Trust is in the Balance

Financial Release

 View printer-friendly version << Back

BlackLine Announces Third Quarter Financial Results

LOS ANGELES, Nov. 07, 2024 (GLOBE NEWSWIRE) -- BlackLine, Inc. (Nasdaq: BL), today announced financial results for the third quarter ended September 30, 2024.

“BlackLine delivered another quarter of solid financial results, exceeding our financial guidance while achieving record free cash flow generation," said Owen Ryan, co-CEO of BlackLine. “Our relentless focus on operational excellence continues to drive execution across the organization, enhancing our competitive position while advancing our strategic initiatives.”

“Innovation is accelerating at BlackLine, as our teams deliver compelling new solutions and functionality that enhance our differentiation in the market," said Therese Tucker, co-CEO of BlackLine. "The expanding depth and breadth of our solutions are increasing our strategic value and criticality within the Office of the CFO, while driving deeper customer engagement. We look forward to showcasing our latest innovations at our upcoming BeyondTheBlack customer conference.”

Third Quarter 2024 Financial Highlights

  • Total GAAP revenues of $165.9 million, an increase of 10% compared to the third quarter of 2023.
  • GAAP operating margin of 5.0%, compared to (0.7)%1 in the third quarter of 2023.
  • Non-GAAP operating margin of 22.7%, compared to 16.0% in the third quarter of 2023.
  • GAAP net income attributable to BlackLine of $17.2 million, or $0.27 per diluted share compared to GAAP net income attributable to BlackLine of $11.9 million or $0.19 per diluted share in the third quarter of 2023.
  • Non-GAAP net income attributable to BlackLine of $44.4 million or $0.60 per diluted share compared to non-GAAP net income attributable to BlackLine of $37.9 million or $0.51 per diluted share in the third quarter of 2023.
  • Operating cash flow of $55.9 million, compared to $37.0 million in the third quarter of 2023.
  • Free cash flow of $49.4 million, compared to $31.4 million in the third quarter of 2023.

Third Quarter Key Metrics and Recent Business Highlights

  • BlackLine had a total of 4,433 customers at September 30, 2024.
  • Expanded the Company’s user base to 397,095 users at September 30, 2024.
  • Achieved a dollar-based net revenue retention rate of 105% at September 30, 2024.
  • Recognized with the Tech Cares and Buyers Choice awards from TrustRadius.
  • Named the Best Accounting & Finance Software for the fifth consecutive year by G2.
  • Named a leader in the IDC MarketScape: Worldwide Office of the CFO Record to Report 2024 Vendor Assessment.
  • Announced appointment of David Henshall to the BlackLine Board of Directors.
  • Ranked Exemplary Leader by Ventana Research in the 2024 Financial Close Buyers Guide.

The financial results included in this press release are preliminary and subject to final review. Financial results will not be final until BlackLine files its Quarterly Report on Form 10-Q for the period. Information about BlackLine’s use of non-GAAP financial measures is provided below under “Use of Non-GAAP Financial Measures.”

                                                                        

1 Reflects $11.1 million reversal of expense due to the decrease in the fair value of contingent consideration.

Financial Outlook

Fourth Quarter 2024

  • Total GAAP revenue is expected to be in the range of $167 million to $169 million.
  • Non-GAAP operating margin is expected to be in the range of 18.0% to 19.0%.
  • Non-GAAP net income attributable to BlackLine is expected to be in the range of $36.0 million to $40.0 million, or $0.47 to $0.52 per share on 77.1 million diluted weighted average shares outstanding.

Full Year 2024

  • Total GAAP revenue is expected to be in the range of $651.0 million to $653.0 million.
  • Non-GAAP operating margin is expected to be in the range of 19.4% to 19.6%.
  • Non-GAAP net income attributable to BlackLine is expected to be in the range of $164 million to $168 million, or $2.15 to $2.21 per share on 76.1 million diluted weighted average shares outstanding.

