bl-8k_20161130.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D) OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported)

November 30, 2016

 

BlackLine, Inc.

(Exact name of Registrant as specified in its charter)

 

 

Delaware

 

001-37924

 

46-3354276

(State or other jurisdiction of
incorporation or organization)

 

(Commission
File Number)

 

(I.R.S. Employer

Identification Number)

21300 Victory Boulevard, 12th Floor

Woodland Hills, CA 91367

(Address of principal executive offices, including zip code)

(818) 223-9008

(Registrant’s telephone number, including area code)

Not Applicable

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.02 Results of Operations and Financial Condition.

On November 30, 2016, BlackLine, Inc. (the “Company”) issued a press release and will hold a conference call announcing its financial results for its third quarter ended September 30, 2016.  A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

The Company refers to non-GAAP financial information in both the press release and the conference call. A reconciliation of these non-GAAP financial measures to the comparable GAAP financial measures is contained in the attached press release.

This information is intended to be furnished under Item 2.02 of Form 8-K, “Results of Operations and Financial Condition” and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

 

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits:

 

Exhibit Number

 

Description

 

 

 

99.1

  

Press release issued on November 30, 2016.

 

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

BlackLine, Inc.

 

 

 

By:

  

/s/ Mark Partin

Name:

 

Mark Partin

Title:

 

Chief Financial Officer

Date: November 30, 2016

 

 


EXHIBIT INDEX

 

Exhibit Number

 

Description

 

 

 

99.1

  

Press release issued on November 30, 2016.

 

bl-ex991_10.htm

Exhibit 99.1

BlackLine Announces Third Quarter Financial Results

Reports Record Revenue of $32 Million, an Increase of 49%

Provides Fourth Quarter and Full Year 2016 Outlook

LOS ANGELES, Calif. -- (GLOBE NEWSWIRE) – November 30, 2016 -- BlackLine, Inc. (Nasdaq: BL), a leading provider of financial controls and automation solutions that enable Continuous Accounting, today announced financial results for the third quarter ended September 30, 2016.

“This is our first earnings report as a newly public company and we are excited to announce record third quarter revenue. Our performance this quarter reflects significant increases in new customers and users, as well as expansion into new markets globally,” said Therese Tucker, Founder and CEO.  “We also had several notable operational achievements in the quarter.  We expanded our European presence with a new office in Frankfurt, hired a new Chief Customer Officer and further strengthened BlackLine’s market leadership position with the acquisition of Runbook.”

“Following the successful completion of our IPO, we believe the Company is well positioned to continue executing against our growth plans and take advantage of the substantial market opportunity for BlackLine’s solutions.”

Third Quarter 2016 Financial Highlights

 

Total revenues of $32.2 million for the third quarter of 2016, an increase of 49% compared to the third quarter of 2015.

 

Total non-GAAP revenues of $32.4 million for the third quarter of 2016, an increase of 49% compared to the third quarter of 2015.

 

Net loss of $6.6 million, or $0.16 per share, on 40.8 million weighted average shares outstanding.

 

Non-GAAP net loss of $2.2 million, or $0.05 per share, on 40.8 million weighted average shares outstanding.

 

Free cash flow of $2.9 million, or 9% of revenue, for the third quarter of 2016 compared to ($1.6) million, or (7%) of revenue, for the third quarter of 2015.

Key Metrics and Recent Business Highlights

 

Completed initial public offering and began trading on the NASDAQ Global Select Market on October 28, 2016. Net proceeds from the IPO were approximately $151.7 million, after underwriting discounts and other offering costs.

 

Repaid in full all outstanding debt under the Company’s credit facility on November 3, 2016.

 

Acquired Runbook Company B.V., a provider of financial close and automation solutions to the SAP market.

 

Hired cloud software veteran, Karen Flathers, as Chief Customer Officer.

 

The Company ended the third quarter of 2016 with 1,625 customers and 156,774 users.

 

Dollar-based net revenue retention rate of 118% for the third quarter of 2016.

Financial Outlook

Fourth Quarter 2016

 

Total revenue is expected to be in the range of $33.0 million to $34.0 million.

