SYS-CON Events announced today that nfina Technologies, a provider of highly reliable cloud server products, will exhibit at SYS-CON's 12th International Cloud Expo, which will take place on June 10–13, 2013, at the Javits Center in New York City, New York.
nfina Technologies develops, manufactures, and markets highly reliable cloud server products, designed to solve the most demanding data center requirements in mission-critical cloud applications. Nfina’s staff has decades of experience in co...| By Business Wire | Article Rating: |
|
| January 2, 2013 04:21 PM EST | Reads: |
512 |
E2open, Inc. (NASDAQ: EOPN), a leading provider of strategic, cloud-based software solutions for collaborative execution across global trading networks, today announced financial results for the quarter ended November 30, 2012.
“E2open continued to execute at a high level during our third fiscal quarter, which contributed to financial results that were above the high-end of our guidance,” said Mark Woodward, E2open’s President and CEO. “E2open continues to transform supply chain management with our comprehensive cloud-based platform, allowing enterprises across a number of verticals to collaborate more effectively with their partners around the world. The resulting improvement in visibility, efficiency, and productivity continues to deliver a significant ROI for our clients and is fueling E2open’s business momentum.”
Mr. Woodward added, “We are increasing our fiscal 2013 bookings growth guidance to 30% to 35% based on the strength of our third quarter performance, combined with a healthy pipeline of opportunities. This is greater than our expected fiscal 2013 revenue growth and represents an acceleration from our fiscal 2012 bookings growth of 28%. We remain very optimistic about E2open’s long-term growth opportunity and market position.”
Third Quarter Financial Highlights:
- GAAP Revenue: Total GAAP revenue was $19.0 million for the third quarter of fiscal 2013; subscriptions and support revenue was $11.2 million, and professional services revenue was $7.8 million.
- Non-GAAP Revenue: Non-GAAP revenue for the third quarter of fiscal 2013 includes $0.5 million from the impact of a contract amendment that accelerated revenue from future periods to the second quarter of fiscal 2013. Total non-GAAP revenue was $19.5 million, an increase of 31% compared to $14.8 million for the third quarter of fiscal 2012 and 6% compared to $18.4 million for the second quarter of fiscal 2013. Subscriptions and support revenue was $11.3 million, an increase of 21% compared to $9.3 million for the third quarter of fiscal 2012 and 8% compared to $10.4 million for the second quarter of fiscal 2013. Professional services revenue was $8.2 million, an increase of 49% compared to $5.5 million for the third quarter of fiscal 2012 and 3% compared to $7.9 million for the second quarter of fiscal 2013.
- GAAP Income (Loss) from Operations: GAAP income (loss) from operations was $0.0 million compared to ($0.8) million for the third quarter of fiscal 2012 and $4.8 million for the second quarter of fiscal 2013.
- Non-GAAP Income (Loss) from Operations: Non-GAAP income (loss) from operations was $1.1 million compared to ($0.7) million for the third quarter of fiscal 2012 and $0.7 million for the second quarter of fiscal 2013.
- GAAP Net Income (Loss): GAAP net income (loss) was ($0.1) million, compared to ($1.1) million for the third quarter of fiscal 2012 and $4.6 million for the second quarter of fiscal 2013. GAAP net income (loss) per share was ($0.00) based on 25.0 million weighted-average shares outstanding, compared to ($0.19) per share based on 6.0 million weighted-average shares outstanding for the third quarter of fiscal 2012 and $0.19 per share based on 24.4 million weighted-average shares outstanding for the second quarter of fiscal 2013.
- Non-GAAP Net Income (Loss): Non-GAAP net income was $1.0 million, compared to ($0.9) million for the third quarter of fiscal 2012 and $0.5 million for the second quarter of fiscal 2013. Non-GAAP net income per share was $0.04 based on 26.9 million weighted-average shares outstanding, compared to ($0.05) based on 20.8 million weighted-average shares outstanding for the third quarter of fiscal 2012 and $0.02 based on 24.4 million weighted-average shares outstanding for the second quarter of fiscal 2013.
- Adjusted EBITDA: Adjusted EBITDA was $1.5 million compared to ($0.3) million for the third quarter of fiscal 2012 and $1.1 million for the second quarter of fiscal 2013.