Guidance for non-GAAP operating margin, non-GAAP net income attributable to BlackLine, and non-GAAP net income attributable to BlackLine per share excludes specified items from the corresponding GAAP financial measures as outlined below under “Use of Non-GAAP Financial Measures” and as detailed in the reconciliations of non-GAAP measures for historical periods. Reconciliations of non-GAAP operating margin, non-GAAP net income attributable to BlackLine, and non-GAAP net income attributable to BlackLine per share guidance to the most directly comparable U.S. GAAP measures are not available on a forward-looking basis without unreasonable efforts due to the unpredictability and complexity of the charges excluded from these non-GAAP financial measures. The Company expects the variability of the above items could have a significant, and potentially unpredictable, impact on its future GAAP operating margin, net income attributable to BlackLine, and net income attributable to BlackLine per share.

Quarterly Conference Call

BlackLine will hold a conference call to discuss its third quarter results at 2:00 p.m. Pacific time on Thursday, November 7, 2024. A live audio webcast will be accessible on BlackLine’s investor relations website at https://investors.blackline.com. Participants can preregister for the conference call. A replay of the webcast will be available at https://investors.blackline.com for 12 months. BlackLine has used, and intends to continue to use, its Investor Relations website as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD.

About BlackLine 

BlackLine (Nasdaq: BL), the future-ready platform for the Office of the CFO, drives digital finance transformation by empowering organizations with accurate, efficient, and intelligent financial operations.

BlackLine’s comprehensive platform addresses mission-critical processes, including record-to-report and invoice-to-cash, enabling unified and accurate data, streamlined and optimized processes, and real-time insight through visibility, automation, and AI. BlackLine’s proven, collaborative approach ensures continuous transformation, delivering immediate impact and sustained value. With a proven track record of innovation, industry-leading R&D investment, and world-class security practices, more than 4,400 customers across multiple industries partner with BlackLine to lead their organizations into the future.

For more information, please visit blackline.com.

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 2024, the impact of progress against certain key initiatives, our expectations for our business, including the demand environment, BlackLine’s addressable market, market position and pipeline, our international growth, and our relationships with our customers and partners, including opportunities to expand those relationships.

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 impact of current and future economic uncertainty and other unfavorable conditions in the Company's industry or the global economy, the Company’s ability to manage growth and scale effectively, including 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 Company's ability to effectively incorporate artificial intelligence and machine learning technologies (AI/ML) into its platform and business and the potential reputational harm or legal liability that may result from the use of AI/ML solutions and features; 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 solutions; the loss of any key employees; continued strong demand for the Company’s software in the United States, Europe, Asia Pacific, and Latin America; the Company’s ability to compete as the financial close management provider for organizations of all sizes; the timing and success of solutions offered by competitors; including competitors' ability to incorporate AI/ML into products and offerings more quickly or successfully; changes in the proportion of the Company’s customer base that is comprised of enterprise or mid-sized organizations; the Company’s ability to expand and effectively manage its sales teams and their performance and productivity; fluctuations in our financial results due to long and increasingly variable sales cycles, failure to protect the Company’s intellectual property; the Company’s ability to integrate acquired businesses and technologies successfully or achieve the expected benefits of such transactions; unpredictable and uncertain macro and regional economic conditions; seasonality; changes in current tax or accounting rules; cyber attacks and the risk that the Company’s security measures may not be sufficient to secure its customer or confidential data adequately; acts of terrorism or other vandalism, war or natural disasters including the effects of climate change; the impact of any determination of deficiencies or weaknesses in our internal controls and processes; and other risks and uncertainties described in the other filings we make with the Securities and Exchange Commission from time to time, including the risks described under the heading “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2023 filed with the Securities and Exchange Commission on February 23, 2024. Additional information will also be set forth in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2024. Forward-looking statements should not be read as a guarantee of future performance or results, and you should not place undue reliance on such statements. Except as required by law, we do not undertake any obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise. All of the information in this press release is subject to completion of our quarterly review process.