 

Total non-GAAP revenue is expected to be in the range of $33.5 million to $34.5 million.

 

Non-GAAP net loss is expected to be in the range of $5.0 million to $6.0 million or $0.11 to $0.13 per share, on 47.6 million weighted average shares outstanding.

Full Year 2016

 

Total revenue is expected to be in the range of $120.8 million to $121.8 million.

 

Total non-GAAP revenue is expected to be in the range of $121.5 million to $122.5 million.

 

Non-GAAP net loss is expected to be in the range of $18.0 million to $19.0 million or $0.42 to $0.45 per share, on 42.4 million weighted average shares outstanding.


Guidance for non-GAAP revenue excludes the impact of purchase accounting to revenues resulting from the acquisition of Runbook B.V., or the Runbook Acquisition.  For a reconciliation of non-GAAP revenue guidance to the most directly comparable U.S. GAAP measure, or revenues, please see the section titled “Reconciliation of Forward-Looking Guidance for Non-GAAP Revenues to GAAP Revenues.”

Guidance for non-GAAP net loss and net loss per share adjusted for the impact of the benefit from income taxes that we were able to recognize as a result of the deferred tax liabilities associated with the intangible assets established upon the acquisition of the Company by its principal stockholders in 2013, or the 2013 Acquisition, and the Runbook Acquisition, the impact of purchase accounting to revenues resulting from the Runbook Acquisition, amortization of acquired intangible assets resulting from the 2013 Acquisition and the Runbook Acquisition, stock-based compensation, accretion of debt discount pertaining to the term loan BlackLine entered into under its credit facility in September 2013, or the 2013 Term Loan, accretion of warrant discount relating to warrants issued in connection with the 2013 Term Loan, the change in fair value of contingent consideration, the change in fair value of the common stock warrant liability and costs related to the Runbook Acquisition.  Reconciliations of non-GAAP net loss and net loss per share guidance to the most directly comparable U.S. GAAP measures, or net loss and net loss per share, are not available on a forward-looking basis without unreasonable efforts due to the unpredictability and complexity of the charges excluded from non-GAAP net loss and net loss per share.  The Company expects the variability of the above changes could have a significant, and potentially unpredictable, impact on its future GAAP net loss and net loss per share.

Quarterly Conference Call

BlackLine, Inc. will hold a conference call to discuss its third quarter results at 2:00 p.m. pacific time on Wednesday, November 30, 2016.  A live audio webcast will be accessible on BlackLine’s investor relations website at http://investors.blackline.com.  The call can also be accessed domestically at (844) 229-7595 and internationally at (314) 888-4260, passcode 16664126.  A telephonic replay will be available through Wednesday, December 7, 2016 at (855) 859-2056 or (404) 537-3406, passcode 16664126.  A replay of the webcast will be available at http://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, Inc. is a provider of cloud-based solutions for Finance & Accounting (F&A) that centralize and streamline financial close operations and other key F&A processes for midsize and large organizations.  BlackLine’s platform is used by over 1,600 customers worldwide, spanning more than 156,000 users across 120+ countries. For more information about BlackLine, Inc., visit http://www.blackline.com/.

Forward-looking Statements

This release and the quarterly 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, expectations regarding gross margin and operating expenses, the Company’s expectation that it will have positive cash flows in a specified time period, the impact of seasonality on the Company’s financial results, market opportunity, the demand for and benefits from the use of BlackLine’s current and future solutions, growth strategies including international expansion, customer growth, extension of distribution channels and product innovation, expectations for hiring new talent and the integration of Runbook, including its contributions to the Company’s financial performance.

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; the Company’s ability to manage growth 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; 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; 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; 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 its enterprise and mid-market sales teams and effectively manage its sales forces; 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 macro-economic conditions; seasonality; changes in current tax or accounting rules; acts of terrorism or other vandalism, war or natural disasters; 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 final prospectus related to our initial public offering, which was filed with the Securities and Exchange Commission pursuant to Rule 424(b) of the Securities Act of 1933 on October 28, 2016.  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.