- Cash Flow: Cash flow from operations was $1.3 million, leading to free cash flow of $1.2 million after taking into consideration $0.1 million of capital expenditures. This compares to $0.8 million in cash flow from operations and free cash flow of $0.7 million after taking into consideration $0.1 million of capital expenditures for the third quarter of fiscal 2012.
- Balance sheet: Cash and investments was $43.2 million, compared to $43.8 million at the end of the second quarter of fiscal 2013.
Third Quarter & Recent Business Highlights:
- Added 4 new customers during the quarter and expanded our relationship with several other customers. Year to date customer additions now stand at 15, versus 13 for fiscal 2012 as a whole.
- Ended the quarter with 69 customers, 34,740 unique registered trading partners, and 105,060 unique registered users on the E2open network.
- Launched Social Supply Chain initiative, an effort focused on leveraging the power of social technologies to increase business value in a supply chain context.
- Announced the availability of the newest version of E2 Cloud Connectivity, the foundation layer of the E2open Business Network.
- Expanded our presence in the Japanese marketplace through a partnership with NS Solutions Corporation, a subsidiary company of Nippon Steel & Sumitomo Metal Corporation.
A reconciliation of GAAP to non-GAAP financial measures has been provided in the financial statement tables included in this press release. An explanation of these measures is also included below, under the heading “Non-GAAP Financial Measures.”
Guidance:
As of January 2, 2013, E2open is providing guidance for its fourth quarter of fiscal 2013 as well as the full fiscal year 2013.
- Fourth Quarter Fiscal 2013 Guidance: Total GAAP revenue is expected to be in the range of $18.9 million to $19.3 million. Non-GAAP revenue is expected to be in the range of $19.4 million to $19.8 million, which includes a $0.5 million impact to revenue, due to the aforementioned acceleration of revenue in the second quarter of fiscal 2013 in connection with a contract amendment. Non-GAAP income (loss) from operations is expected to be in the range of ($1.4) million to ($0.9) million. Non-GAAP income (loss) per share is expected to be in the range of ($0.06) to ($0.04) based on approximately 27.2 million weighted-average shares outstanding. Adjusted EBITDA is expected to be in the range of ($1.0) million to ($0.5) million.
- Full Year Fiscal 2013 Guidance: Total GAAP revenue is expected to be in the range of $76.3 million to $76.7 million, including $3.6 million of revenue accelerated from future periods into the second quarter of fiscal 2013 associated with a contract amendment. Excluding the aforementioned contract amendment (a nonrecurring item), total non-GAAP revenue is expected to be in the range of $72.7 million to $73.1 million. The following non-GAAP guidance excludes the revenue accelerated from future periods due to the contract amendment. Non-GAAP income (loss) from operations is expected to be in the range of ($1.3) million to ($0.8) million. Non-GAAP loss per share is expected to be in the range of ($0.08) to ($0.06) based on approximately 25.3 million weighted-average shares outstanding. Adjusted EBITDA is expected to be in the range of $0.3 million to $0.8 million. Free cash flow is expected to be in the range of ($4.2) million to ($3.1) million. Bookings are expected to be in the range of $94.0 million to $98.0 million, representing growth of approximately 30% to 35% compared to fiscal 2012.
With respect to the Company’s expectations under “Guidance” above, the Company has not reconciled non-GAAP loss from operations or non-GAAP loss per share to GAAP loss from operations and GAAP loss per share because these items are out of the Company’s control and/or cannot be reasonably predicted.
Conference Call Details:
- What: E2open financial results for the third quarter of fiscal 2013 and outlook for the fourth quarter of fiscal 2013 and the full year of fiscal 2013
- When: Wednesday, January 2, 2013 at 2PM PT (5PM ET)
- Dial in: To access the call in the U.S., please dial (877) 303-6306, and for international callers dial (631) 813-4727. Callers may provide confirmation number 80858594 to access the call more quickly, and are encouraged to dial into the call 10 to 15 minutes prior to the start to prevent any delay in joining.
- Webcast: http://investor.e2open.com/ (live and replay)
- Replay: A replay of the call will be available via telephone for seven days, beginning two hours after the call. To listen to the telephone replay in the U.S., please dial (855) 859-2056, and for international callers dial (404) 537-3406 and enter access code 80858594.
