added during the one-year period but does include the effect of customers who terminated during the period. Implied monthly subscription and support revenue is defined as the total amount of minimum subscription and support revenue contractually committed to, under each of BlackLine’s customer agreements over the entire term of the agreement, divided by the number of months in the term of the agreement.
Number of Customers. A customer is defined as an entity with an active subscription agreement as of the measurement date. In situations where an organization has multiple subsidiaries or divisions, each entity that is invoiced as a separate entity is treated as a separate customer. In an instance where an existing customer requests its invoice be divided for the sole purpose of restructuring its internal billing arrangement without any incremental increase in revenue, such customer continues to be treated as a single customer.
Number of Users. Historically, BlackLine’s products were priced based on the number of users of its platform. Over time, the company has begun to sell an increasing number of non-user based products with fixed or transaction-based pricing. For this reason, we believe the growth in the number of total users is less correlated to the growth of the business overall.
Media Contact:
Kimberly.uberti@blackline.com
Investor Relations Contact:
Alex.geller@blackline.com
Consolidated Balance Sheets | ||||||||
(in thousands) | ||||||||
(unaudited) | ||||||||
ASSETS | ||||||||
Cash and cash equivalents | $ | 408,070 | $ | 120,232 | ||||
Marketable securities | 117,433 | 487,515 | ||||||
Accounts receivable, net of allowance | 91,137 | 102,829 | ||||||
Prepaid expenses and other current assets | 137,474 | 12,830 | ||||||
Total current assets | 754,114 | 723,406 | ||||||
Capitalized software development costs, net | 13,925 | 10,032 | ||||||
Property and equipment, net | 10,787 | 13,024 | ||||||
Intangible assets, net | 15,066 | 17,520 | ||||||
185,138 | 185,138 | |||||||
Operating lease right-of-use assets | 9,274 | 12,549 | ||||||
Other assets | 58,436 | 52,883 | ||||||
Total assets | $ | 1,046,740 | $ | 1,014,552 | ||||
LIABILITIES, REDEEMABLE NON-CONTROLLING INTEREST, AND STOCKHOLDERS' EQUITY | ||||||||
Accounts payable | $ | 2,088 | $ | 7,401 | ||||
Accrued expenses and other current liabilities | 29,403 | 30,098 | ||||||
Deferred revenue | 165,681 | 162,552 | ||||||
Short-term portion of operating lease liabilities | 4,289 | 4,938 | ||||||
Short-term portion of contingent consideration | 2,008 | 2,008 | ||||||
Total current liabilities | 203,469 | 206,997 | ||||||
Operating lease liabilities | 7,828 | 10,606 | ||||||
Convertible senior notes, net | 401,217 | 384,343 | ||||||
Contingent consideration | 4,206 | 4,354 | ||||||
Deferred tax liabilities | 4,750 | 4,571 | ||||||
Deferred revenue, noncurrent | 72 | 163 | ||||||
Total liabilities | 621,542 | 611,034 | ||||||
Redeemable non-controlling interest (a) | 8,128 | 4,905 | ||||||
Stockholders' equity: | ||||||||
Common stock | 573 | 559 | ||||||
Additional paid-in capital | 605,078 | 561,275 | ||||||
Accumulated other comprehensive income | 568 | 377 | ||||||
Accumulated deficit | (189,149 | ) | (163,598 | ) | ||||
Total stockholders' equity | 417,070 | 398,613 | ||||||
Total liabilities, redeemable non-controlling interest, and stockholders' equity | $ | 1,046,740 | $ | 1,014,552 | ||||