Use of Non-GAAP Financial Measures

To supplement its consolidated financial statements, which are prepared and presented in accordance with U.S. generally accepted accounting principles, or GAAP, BlackLine has provided in this release and the quarterly conference call held on November 7, 2024, certain financial measures that have not been prepared in accordance with GAAP defined as “non-GAAP financial measures,” which include (i) non-GAAP gross profit and non-GAAP gross margin, (ii) non-GAAP operating expenses, (iii) non-GAAP operating income (loss) and non-GAAP operating margin, (iv) non-GAAP net income (loss) attributable to BlackLine, Inc. (v) diluted non-GAAP net income (loss) attributable to BlackLine, Inc. per share, and (vi) free cash flow.

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 BlackLine excludes from, or includes in, its non-GAAP financial measures may differ from the items excluded from, or included in, similar non-GAAP financial measures used by other companies in the same industry. Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures. A reconciliation of the non-GAAP financial measures to such GAAP measures has been provided in the tables included as part of this press release.

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 amortization of acquired developed technology, stock-based compensation, and transaction-related costs (including, but not limited to, accounting, legal, and advisory fees related to the transaction, as well as transaction-related retention bonuses). Non-GAAP gross margin is defined as non-GAAP gross profit divided by GAAP revenues. BlackLine believes that presenting non-GAAP gross profit and non-GAAP gross margin is useful to investors as it eliminates the impact of certain non-cash expenses and allows a direct comparison between periods.

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 amortization of intangible assets, stock-based compensation, and transaction-related costs. Non-GAAP research and development expense is defined as GAAP research and development expense adjusted for stock-based compensation and transaction-related costs. Non-GAAP general and administrative expense is defined as GAAP general and administrative expense adjusted for amortization of intangible assets, stock-based compensation, change in fair value of contingent consideration, transaction-related costs, and legal settlement gains or costs. BlackLine believes that presenting each of the non-GAAP operating expenses is useful to investors as it eliminates the impact of certain cash and non-cash expenses and allows a direct comparison of operating expenses between periods.

Non-GAAP Income (Loss) from Operations and Non-GAAP Operating Margin. Non-GAAP income (loss) from operations is defined as GAAP income (loss) from operations adjusted for amortization of intangible assets, stock-based compensation, change in fair value of contingent consideration, transaction-related costs, legal settlement gains or costs, and restructuring costs. Non-GAAP operating margin is defined as non-GAAP income (loss) from operations divided by GAAP revenues. The Company believes that presenting non-GAAP income (loss) from operations and non-GAAP operating margin is useful to investors as it eliminates the impact of items that have been impacted by the Company’s acquisitions and other related costs in order to allow a direct comparison of income (loss) from operations between all periods presented.

Non-GAAP Net Income (Loss) Attributable to BlackLine and Diluted Non-GAAP Net Income (Loss) Attributable to BlackLine, Inc. Per Share. Non-GAAP net income (loss) attributable to BlackLine is defined as GAAP net income (loss) attributable to BlackLine adjusted for the impact of the provision for (benefit from) income taxes related to acquisitions, amortization of intangible assets, stock-based compensation, amortization of debt issuance costs from our convertible senior notes, change in fair value of contingent consideration, transaction-related costs, legal settlement gains or costs, restructuring costs, adjustment to the redeemable non-controlling interest to the redemption amount, and gain on extinguishment of convertible senior notes. Diluted non-GAAP net income (loss) attributable to BlackLine, Inc. per share includes the adjustment for shares resulting from the elimination of stock-based compensation. The Company believes that presenting non-GAAP net income (loss) attributable to BlackLine is useful to investors as it eliminates the impact of items that have been impacted by the Company’s acquisitions and other related costs to allow a direct comparison of net income (loss) between all periods presented.