About E2open
E2open is a leading provider of cloud-based, on-demand software solutions enabling enterprises to procure, manufacture, sell, and distribute products more efficiently through collaborative execution across global trading networks. Brand owners use E2open solutions to gain visibility into and control over their trading networks through the real-time information, integrated business processes, and advanced analytics that E2open provides. E2open customers include Celestica, Cisco, Dell, HGST, IBM, L'Oréal, LSI, Motorola Solutions, Seagate, and Vodafone. E2open is headquartered in Foster City, California with operations worldwide.
“Safe harbor” statement under the Private Securities Litigation Reform Act of 1995
This press release contains forward-looking statements about expected GAAP revenue, non-GAAP revenue, non-GAAP income (loss) from operations, non-GAAP income (loss) per share, and Adjusted EBITDA for the fourth quarter of fiscal 2013 and the full fiscal year, and free cash flow and bookings for the full fiscal year. The achievement or success of the matters covered by such forward-looking statements involves risks, uncertainties and assumptions. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, the company’s results could differ materially from the results expressed or implied by the forward-looking statements we make.
The risks and uncertainties referred to above include, but are not limited to, risks associated with the company’s growth strategy; the company’s plans for future products; the company’s operating results; the company’s ability to anticipate future market demands and future needs of its customers; the company’s customer concentration; the company’s ability to effectively manage its growth; the company’s expectations regarding its use of proceeds from its initial public offering; the company’s expectations regarding expenses, sales and operations; anticipated trends and challenges in the markets in which the company operates; the company’s competition; the company’s ability to successfully enter new markets and manage its international expansion; and the company’s intellectual property.
Further information on these and other factors that could affect the company’s financial results is included in the filings made with the Securities and Exchange Commission, including the company’s Form 10-Q that will be filed for the third quarter ended November 30, 2012. These documents are available on the SEC Filings section of the Investor Relations section of the company’s website at: investor.e2open.com.
E2open, Inc. assumes no obligation and does not intend to update these forward-looking statements, except as required by law.
Non-GAAP Financial Measures
Our reported results include certain non-GAAP financial measures, including bookings, non-GAAP revenue, non-GAAP operating income (loss), non-GAAP net income (loss), weighted average shares outstanding, non-GAAP net income (loss) per share, adjusted EBITDA, and free cash flow. Bookings represent the full value of customer orders or contracts signed during a reporting period. Non-GAAP operating income (loss) and non-GAAP net income (loss) exclude expenses related to stock-based compensation expense and noncash income taxes as they are often excluded by other companies to help investors understand the operational performance of their business and, in the case of stock-based compensation, can be difficult to predict. In addition, stock-based compensation expense varies from period to period and company to company due to such things as differing valuation methodologies and changes in stock price. Non-GAAP revenue, non-GAAP operating income (loss) and non-GAAP net income (loss) also exclude the impact of certain accelerated revenue recognized in connection with a contract amendment in the second quarter of fiscal 2013. Adjusted EBITDA is defined as net income (loss), adjusted for accelerated revenue from a contract amendment, depreciation and amortization, stock-based compensation expense, interest and other expense, net, and provision for income taxes. Free cash flow is defined as net cash provided by (used in) operating activities less capital expenditures, which consist of purchases of property, equipment and software. Reconciliation tables are provided in this press release. Management believes that the use of non-GAAP financial measures provides consistency and comparability with our past financial performance, facilitates period to period comparisons of results of operations, and also facilitates comparisons with other peer companies, many of which use similar non-GAAP financial measures to supplement their GAAP results. Non-GAAP results are presented for supplemental informational purposes only for understanding our operating results. The non-GAAP results should not be considered a substitute for financial information presented in accordance with generally accepted accounting principles, and may be different from non-GAAP measures used by other companies.