(a) During the third quarter of 2020, the Company identified prior period errors in the calculation of its adjustment to redeemable non-controlling interest of |
Consolidated Statements of Operations | ||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Quarter Ended | Nine Months Ended | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Revenues | ||||||||||||||||
Subscription and support | $ | 84,247 | $ | 70,311 | $ | 239,149 | $ | 197,651 | ||||||||
Professional services | 6,282 | 4,614 | 17,250 | 11,067 | ||||||||||||
Total revenues | 90,529 | 74,925 | 256,399 | 208,718 | ||||||||||||
Cost of revenues | ||||||||||||||||
Subscription and support | 11,700 | 11,689 | 34,708 | 34,109 | ||||||||||||
Professional services | 5,282 | 3,603 | 15,082 | 9,745 | ||||||||||||
Total cost of revenues | 16,982 | 15,292 | 49,790 | 43,854 | ||||||||||||
Gross profit | 73,547 | 59,633 | 206,609 | 164,864 | ||||||||||||
Operating expenses | ||||||||||||||||
Sales and marketing | 42,588 | 41,848 | 129,199 | 114,888 | ||||||||||||
Research and development | 14,829 | 11,558 | 38,423 | 32,694 | ||||||||||||
General and administrative | 18,147 | 14,088 | 51,667 | 40,444 | ||||||||||||
Total operating expenses | 75,564 | 67,494 | 219,289 | 188,026 | ||||||||||||
Loss from operations | (2,017 | ) | (7,861 | ) | (12,680 | ) | (23,162 | ) | ||||||||
Other income (expense) | ||||||||||||||||
Interest income | 648 | 2,161 | 4,142 | 3,590 | ||||||||||||
Interest expense | (5,914 | ) | (3,006 | ) | (17,340 | ) | (3,006 | ) | ||||||||
Other income (expense), net | (5,266 | ) | (845 | ) | (13,198 | ) | 584 | |||||||||
Loss before income taxes | (7,283 | ) | (8,706 | ) | (25,878 | ) | (22,578 | ) | ||||||||
Provision for income taxes (a) | 438 | 170 | 754 | 856 | ||||||||||||
Net loss | (7,721 | ) | (8,876 | ) | (26,632 | ) | (23,434 | ) | ||||||||
Net loss attributable to non-controlling interest | (425 | ) | (509 | ) | (1,081 | ) | (978 | ) | ||||||||
Adjustment attributable to non-controlling interest (b) | 1,319 | 839 | 4,239 | 893 | ||||||||||||
Net loss attributable to |
$ | (8,615 | ) | $ | (9,206 | ) | $ | (29,790 | ) | $ | (23,349 | ) | ||||
Basic net loss attributable to |
||||||||||||||||
Basic net loss attributable to |
$ | (0.15 | ) | $ | (0.17 | ) | $ | (0.53 | ) | $ | (0.42 | ) | ||||
Shares used to calculate basic net loss per share | 57,063 | 55,480 | 56,619 | 55,164 | ||||||||||||
Diluted net loss attributable to |
||||||||||||||||
Diluted net loss attributable to |
$ | (0.15 | ) | $ | (0.17 | ) | $ | (0.53 | ) | $ | (0.42 | ) | ||||
Shares used to calculate diluted net loss per share | 57,063 | 55,480 | 56,619 | 55,164 | ||||||||||||
(a) During the fourth quarter of 2019 the Company identified prior period errors related to its provision for income taxes that were calculated in connection with the adoption of ASC 606, Revenue from Contracts and Customers. Although management has concluded that such errors were immaterial to the previously issued financial statements, the Company is revising its 2019 unaudited quarterly financial statements. The quarter ended |
||||||||||||||||
(b) During the third quarter of 2020, the Company identified that commencing in 2019 it had incorrectly calculated its quarterly adjustment to the carrying value of its redeemable non-controlling interest with a corresponding impact to net loss attributable to |