Free Cash Flow. Free cash flow is defined as cash flows provided by (used in) operating activities less cash flows used to purchase property and equipment, financed and otherwise, capitalized software development, and intangible assets. BlackLine believes that presenting free cash flow is useful to investors as it provides a measure of the Company’s liquidity used by management to evaluate the amount of cash generated by the Company’s business including the impact of purchases of property and equipment and cost of capitalized software development.

Use of Operating Metrics

BlackLine has provided in this release and the quarterly conference call held on November 7, 2024 certain operating metrics, including (i) number of customers, (ii) number of users, and (iii) dollar-based net revenue retention rate, which BlackLine uses to evaluate its business, measure its performance, identify trends affecting its business, formulate financial projections and make strategic decisions. These operating metrics exclude the impact of certain Runbook licensed customers and users who are on perpetual license agreements and did not have an active subscription agreement with BlackLine as of September 30, 2024.

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. BlackLine believes that dollar-based net revenue retention rate is an important metric to measure the long-term value of customer agreements and the Company’s ability to retain and grow its relationships with existing customers over time.

Number of Customers. A customer is defined as a company that contributes to our subscription and support revenue 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. BlackLine believes that its ability to expand its customer base is an indicator of the Company’s market penetration and the growth of its business.

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:
Samantha Darilek
samantha.darilek@blackline.com

Investor Relations Contact:
Matt Humphries, CFA
matt.humphries@blackline.com

BlackLine, Inc.
Condensed Consolidated Balance Sheets
(in thousands)
(unaudited)
 
  September 30, 2024   December 31, 2023
 
ASSETS                
Current assets:                
Cash and cash equivalents $ 725,266     $ 271,117    
Marketable securities   121,017       933,355    
Accounts receivable, net of allowances   136,497       171,608    
Prepaid expenses and other current assets   30,449       31,244    
   Total current assets   1,013,229       1,407,324    
Capitalized software development costs, net   43,327       37,828    
Property and equipment, net   10,637       14,867    
Intangible assets, net   63,646       79,056    
Goodwill   448,965       448,965    
Operating lease right-of-use assets   23,965       19,173    
Other assets   91,391       93,552    
   Total assets $ 1,695,160     $ 2,100,765    
LIABILITIES, REDEEMABLE NON-CONTROLLING INTEREST, AND STOCKHOLDERS' EQUITY                
Current liabilities:                
Accounts payable $ 3,930     $ 8,623    
Accrued expenses and other current liabilities   68,437       59,690    
Deferred revenue, current   300,989       320,133    
Finance lease liabilities, current   324       778    
Operating lease liabilities, current   3,657       4,108    
Convertible senior notes, net, current         249,233    
   Total current liabilities   377,337       642,565    
Finance lease liabilities, noncurrent   55       4    
Operating lease liabilities, noncurrent   21,753       15,738    
Convertible senior notes, net, noncurrent   891,826       1,140,608    
Deferred tax liabilities, net   4,847       6,394    
Deferred revenue, noncurrent   1,197       904    
Other long-term liabilities   604       3,608    
   Total liabilities   1,297,619       1,809,821    
Commitments and contingencies                
Redeemable non-controlling interest   29,630       30,063    
Stockholders' equity:                
Common stock   624       615    
Additional paid-in capital   479,191       474,863    
Accumulated other comprehensive income (loss)   (118 )     205    
Accumulated deficit   (111,786 )     (214,802 )  
   Total stockholders' equity   367,911       260,881    
   Total liabilities, redeemable non-controlling interest, and stockholders' equity $ 1,695,160     $ 2,100,765    
   


BlackLine, Inc. 
Condensed Consolidated Statements of Operations
(in thousands, except per share data)
(unaudited)
 