|
E2open, Inc. Condensed Consolidated Statements of Operations (in thousands, except per share amounts) (Unaudited) |
|||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||
|
November 30,
2012 |
August 31,
2012 |
November 30,
2011 |
November 30,
2012 |
November 30,
2011 |
|||||||||||||||||||||
| Revenue | |||||||||||||||||||||||||
| Subscriptions and support | $ | 11,215 | $ | 11,131 | $ | 9,315 | $ | 32,160 | $ | 26,563 | |||||||||||||||
| Professional services and other | 7,748 | 11,760 | 5,494 | 25,167 | 16,099 | ||||||||||||||||||||
| Total revenue | 18,963 | 22,891 | 14,809 | 57,327 | 42,662 | ||||||||||||||||||||
| Cost of revenue | |||||||||||||||||||||||||
| Cost of subscriptions and support (1) | 2,175 | 1,998 | 1,928 | 6,212 | 5,599 | ||||||||||||||||||||
| Cost of professional services and other (1) | 3,691 | 3,664 | 3,529 | 11,008 | 10,224 | ||||||||||||||||||||
| Total cost of revenue | 5,866 | 5,662 | 5,457 | 17,220 | 15,823 | ||||||||||||||||||||
| Gross profit | |||||||||||||||||||||||||
| Subscriptions and support | 9,040 | 9,133 | 7,387 | 25,948 | 20,964 | ||||||||||||||||||||
| Professional services and other | 4,057 | 8,096 | 1,965 | 14,159 | 5,875 | ||||||||||||||||||||
| Total gross profit | 13,097 | 17,229 | 9,352 | 40,107 | 26,839 | ||||||||||||||||||||
| Gross margin | |||||||||||||||||||||||||
| Subscriptions and support | 81 | % | 82 | % | 79 | % | 81 | % | 79 | % | |||||||||||||||
| Professional services and other | 52 | % | 69 | % | 36 | % | 56 | % | 36 | % | |||||||||||||||
| Total gross margin | 69 | % | 75 | % | 63 | % | 70 | % | 63 | % | |||||||||||||||
| Operating expenses | |||||||||||||||||||||||||
| Research and development (1) | 3,621 | 3,557 | 3,401 | 11,270 | 9,880 | ||||||||||||||||||||
| Sales and marketing (1) | 7,393 | 6,628 | 5,113 | 20,168 | 13,161 | ||||||||||||||||||||
| General and administrative (1) | 2,050 | 2,277 | 1,661 | 6,109 | 4,305 | ||||||||||||||||||||
| Total operating expenses | 13,064 | 12,462 | 10,175 | 37,547 | 27,346 | ||||||||||||||||||||
| Income (loss) from operations | 33 | 4,767 | (823 | ) | 2,560 | (507 | ) | ||||||||||||||||||
| Interest and other expense, net | (53 | ) | (169 | ) | (242 | ) | (317 | ) | (457 | ) | |||||||||||||||
| Net income (loss) before income taxes | (20 | ) | 4,598 | (1,065 | ) | 2,243 | (964 | ) | |||||||||||||||||
| Income tax provision | (62 | ) | (32 | ) | (48 | ) | (137 | ) | (122 | ) | |||||||||||||||
| Net income (loss) | $ | (82 | ) | $ | 4,566 | $ | (1,113 | ) | $ | 2,106 | $ | (1,086 | ) | ||||||||||||
| Net income (loss) per share: | |||||||||||||||||||||||||
| Basic | $ | (0.00 | ) | $ | 0.33 | $ | (0.19 | ) | $ | 0.13 | $ | (0.18 | ) | ||||||||||||
| Diluted | $ | (0.00 | ) | $ | 0.19 | $ | (0.19 | ) | $ | 0.08 | $ | (0.18 | ) | ||||||||||||
| Weighted average outstanding shares: | |||||||||||||||||||||||||
| Basic | 25,021 | 13,875 | 5,985 | 16,243 | 5,880 | ||||||||||||||||||||
| Diluted | 25,021 | 24,421 | 5,985 | 25,882 | 5,880 | ||||||||||||||||||||
| (1) Includes stock-based compensation expense as follows: | |||||||||||||||||||||||||
| Cost of revenue | |||||||||||||||||||||||||
| Cost of subscriptions and support | $ | 53 | $ | 40 | $ | 13 | $ | 127 | $ | 33 | |||||||||||||||