Consolidated Statements of Cash Flows | ||||||||||||||||
(in thousands) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Quarter Ended | Nine Months Ended | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||||
Net loss attributable to |
$ | (8,615 | ) | $ | (9,206 | ) | $ | (29,790 | ) | $ | (23,349 | ) | ||||
Net loss and adjustment attributable to redeemable non-controlling interest | 894 | 330 | 3,158 | (85 | ) | |||||||||||
Net loss | (7,721 | ) | (8,876 | ) | (26,632 | ) | (23,434 | ) | ||||||||
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||||||||||
Depreciation and amortization | 5,178 | 5,327 | 14,615 | 16,803 | ||||||||||||
Change in fair value of contingent consideration | (72 | ) | 129 | (148 | ) | 313 | ||||||||||
Amortization of debt discount and issuance costs | 5,758 | 2,923 | 16,874 | 2,923 | ||||||||||||
Stock-based compensation | 13,326 | 10,141 | 35,398 | 24,605 | ||||||||||||
Noncash lease expense | 1,186 | 1,217 | 3,557 | 3,677 | ||||||||||||
(Accretion) amortization of purchase discounts/premiums on marketable securities, net | 301 | (100 | ) | (333 | ) | (873 | ) | |||||||||
Net foreign currency (gains) losses | (237 | ) | 137 | (275 | ) | 138 | ||||||||||
Deferred income taxes | 17 | 154 | 179 | 737 | ||||||||||||
Provision for doubtful accounts receivable | 588 | 84 | 728 | 157 | ||||||||||||
Changes in operating assets and liabilities | ||||||||||||||||
Accounts receivable | 6,797 | (3,184 | ) | 11,202 | (7,455 | ) | ||||||||||
Prepaid expenses and other current assets | (744 | ) | 528 | (3,260 | ) | 3,129 | ||||||||||
Other assets | (2,136 | ) | (2,011 | ) | (5,542 | ) | (9,647 | ) | ||||||||
Accounts payable | (3,891 | ) | (525 | ) | (4,569 | ) | (1,591 | ) | ||||||||
Accrued expenses and other current liabilities | 6,525 | 5,361 | (1,175 | ) | 1,044 | |||||||||||
Deferred revenue | (1,743 | ) | (152 | ) | 3,038 | 14,971 | ||||||||||
Operating lease liabilities | (1,343 | ) | (1,299 | ) | (3,734 | ) | (3,997 | ) | ||||||||
Net cash provided by operating activities | 21,789 | 9,854 | 39,923 | 21,500 | ||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||||||
Purchases of marketable securities | — | (23,737 | ) | (116,400 | ) | (93,259 | ) | |||||||||
Proceeds from maturities of marketable securities | 36,723 | 20,150 | 460,982 | 95,138 | ||||||||||||
Proceeds from sales of marketable securities | — | 17,279 | 25,959 | 17,279 | ||||||||||||
Capitalized software development costs | (2,844 | ) | (1,152 | ) | (7,838 | ) | (3,751 | ) | ||||||||
Purchases of property and equipment | (291 | ) | (1,472 | ) | (2,515 | ) | (3,461 | ) | ||||||||
Purchases of intangible assets | — | — | (2,333 | ) | — | |||||||||||
Cash paid for pending acquisition | (121,433 | ) | — | (121,433 | ) | — | ||||||||||
Net cash provided by (used in) investing activities | (87,845 | ) | 11,068 | 236,422 | 11,946 | |||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||||||
Proceeds from issuance of convertible senior notes, net of issuance costs | — | 487,163 | — | 487,163 | ||||||||||||
Purchase of capped calls related to convertible senior notes | — | (46,150 | ) | — | (46,150 | ) | ||||||||||
Proceeds from employee stock purchase plan | — | — | 3,608 | 2,552 | ||||||||||||
Proceeds from exercises of stock options | 3,871 | 3,806 | 14,287 | 8,371 | ||||||||||||