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 30, 2016 certain financial measures that have not been prepared in accordance with GAAP defined as “non-GAAP financial measures,” which include (i) non-GAAP revenues, (ii) non-GAAP gross profit and non-GAAP gross margin, (iii) non-GAAP operating expenses, (iv) non-GAAP loss from operations, (v) non-GAAP net loss and non-GAAP net loss 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 Revenues. Non-GAAP revenues are defined as GAAP revenues adjusted for the impact of purchase accounting resulting from the Runbook Acquisition.  The Company believes that presenting non-GAAP revenues is useful to investors as it more fully reflects its core revenue growth rate for the three and nine months ended September 30, 2016.

Non-GAAP Gross Profit and Non-GAAP Gross Margin.  Non-GAAP gross profit is defined as non-GAAP revenues less GAAP cost of revenue adjusted for the impact of purchase accounting resulting from the Runbook Acquisition, 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 non-GAAP revenues. BlackLine believes that presenting non-GAAP gross margin is useful to investors as it eliminates the impact of certain non-cash expenses and allows a direct comparison of gross margin 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 the amortization of acquired intangibles 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, change in fair value of contingent consideration and acquisition costs related to the Runbook Acquisition.  BlackLine believes that presenting each of the non-GAAP operating expenses is useful to investors as it eliminates the impact of certain non-cash expenses and allows a direct comparison of operating expenses between periods.

Non-GAAP Loss from Operations. Non-GAAP loss from operations is defined as GAAP loss from operations adjusted for the impact of purchase accounting to revenues resulting from the Runbook Acquisition, the amortization of acquired intangible assets resulting from the 2013 Acquisition and the Runbook Acquisition, stock-based compensation, change in fair value of contingent consideration and acquisition costs related to the Runbook Acquisition. The Company believes that presenting non-GAAP 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, purchase accounting and other related costs in order to allow a direct comparison of loss from operations between all periods presented.

Non-GAAP Net Loss. Non-GAAP net loss is defined as GAAP net loss adjusted for the impact of the benefit from income taxes that we were able to recognize as a result of the deferred tax liabilities associated with the intangible assets established upon the 2013 Acquisition and the Runbook Acquisition, the impact of purchase accounting to revenues resulting from the Runbook Acquisition, amortization of acquired intangible assets resulting from the 2013 Acquisition and the Runbook Acquisition, stock-based compensation, accretion of debt discount pertaining to the 2013 Term Loan, accretion of warrant discount relating to warrants issued in connection with the 2013 Term Loan, the change in the fair value of contingent consideration, the change in fair value of the common stock warrant liability and costs related to the Runbook Acquisition.  The Company believes that presenting non-GAAP net loss is useful to investors as it eliminates the impact of items that have been impacted by the 2013 Acquisition and the Runbook Acquisition, purchase accounting and other related costs in order to allow a direct comparison of net 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 in investing activities related to purchase of property and equipment and capitalized software development. 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 30, 2016 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 Runbook licensed customers and users as these customers did not have an active subscription agreement with BlackLine as of September 30, 2016.

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 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. However, 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. Since BlackLine’s customers generally pay fees based on the number of users of its platform within their organization, the Company believes the total number of users is an indicator of the growth of its business.

 


BlackLine, Inc.

Consolidated Balance Sheets

(in thousands, except share data and par value)

(unaudited)

 

 

 

September 30,

2016

 

 

December 31,

2015

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

19,586

 

 

$

15,205

 

Accounts receivable, net

 

 

36,761

 

 

 

24,235

 

Deferred sales commissions

 

 

7,229

 

 

 

6,246

 

Prepaid expenses and other current assets

 

 

4,456

 

 

 

2,801

 

Total current assets

 

 

68,032

 

 

 

48,487

 

Capitalized software development costs, net

 

 

4,113

 

 

 

2,967

 

Property and equipment, net

 

 

11,857

 

 

 

12,419

 

Intangible assets, net

 

 

57,434

 

 

 

56,828

 

Goodwill

 

 

185,052

 

 

 

163,154

 

Other assets

 

 

4,747

 

 

 

2,895

 

Total assets

 

$

331,235

 