| Cost of professional services and other | 128 | 102 | 33 | 317 | 89 | ||||||||||||||||||||
| Total cost of revenue | 181 | 142 | 46 | 444 | 122 | ||||||||||||||||||||
| Operating expenses | |||||||||||||||||||||||||
| Research and development | 52 | 25 | 20 | 130 | 53 | ||||||||||||||||||||
| Sales and marketing | 206 | 137 | 53 | 488 | 135 | ||||||||||||||||||||
| General and administrative | 171 | 178 | 46 | 509 | 100 | ||||||||||||||||||||
| Total operating expenses | 429 | 340 | 119 | 1,127 | 288 | ||||||||||||||||||||
| Total stock-based compensation expense | $ | 610 | $ | 482 | $ | 165 | $ | 1,571 | $ | 410 | |||||||||||||||
|
E2open, Inc. Condensed Consolidated Balance Sheets (in thousands) |
||||||||||
| November 30, 2012 | February 29, 2012 | |||||||||
| (Unaudited) | ||||||||||
| Assets | ||||||||||
| Current assets: | ||||||||||
| Cash and cash equivalents | $ | 18,084 | $ | 10,219 | ||||||
| Short -term investments | 15,446 | - | ||||||||
| Accounts receivable, net | 19,776 | 16,304 | ||||||||
| Prepaid expenses and other current assets | 2,566 | 3,211 | ||||||||
| Total current assets | 55,872 | 29,734 | ||||||||
| Long -term investments | 9,686 | - | ||||||||
| Property and equipment, net | 2,570 | 2,249 | ||||||||
| Other assets | 868 | 710 | ||||||||
| Total assets | $ | 68,996 | $ | 32,693 | ||||||
| Liabilities and Stockholders' Equity (Deficit) | ||||||||||
| Current liabilities: | ||||||||||
| Accounts payable and accrued liabilities | $ | 10,684 | $ | 9,142 | ||||||
| Deferred revenue | 34,884 | 38,101 | ||||||||
| Lines of credit | - | 9,650 | ||||||||
| Current portion of notes payable and capital lease obligations | 913 | 1,003 | ||||||||
| Total current liabilities | 46,481 | 57,896 | ||||||||
| Deferred revenue | 1,347 | 6,958 | ||||||||
| Notes payable and capital lease obligations, net of current portion | 210 | 668 | ||||||||
| Other noncurrent liabilities | 412 | 505 | ||||||||
| Total liabilities | 48,450 | 66,027 | ||||||||
| Stockholders' equity (deficit): | ||||||||||
| Preferred stock | - | 83,491 | ||||||||
| Common Stock | 25 | 6 | ||||||||
| Additional paid-in capital | 359,048 | 223,776 | ||||||||
| Accumulated other comprehensive income (loss) | (17 | ) | 9 | |||||||
| Accumulated deficit | (338,510 | ) | (340,616 | ) | ||||||
| Total stockholders' equity (deficit) | 20,546 | (33,334 | ) | |||||||
| Total liabilities and stockholders' equity (deficit) | $ | 68,996 | $ | 32,693 | ||||||
|
Condensed Consolidated Statements of Cash Flows |
|||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||
|
November 30,
2012 |
August 31,
2012 |
November 30,
2011 |
November 30,
2012 |
November 30,
2011 |
|||||||||||||||||||||
| Cash flows from operating activities: | |||||||||||||||||||||||||
|
Net income (loss) |
|
$ | (82 | ) | $ | 4,566 | $ | (1,113 | ) | $ | 2,106 | $ | (1,086 | ) | |||||||||||
|
Adjustments to reconcile net income (loss) to |
|||||||||||||||||||||||||
|
Stock-based compensation |
610 | 482 | 165 | 1,571 | 410 | ||||||||||||||||||||
|
Depreciation and amortization |
401 | 386 | 371 | 1,196 | 1,150 | ||||||||||||||||||||
|
Other |
177 | 210 | - | 245 | - | ||||||||||||||||||||
|
Changes in operating assets and liabilities: |