Acquisition of common stock for tax withholding obligations | (1,272 | ) | (784 | ) | (6,128 | ) | (3,372 | ) | ||||||||
Financed purchases of property and equipment | (169 | ) | (169 | ) | (394 | ) | (314 | ) | ||||||||
Net cash provided by financing activities | 2,430 | 443,866 | 11,373 | 448,250 | ||||||||||||
Effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash | 88 | 144 | 130 | 308 | ||||||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash | (63,538 | ) | 464,932 | 287,848 | 482,004 | |||||||||||
Cash, cash equivalents, and restricted cash, beginning of period | 471,888 | 63,527 | 120,502 | 46,455 | ||||||||||||
Cash, cash equivalents, and restricted cash, end of period | $ | 408,350 | $ | 528,459 | $ | 408,350 | $ | 528,459 | ||||||||
Cash and cash equivalents at end of period | $ | 408,070 | $ | 528,197 | $ | 408,070 | $ | 528,197 | ||||||||
Restricted cash included within prepaid expenses and other current assets at end of period | 19 | 19 | 19 | 19 | ||||||||||||
Restricted cash included within other assets at end of period | 261 | 243 | 261 | 243 | ||||||||||||
Total cash, cash equivalents, and restricted cash at end of period shown in the consolidated statements of cash flows | $ | 408,350 | $ | 528,459 | $ | 408,350 | $ | 528,459 | ||||||||
Reconciliations of Non-GAAP Financial Measures | ||||||||||||||||
(in thousands, except percentages and per share data) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Quarter Ended | Nine Months Ended | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Non-GAAP Gross Profit | ||||||||||||||||
Gross profit | $ | 73,547 | $ | 59,633 | $ | 206,609 | $ | 164,864 | ||||||||
Amortization of developed technology | 176 | 1,199 | 527 | 4,622 | ||||||||||||
Stock-based compensation | 1,871 | 1,431 | 4,900 | 3,478 | ||||||||||||
Total Non-GAAP Gross Profit | $ | 75,594 | $ | 62,263 | $ | 212,036 | $ | 172,964 | ||||||||
Gross margin | 81.2 | % | 79.6 | % | 80.6 | % | 79.0 | % | ||||||||
Non-GAAP gross margin | 83.5 | % | 83.1 | % | 82.7 | % | 82.9 | % | ||||||||
Non-GAAP Operating Income: | ||||||||||||||||
Loss from operations | $ | (2,017 | ) | $ | (7,861 | ) | $ | (12,680 | ) | $ | (23,162 | ) | ||||
Amortization of intangible assets | 1,622 | 2,566 | 4,787 | 8,722 | ||||||||||||
Stock-based compensation | 13,326 | 10,141 | 35,398 | 24,605 | ||||||||||||
Change in fair value of contingent consideration | (72 | ) | 129 | (148 | ) | 313 | ||||||||||
Acquisition-related costs | 1,790 | — | 1,790 | — | ||||||||||||
Legal settlement gains | — | (380 | ) | — | (380 | ) | ||||||||||
Shelf offering costs | — | — | — | 212 | ||||||||||||
Total non-GAAP operating income | $ | 14,649 | $ | 4,595 | $ | 29,147 | $ | 10,310 | ||||||||
Non-GAAP Net Income Attributable to |
||||||||||||||||
Net loss attributable to |
$ | (8,615 | ) | $ | (9,206 | ) | $ | (29,790 | ) | $ | (23,349 | ) | ||||
Provision for (benefit from) income taxes | (61 | ) | 53 | (149 | ) | 35 | ||||||||||
Amortization of intangible assets | 1,622 | 2,566 | 4,787 | 8,722 | ||||||||||||
Stock-based compensation | 13,326 | 10,141 | 35,398 | 24,605 | ||||||||||||
Amortization of debt discount and issuance costs | 5,758 | 2,923 | 16,874 | 2,923 | ||||||||||||
Change in fair value of contingent consideration | (72 | ) | 129 | (148 | ) | 313 | ||||||||||
Acquisition-related costs | 1,790 | — | 1,790 | — | ||||||||||||