 

$

286,750

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

8,456

 

 

$

4,648

 

Accrued expenses and other current liabilities

 

 

17,485

 

 

 

15,012

 

Deferred revenue

 

 

69,774

 

 

 

52,750

 

Short-term portion of contingent consideration

 

 

2,008

 

 

 

2,008

 

Total current liabilities

 

 

97,723

 

 

 

74,418

 

Term loan, net

 

 

64,836

 

 

 

28,267

 

Common stock warrant liability

 

 

5,200

 

 

 

5,500

 

Contingent consideration

 

 

3,137

 

 

 

2,859

 

Deferred tax liabilities

 

 

3,874

 

 

 

5,907

 

Other long-term liabilities

 

 

3,917

 

 

 

3,631

 

Total liabilities

 

 

178,687

 

 

 

120,582

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Common stock

 

 

413

 

 

 

407

 

Treasury stock

 

 

 

 

 

(254

)

Additional paid-in capital

 

 

223,805

 

 

 

214,171

 

Accumulated deficit

 

 

(71,670

)

 

 

(48,156

)

Total stockholders’ equity

 

 

152,548

 

 

 

166,168

 

Total liabilities and stockholders’ equity

 

$

331,235

 

 

$

286,750

 

 


BlackLine, Inc.

Consolidated Statements of Operations

(in thousands, except share and per share data)

(unaudited)

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and support

 

$

30,853

 

 

$

20,786

 

 

$

83,830

 

 

$

56,666

 

Professional services

 

 

1,343

 

 

 

875

 

 

 

3,953

 

 

 

2,467

 

Total revenues

 

 

32,196

 

 

 

21,661

 

 

 

87,783

 

 

 

59,133

 

Cost of revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and support

 

 

6,440

 

 

 

5,119

 

 

 

18,515

 

 

 

14,220

 

Professional services

 

 

1,101

 

 

 

824

 

 

 

3,029

 

 

 

2,162

 

Total cost of revenues

 

 

7,541

 

 

 

5,943

 

 

 

21,544

 

 

 

16,382

 

Gross profit

 

 

24,655

 

 

 

15,718

 

 

 

66,239

 

 

 

42,751

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

19,037

 

 

 

14,740

 

 

 

56,279

 

 

 

39,694

 

Research and development

 

 

5,087

 

 

 

4,904

 

 

 

15,552

 

 

 

12,938

 

General and administrative

 

 

7,698

 

 

 

5,916

 

 

 

19,633

 

 

 

14,968

 

Total operating expenses

 

 

31,822

 

 

 

25,560

 

 

 

91,464

 

 

 

67,600

 

Loss from operations

 

 

(7,167

)

 

 

(9,842

)

 

 

(25,225

)

 

 

(24,849

)

Other expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(1,294

)

 

 

(822

)

 

 

(3,134

)

 

 

(2,466

)

Change in fair value of the common stock warrant liability

 

 

 

 

 

80

 

 

 

300

 

 

 

(170

)

Other expense, net

 

 

(1,294

)

 

 

(742

)

 

 

(2,834

)

 

 

(2,636

)

Loss before income taxes

 

 

(8,461

)

 

 

(10,584

)

 

 

(28,059

)

 

 

(27,485

)

Benefit from income taxes

 

 

(1,842

)

 

 

(3,849

)

 

 

(4,564

)

 

 

(9,958

)

Net loss

 

$

(6,619

)

 

$

(6,735

)

 

$

(23,495

)

 

$

(17,527

)

Net loss per share, basic and diluted

 

$

(0.16

)

 

$

(0.17

)

 

$

(0.58

)

 

$

(0.43

)

Weighted average common shares outstanding, basic and diluted

 

 

40,824,314

 

 

 

40,655,741

 

 

 

40,746,481

 

 

 

40,550,742

 

 


BlackLine, Inc.

Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Cash flows provided by (used in) operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(6,619

)

 

$

(6,735

)

 

$

(23,495

)

 

$

(17,527

)

Adjustments to reconcile net loss to net cash provided by (used in)

   operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

4,356

 

 

 

3,701

 

 

 

12,690

 

 

 

10,630

 

Accretion of debt discount and paid in kind interest

 

 

871

 

 

 

686

 

 

 

2,083

 

 

 

2,008

 

Change in fair value of common stock warrant liability

 

 

 

 

(80

)

 

 

(300

)

 

 

170

 

Change in fair value of contingent consideration

 

 

135

 

 

 

13

 

 

 

278

 

 

 

39

 

Stock-based compensation

 

 

1,360

 

 

 

1,560

 

 

 

4,534

 

 

 

3,870

 

Deferred income taxes

 

 

(1,920

)

 

 

(3,848

)

 

 

(4,820

)

 

 

(10,018

)

Changes in operating assets and liabilities, net of effects of the

   business acquisition:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(8,525

)

 

 

(3,119

)

 

 

(9,933

)

 

 

(6,939

)

Deferred sales commissions

 

 

(922

)

 

 

(739

)

 

 

(983

)

 

 

(2,560

)

Prepaid expenses and other current assets

 

 

127

 

 

 

(201

)

 

 

(936

)

 

 

110

 

Other assets

 

 

(180

)

 

 

4

 

 

 

(150

)

 

 

(220

)

Accounts payable

 

 

1,175

 

 

 

1,822

 

 

 

3,250

 

 

 

1,220

 

Accrued expenses and other current liabilities

 

 

4,621

 

 

 

1,911

 

 

 

1,886

 

 

 

4,558

 

Deferred revenue

 

 

9,784

 

 

 

6,274

 

 

 

17,535

 

 

 

12,467

 

Other long-term liabilities

 

 

(124

)

 

 

(17

)

 

 

(590

)

 

 

2,042

 

Net cash provided by (used in) operating activities

 

 

4,139

 

 

 

1,232

 

 

 

1,049

 

 

 

(150

)

Cash flow used in investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions, net of cash acquired

 

 

(31,488

)

 

 

 

 

(31,488

)

 

 

 

Capitalized software development costs

 

 

(854

)

 

 

(647

)

 

 

(2,326

)

 

 

(1,506

)

Purchase of property and equipment

 

 

(406

)

 

 

(2,142

)

 

 

(1,308

)

 

 

(7,346

)

Net cash used in investing activities

 

 

(32,748

)

 

 

(2,789

)

 

 

(35,122

)

 

 

(8,852

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from long-term debt, net of issuance costs

 

 

29,629

 

 

 

 

 

34,469

 

 

 

 

Principal payments on capital lease obligations

 

 

 

 

 

 

(124

)

 

 

 

Proceeds from issuance of common stock

 

 

3,075

 

 

 

 

 

3,075

 

 

 

 

Payments of initial public offering costs

 

 

(50

)

 

 

 

 

(1,162

)

 

 

 

Repurchase of common stock

 

 

 

 

(29

)

 

 

 

 

 

(29

)

Proceeds from exercise of stock options

 

 

1,894

 

 

 

96

 

 

 

2,196

 

 

 

1,339

 

Net cash provided by financing activities

 

 

34,548

 

 

 

67

 

 

 

38,454

 

 

 

1,310

 

Net increase (decrease) in cash and cash equivalents

 

 

5,939

 

 

 

(1,490

)

 

 

4,381

 

 

 

(7,692

)

Cash and cash equivalents, beginning of period

 

 

13,647

 

 

 

19,505

 

 

 

15,205

 

 

 

25,707

 

Cash and cash equivalents, end of period

 

$

19,586

 

 

$

18,015

 

 

$

19,586

 

 

$

18,015

 

 


BlackLine, Inc.