  Quarter Ended   Nine Months Ended
 
  September 30,   September 30,
 
    2024       2023       2024       2023    
Revenues                                
Subscription and support $ 157,011     $ 142,054     $ 458,299     $ 408,361    
Professional services   8,898       8,654       25,577       25,905    
   Total revenues   165,909       150,708       483,876       434,266    
Cost of revenues                                
Subscription and support   34,667       30,793       100,475       89,935    
Professional services   6,439       6,001       20,076       19,246    
   Total cost of revenues   41,106       36,794       120,551       109,181    
Gross profit   124,803       113,914       363,325       325,085    
Operating expenses                                
Sales and marketing   62,219       61,576       183,578       186,256    
Research and development   25,649       26,722       76,385       80,629    
General and administrative   28,216       18,026       89,315       46,854    
Restructuring costs   356       8,664       1,728       9,813    
   Total operating expenses   116,440       114,988       351,006       323,552    
Income (loss) from operations   8,363       (1,074 )     12,319       1,533    
Other income (expense)                                
Interest income   10,984       14,030       40,409       37,237    
Interest expense   (2,677 )     (1,489 )     (6,235 )     (4,414 )  
Gain on extinguishment of convertible senior notes               65,112          
Other income, net   8,307       12,541       99,286       32,823    
Income before income taxes   16,670       11,467       111,605       34,356    
Provision for (benefit from) income taxes   2,101       (2,005 )     7,307       (451 )  
Net income   14,569       13,472       104,298       34,807    
Net income attributable to redeemable non-controlling interest   320       194       1,282       599    
Adjustment attributable to redeemable non-controlling interest   (2,989 )     1,355       (1,741 )     3,444    
Net income attributable to BlackLine, Inc. $ 17,238     $ 11,923     $ 104,757     $ 30,764    
Basic net income per share attributable to BlackLine, Inc. $ 0.28     $ 0.20     $ 1.69     $ 0.51    
Shares used to calculate basic net income per share   62,250       61,101       61,958       60,666    
Diluted net income per share attributable to BlackLine, Inc. $ 0.27     $ 0.19     $ 0.66     $ 0.49    
Shares used to calculate diluted net income per share   73,970       72,102       73,131       71,902    
   


BlackLine, Inc.
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
 
  Quarter Ended   Nine Months Ended
 
  September 30,   September 30,
 
    2024       2023       2024       2023    
Cash flows from operating activities                                
Net income attributable to BlackLine, Inc. $ 17,238     $ 11,923     $ 104,757     $ 30,764    
Net income and adjustment attributable to redeemable non-controlling
interest
  (2,669 )     1,549       (459 )     4,043    
Net income   14,569       13,472       104,298       34,807    
Adjustments to reconcile net income to net cash provided by operating
activities:
                               