Legal settlement gains | — | (380 | ) | — | (380 | ) | ||||||||||
Shelf offering costs | — | — | — | 212 | ||||||||||||
Adjustment to redeemable non-controlling interest (a) | 1,319 | 839 | 4,239 | 893 | ||||||||||||
Total non-GAAP net income attributable to |
$ | 15,067 | $ | 7,065 | $ | 33,001 | $ | 13,974 | ||||||||
Basic non-GAAP net income attributable to |
||||||||||||||||
Basic non-GAAP net income attributable to |
$ | 0.26 | $ | 0.13 | $ | 0.58 | $ | 0.25 | ||||||||
Shares used to calculate basic non-GAAP net income per share | 57,063 | 55,480 | 56,619 | 55,164 | ||||||||||||
Diluted non-GAAP net income attributable to |
||||||||||||||||
Diluted non-GAAP net income attributable to |
$ | 0.25 | $ | 0.12 | $ | 0.55 | $ | 0.24 | ||||||||
Shares used to calculate diluted non-GAAP net income per share | 61,213 | 59,048 | 60,445 | 58,599 | ||||||||||||
Quarter Ended | Nine Months Ended | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Non-GAAP Sales and Marketing Expense: | ||||||||||||||||
Sales and marketing expense | $ | 42,588 | $ | 41,848 | $ | 129,199 | $ | 114,888 | ||||||||
Amortization of intangible assets | (968 | ) | (968 | ) | (2,905 | ) | (2,904 | ) | ||||||||
Stock-based compensation | (5,675 | ) | (4,522 | ) | (15,645 | ) | (11,074 | ) | ||||||||
Total non-GAAP sales and marketing expense | $ | 35,945 | $ | 36,358 | $ | 110,649 | $ | 100,910 | ||||||||
Research and development expense | $ | 14,829 | $ | 11,558 | $ | 38,423 | $ | 32,694 | ||||||||
Stock-based compensation | (1,954 | ) | (1,452 | ) | (4,918 | ) | (3,631 | ) | ||||||||
Total non-GAAP research and development expense | $ | 12,875 | $ | 10,106 | $ | 33,505 | $ | 29,063 | ||||||||
Non-GAAP General and Administrative Expense: | ||||||||||||||||
General and administrative expense | $ | 18,147 | $ | 14,088 | $ | 51,667 | $ | 40,444 | ||||||||
Amortization of intangible assets | (478 | ) | (399 | ) | (1,355 | ) | (1,196 | ) | ||||||||
Stock-based compensation | (3,826 | ) | (2,736 | ) | (9,935 | ) | (6,422 | ) | ||||||||
Change in fair value of contingent consideration | 72 | (129 | ) | 148 | (313 | ) | ||||||||||
Acquisition-related costs | (1,790 | ) | — | (1,790 | ) | — | ||||||||||
Legal settlement gains | — | 380 | — | 380 | ||||||||||||
Shelf offering costs | — | — | — | (212 | ) | |||||||||||
Total non-GAAP general and administrative expense | $ | 12,125 | $ | 11,204 | $ | 38,735 | $ | 32,681 | ||||||||
Total Non-GAAP Operating Expenses | $ | 60,945 | $ | 57,668 | $ | 182,889 | $ | 162,654 | ||||||||
Free Cash Flow | ||||||||||||||||
Net cash provided by operating activities | $ | 21,789 | $ | 9,854 | $ | 39,923 | $ | 21,500 | ||||||||
Capitalized software development costs | (2,844 | ) | (1,152 | ) | (7,838 | ) | (3,751 | ) | ||||||||
Purchases of property and equipment | (291 | ) | (1,472 | ) | (2,515 | ) | (3,461 | ) | ||||||||
Financed purchases of property and equipment | (169 | ) | (169 | ) | (394 | ) | (314 | ) | ||||||||
Purchases of intangible assets | — | — | (2,333 | ) | — | |||||||||||
Free cash flow | $ | 18,485 | $ | 7,061 | $ | 26,843 | $ | 13,974 | ||||||||
(a) During the third quarter of 2020, the Company identified that commencing in 2019 it had incorrectly calculated its quarterly adjustment to the carrying value of its redeemable non-controlling interest with a corresponding impact to net loss attributable to |
Source: BlackLine, Inc.