Consolidated Statements of Cash Flows

Supplemental Disclosures of Cash Flow Information

(in thousands)

(unaudited)

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Supplemental disclosures of cash flow information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

447

 

 

$

141

 

 

$

924

 

 

$

404

 

Cash paid for income taxes

 

$

35

 

 

$

7

 

 

$

176

 

 

$

13

 

Non-cash financing and investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized software development costs included in accounts

   payable and accrued expenses and other current liabilities

 

$

107

 

 

$

75

 

 

$

107

 

 

$

75

 

Purchases of property and equipment included in accounts

   payable and accrued expenses and other current liabilities

 

$

149

 

 

$

1,557

 

 

$

149

 

 

$

1,557

 

Stock-based compensation capitalized for software

   development

 

$

26

 

 

$

16

 

 

$

70

 

 

$

46

 

Deferred initial public offering costs in accounts payable and

   accrued expenses and other current liabilities

 

$

2,186

 

 

$

203

 

 

$

2,186

 

 

$

203

 

Term loan issuance costs included in accounts payable

   and accrued expenses and other current liabilities

 

$

143

 

 

  $

 

 

$

143

 

 

$

 

 



BlackLine, Inc.

Reconciliations of Non-GAAP Financial Measures

(in thousands, except percentages and share and per share data)

(unaudited)

 

 

 

Three Months Ended,

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Non-GAAP Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

32,196

 

 

$

21,661

 

 

$

87,783

 

 

$

59,133

 

Purchase accounting adjustment to revenues

 

 

179

 

 

 

 

 

 

179

 

 

 

 

Total Non-GAAP Revenues

 

$

32,375

 

 

$

21,661

 

 

$

87,962

 

 

$

59,133

 

Non-GAAP Gross Profit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

$

24,655

 

 

$

15,718

 

 

$

66,239

 

 

$

42,751

 

Purchase accounting adjustment to revenues

 

 

179

 

 

 

 

 

 

179

 

 

 

 

Amortization of developed technology

 

 

1,595

 

 

 

1,535

 

 

 

4,664

 

 

 

4,604

 

Stock-based compensation expense

 

 

150

 

 

 

126

 

 

 

425

 

 

 

351

 

Total Non-GAAP Gross Profit

 

$

26,579

 

 

$

17,379

 

 

$

71,507

 

 

$

47,706

 

Gross Margin

 

 

76.6

%

 

 

72.6

%

 

 

75.5

%

 

 

72.3

%

Non-GAAP Gross Margin

 

 

82.1

%

 

 

80.2

%

 

 

81.3

%

 

 

80.7

%

Non-GAAP Loss from Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

$

(7,167

)

 

$

(9,842

)

 

$

(25,225

)

 

$

(24,849

)

Purchase accounting adjustment to revenues

 

 

179

 

 

 

 

 

 

179

 

 

 

 

Amortization of intangibles

 

 

3,138

 

 

 

3,023

 

 

 

9,184

 

 

 

9,069

 

Stock-based compensation

 

 

1,360

 

 

 

1,560

 

 

 

4,534

 

 

 

3,870

 

Change in fair value of contingent consideration

 

 

135

 

 

 

13

 

 

 

278

 

 

 

39

 

Acquisition related costs

 

 

1,372

 

 

 

 

 

 

1,372

 

 

 

 

Total Non-GAAP Loss from Operations

 

$

(983

)

 

$

(5,246

)

 

$

(9,678

)

 

$

(11,871

)

Non-GAAP Net Loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

$

(6,619

)

 

$

(6,735

)

 

$

(23,495

)

 

$

(17,527

)

Benefit from income taxes

 

 

(1,926

)

 

 

(3,824

)

 

 

(4,821

)

 

 

(9,975

)

Purchase accounting adjustment to revenues

 

 

179

 

 

 

 

 

 

179

 

 

 

 

Amortization of intangibles

 

 

3,138

 

 

 

3,023

 

 

 

9,184

 

 

 

9,069

 

Stock-based compensation

 

 

1,360

 

 

 

1,560

 

 

 

4,534

 

 

 

3,870

 

Accretion of debt discount

 

 

96

 

 

 

57

 

 

 

242

 

 

 

171

 

Accretion of warrant discount

 

 

69

 

 

 

69

 

 

 

207

 

 

 

207

 

Change in fair value of contingent consideration

 

 

135

 

 

 

13

 

 

 

278

 

 

 

39

 

Change in fair value of common stock warrant liability

 

 

 

 

 

(80

)

 

 

(300

)

 

 

170

 