Depreciation and amortization   12,925       12,924       38,225       37,274    
Change in fair value of contingent consideration         (11,120 )           (33,549 )  
Amortization of debt issuance costs   958       1,396       3,637       4,137    
Stock-based compensation   22,623       20,079       63,911       60,465    
Gain on extinguishment of convertible senior notes               (65,112 )        
Noncash lease expense   1,500       1,533       4,610       4,725    
Accretion of purchase discounts on marketable securities, net   (2,854 )     (9,231 )     (18,115 )     (24,999 )  
Net foreign currency (gains) losses   517       (20 )     360       882    
Deferred income taxes   (224 )     (1,754 )     (1,479 )     (1,806 )  
Provision for (benefit from) credit losses   7       2       14       (17 )  
Changes in operating assets and liabilities:                                
Accounts receivable   1,770       (256 )     35,765       20,445    
Prepaid expenses and other current assets   827       1,806       4,351       (2,150 )  
Other assets   598       957       2,207       1,352    
Accounts payable   1,087       (3,363 )     (5,456 )     (9,445 )  
Accrued expenses and other current liabilities   14,015       14,414       3,119       1,187    
Deferred revenue   (11,049 )     (2,290 )     (18,851 )     (1,265 )  
Operating lease liabilities   (1,159 )     (1,723 )     (4,400 )     (5,235 )  
Lease incentive receipts                     240    
Other long-term liabilities   (191 )     200       (42 )     (2,604 )  
      Net cash provided by operating activities   55,919       37,026       147,042       84,444    
Cash flows from investing activities                                
Purchases of marketable securities         (257,345 )     (396,104 )     (982,465 )  
Proceeds from maturities of marketable securities   310,497       263,000       901,997       956,300    
Proceeds from sales of marketable securities               324,098          
Capitalized software development costs   (6,114 )     (4,519 )     (18,201 )     (16,837 )  
Purchases of property and equipment   (394 )     (1,098 )     (1,370 )     (3,927 )  
Acquisition, net of cash acquired         (11,367 )           (11,367 )  
      Net cash provided by (used in) investing activities   303,989       (11,329 )     810,420       (58,296 )  
Cash flows from financing activities                                
Proceeds from issuance of convertible senior notes, net of issuance costs   (662 )           661,979          
Partial repurchase of convertible senior notes               (848,519 )        
Repayment of convertible senior notes   (250,000 )           (250,000 )        
Purchase of capped calls related to convertible senior notes               (59,738 )        
Principal payments under finance lease obligations   (255 )     (250 )     (771 )     (735 )  
Proceeds from exercises of stock options   400       7,067       3,038       18,987    
Proceeds from employee stock purchase plan               4,249       5,291    
Acquisition of common stock for tax withholding obligations   (1,220 )     (722 )     (13,604 )     (14,144 )  
      Net cash provided by (used in) financing activities   (251,737 )     6,095       (503,366 )     9,399    
Effect of foreign currency exchange rate changes on cash, cash equivalents,
and restricted cash
  477       (64 )     56       (271 )  
Net increase in cash, cash equivalents, and restricted cash   108,648       31,728       454,152       35,276    
Cash, cash equivalents, and restricted cash, beginning of period   616,867       204,755       271,363       201,207    
Cash, cash equivalents, and restricted cash, end of period $ 725,515     $ 236,483     $ 725,515     $ 236,483    
                                 
                                 
Reconciliation of cash, cash equivalents, and restricted cash to the
consolidated balance sheets
                               
Cash and cash equivalents at end of period $ 725,266     $ 236,248     $ 725,266     $ 236,248    
Restricted cash included within other assets at end of period   249       235       249       235    
Total cash, cash equivalents, and restricted cash at end of period shown in
the consolidated statements of cash flows
$ 725,515     $ 236,483     $ 725,515     $ 236,483    
   


BlackLine, Inc.
Reconciliations of Non-GAAP Financial Measures
(in thousands, except percentages and per share data)
(unaudited)
 
  Quarter Ended   Nine Months Ended
 
  September 30,   September 30,
 
    2024       2023       2024       2023    
Non-GAAP Gross Profit:                                
Gross profit $ 124,803     $ 113,914     $ 363,325     $ 325,085    
Amortization of acquired developed technology   3,360       3,090       10,127       9,019    
Stock-based compensation   3,537       3,249       9,786       9,319    
Transaction-related costs   36       (41 )     126       346    
Total non-GAAP gross profit $ 131,736     $ 120,212     $ 383,364     $ 343,769    
Gross margin   75.2 %     75.6 %     75.1 %     74.9 %  
Non-GAAP gross margin   79.4 %     79.8 %     79.2 %     79.2 %  
                                 
Non-GAAP Operating Income:                                
Operating income (loss) $ 8,363     $ (1,074 )   $ 12,319     $ 1,533    
Amortization of intangible assets   5,190       5,140       15,581       15,359    
Stock-based compensation   23,357       20,633       65,959       61,967    
Change in fair value of contingent consideration         (11,120 )           (33,549 )  
Transaction-related costs   358       1,823       568       3,832    
Restructuring costs   356       8,664       1,728       9,813    
Total non-GAAP operating income $ 37,624     $ 24,066     $ 96,155     $ 58,955    
GAAP operating margin   5.0 %     (0.7 %)     2.5 %     0.4 %  
Non-GAAP operating margin   22.7 %     16.0 %     19.9 %     13.6 %  
                                 