Acquisition related costs

 

 

1,372

 

 

 

 

 

 

1,372

 

 

 

 

Total Non-GAAP Net Loss

 

$

(2,196

)

 

$

(5,917

)

 

$

(12,620

)

 

$

(13,976

)

Non-GAAP Net Loss per Share

 

$

(0.05

)

 

$

(0.15

)

 

$

(0.31

)

 

$

(0.34

)

Weighted Average Common Shares Outstanding, Basic and

   Diluted

 

 

40,824,314

 

 

 

40,655,741

 

 

 

40,746,481

 

 

 

40,550,742

 

 


BlackLine, Inc.

Reconciliations of Non-GAAP Financial Measures

(in thousands)

(unaudited)

 

 

 

Three Months Ended,

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Non-GAAP Sales and Marketing Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing expense

 

$

19,037

 

 

$

14,740

 

 

$

56,279

 

 

$

39,694

 

Amortization of intangibles

 

 

896

 

 

 

872

 

 

 

2,640

 

 

 

2,616

 

Stock-based compensation expense

 

 

501

 

 

 

602

 

 

 

1,834

 

 

 

1,747

 

Total Non-GAAP Sales and Marketing Expense

 

$

17,640

 

 

$

13,266

 

 

$

51,805

 

 

$

35,331

 

Non-GAAP Research and Development Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development expense

 

$

5,087

 

 

$

4,904

 

 

$

15,552

 

 

$

12,938

 

Stock-based compensation expense

 

 

198

 

 

 

160

 

 

 

532

 

 

 

420

 

Total Non-GAAP Research and Development Expense

 

$

4,889

 

 

$

4,744

 

 

$

15,020

 

 

$

12,518

 

Non-GAAP General and Administrative Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expense

 

$

7,698

 

 

$

5,916

 

 

$

19,633

 

 

$

14,968

 

Amortization of intangibles

 

 

647

 

 

 

616

 

 

 

1,880

 

 

 

1,849

 

Stock-based compensation

 

 

511

 

 

 

672

 

 

 

1,743

 

 

 

1,352

 

Change in fair value of contingent consideration

 

 

135

 

 

 

13

 

 

 

278

 

 

 

39

 

Acquisition related costs

 

 

1,372

 

 

 

 

 

 

1,372

 

 

 

 

Total Non-GAAP General and Administrative Expense

 

$

5,033

 

 

$

4,615

 

 

$

14,360

 

 

$

11,728

 

Total Non-GAAP Operating Expense

 

$

27,562

 

 

$

22,625

 

 

$

81,185

 

 

$

59,577

 

Free Cash Flow:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by operating activities

 

$

4,139

 

 

$

1,232

 

 

$

1,049

 

 

$

(150

)

Capitalized software development costs

 

 

(854

)

 

 

(647

)

 

 

(2,326

)

 

 

(1,506

)

Purchase of property and equipment

 

 

(406

)

 

 

(2,142

)

 

 

(1,308

)

 

 

(7,346

)

Free Cash Flow

 

$

2,879

 

 

$

(1,557

)

 

$

(2,585

)

 

$

(9,002

)

 


BlackLine, Inc.

Reconciliation of Forward-Looking Guidance for Non-GAAP Revenue to GAAP Revenue

(in millions)

(unaudited)

 

 

 

Three Months Ended,

December 31, 2016

 

 

Year Ended

December 31, 2016,

 

 

 

From

 

 

To

 

 

From

 

 

To

 

Non-GAAP Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

33.0

 

 

$

34.0

 

 

$

120.8

 

 

$

121.8

 

Purchase accounting adjustment to revenues

 

 

0.5

 

 

 

0.5

 

 

 

0.7

 

 

 

0.7

 

Total Non-GAAP Revenues

 

$

33.5

 

 

$

34.5

 

 

$

121.5

 

 

$

122.5

 

 

 


Investor Relations Contact:

The Blueshirt Group

Christine Greany

858.523.1732

christine@blueshirtgroup.com

 

Media Relations Contact:

The Blueshirt Group

Jeff Fox

415.828.8298

jeff@blueshirtgroup.com