Non-GAAP Net Income Attributable to BlackLine, Inc.:                                
Net income attributable to BlackLine, Inc. $ 17,238     $ 11,923     $ 104,757     $ 30,764    
Provision for (benefit from) income taxes   84       (1,827 )     2,403       (1,722 )  
Amortization of intangible assets   5,190       5,140       15,581       15,359    
Stock-based compensation   23,233       20,503       65,610       61,607    
Amortization of debt issuance costs   958       1,396       3,637       4,137    
Change in fair value of contingent consideration         (11,120 )           (33,549 )  
Transaction-related costs   358       1,823       568       3,832    
Restructuring costs   356       8,664       1,728       9,813    
Adjustment to redeemable non-controlling interest   (2,989 )     1,355       (1,741 )     3,444    
Gain on extinguishment of convertible senior notes               (65,112 )        
Total non-GAAP net income attributable to BlackLine, Inc. $ 44,428     $ 37,857     $ 127,431     $ 93,685    
                                 
Basic non-GAAP net income attributable to BlackLine, Inc. per share:                                
Basic non-GAAP net income attributable to BlackLine, Inc. per share $ 0.71     $ 0.62     $ 2.06     $ 1.54    
Shares used to calculate basic non-GAAP net income per share   62,250       61,101       61,958       60,666    
                                 
Diluted non-GAAP net income attributable to BlackLine, Inc.                                
Diluted non-GAAP net income attributable to BlackLine, Inc. per share $ 0.60     $ 0.51     $ 1.71     $ 1.26    
Shares used to calculate diluted non-GAAP net income per share   76,861       74,562       75,721       74,307    
 
 
  Quarter Ended   Nine Months Ended
  September 30,   September 30,
 
    2024       2023       2024       2023    
Non-GAAP Sales and Marketing Expense:                                
Sales and marketing expense $ 62,219     $ 61,576     $ 183,578     $ 186,256    
Amortization of intangible assets   (1,751 )     (1,705 )     (5,218 )     (5,040 )  
Stock-based compensation   (6,745 )     (6,123 )     (19,168 )     (18,788 )  
Transaction-related costs   (163 )     (96 )     (184 )     (287 )  
Total non-GAAP sales and marketing expense $ 53,560     $ 53,652     $ 159,008     $ 162,141    
                                 
Non-GAAP Research and Development Expense:                                
Research and development expense $ 25,649     $ 26,722     $ 76,385     $ 80,629    
Stock-based compensation   (3,605 )     (3,750 )     (9,955 )     (11,282 )  
Transaction-related costs   (151 )     (746 )     (216 )     (2,024 )  
Total non-GAAP research and development expense $ 21,893     $ 22,226     $ 66,214     $ 67,323    
                                 
Non-GAAP General and Administrative Expense:                                
General and administrative expense $ 28,216     $ 18,026     $ 89,315     $ 46,854    
Amortization of intangible assets   (79 )     (345 )     (236 )     (1,300 )  
Stock-based compensation   (9,470 )     (7,511 )     (27,050 )     (22,578 )  
Change in fair value of contingent consideration         11,120             33,549    
Transaction-related costs   (8 )     (1,022 )     (42 )     (1,175 )  
Total non-GAAP general and administrative expense $ 18,659     $ 20,268     $ 61,987     $ 55,350    
                                 
Total Non-GAAP Operating Expenses $ 94,112     $ 96,146     $ 287,209     $ 284,814    
                                 
Free Cash Flow                                
Net cash provided by operating activities $ 55,919     $ 37,026     $ 147,042     $ 84,444    
Capitalized software development costs   (6,114 )     (4,519 )     (18,201 )     (16,837 )  
Purchases of property and equipment   (394 )     (1,098 )     (1,370 )     (3,927 )  
Free cash flow $ 49,411     $ 31,409     $ 127,471     $ 63,680    
   

Primary Logo

Source: BlackLine, Inc.