|||||||||||||||||||||||||
|
Accounts receivable, net |
(3,784 | ) | (4,134 | ) | (1,566 | ) | (3,472 | ) | (2,525 | ) | |||||||||||||||
|
Prepaid expenses and other current assets |
1,177 | 3 | 183 | 628 | (72 | ) | |||||||||||||||||||
|
Accounts payable and accrued liabilities |
2,068 | (100 | ) | 1,105 | 1,521 | 1,207 | |||||||||||||||||||
|
Deferred revenue |
786 | (6,966 | ) | 1,739 | (8,828 | ) | (1,109 | ) | |||||||||||||||||
|
Deferred rent |
(41 | ) | (31 | ) | (49 | ) | (62 | ) | 29 | ||||||||||||||||
|
Net cash provided by (used in) operating activities |
|
1,312 | (5,584 | ) | 835 | (5,095 | ) | (1,996 | ) | ||||||||||||||||
| Cash flows from investing activities: | |||||||||||||||||||||||||
|
Capital expenditures |
|
(70 | ) | (393 | ) | (138 | ) | (1,117 | ) | (495 | ) | ||||||||||||||
|
Purchase of marketable securities, net |
|
(10,807 | ) | (14,336 | ) | - | (25,143 | ) | - | ||||||||||||||||
|
Long-term deposits |
|
(2 | ) | 54 | (88 | ) | 26 | (89 | ) | ||||||||||||||||
|
Net cash used in investing activities |
|
(10,879 | ) | (14,675 | ) | (226 | ) | (26,234 | ) | (584 | ) | ||||||||||||||
| Cash flows from financing activities: | |||||||||||||||||||||||||
|
Proceeds from lines of credit |
|
- | 9,090 | 13,370 | 30,300 | 31,102 | |||||||||||||||||||
|
Repayments of lines of credit |
|
- | (19,950 | ) | (13,830 | ) | (39,950 | ) | (27,710 | ) | |||||||||||||||
|
Repayment of notes payable and capital lease obligations |
|
(150 | ) | (1,494 | ) | (291 | ) | (1,895 | ) | (873 | ) | ||||||||||||||
|
Proceeds from exercise of common stock options |
|
10 | 128 | - | 170 | 31 | |||||||||||||||||||
|
Issuance of preferred stock |
|
- | - | 145 | 700 | 145 | |||||||||||||||||||
|
Payment of fractional shares from reverse stock split |
|
- | (3 | ) | - | (3 | ) | - | |||||||||||||||||
|
Proceeds from IPO |
|
- | 52,313 | - | 52,313 | - | |||||||||||||||||||
|
Payment of deferred IPO Costs |
|
(1,681 | ) | (432 | ) | (26 | ) | (2,410 | ) | (130 | ) | ||||||||||||||
|
Net cash provided by (used in) financing activities |
|
(1,821 | ) | 39,652 | (632 | ) | 39,225 | 2,565 | |||||||||||||||||
| Effect of exchange rate changes | (7 | ) | (6 | ) | 5 | (31 | ) | (2 | ) | ||||||||||||||||
|
Net increase (decrease) in cash and cash equivalents |
|
(11,395 | ) | 19,387 | (18 | ) | 7,865 | (17 | ) | ||||||||||||||||
| Cash and cash equivalents at beginning of period | 29,479 | 10,092 | 10,061 | 10,219 | 10,060 | ||||||||||||||||||||
| Cash and cash equivalents at end of period | $ | 18,084 | $ | 29,479 | $ | 10,043 | $ | 18,084 | $ | 10,043 | |||||||||||||||
|
Supplemental cash flow information: |
|||||||||||||||||||||||||
|
Cash paid during the period for: |
|
||||||||||||||||||||||||
|
Interest |
$ | 29 | $ | 107 | $ | 47 | $ | 208 | $ | 137 | |||||||||||||||
|
Income taxes |
$ | 57 | $ | 5 | $ | 37 | $ | 119 | $ | 87 | |||||||||||||||
|
Noncash financing and investing activities: |
|||||||||||||||||||||||||
|
Property, software and equipment acquired under |
$ | 32 | $ | 41 | $ | 152 | $ | 73 | $ | 152 | |||||||||||||||
|
Vesting of early exercised options |
$ | 4 | $ | 10 | $ | 19 | $ | 33 | $ | 59 | |||||||||||||||
|
Conversion of preferred stock to common stock |
$ | - | $ | 84,191 | $ | - | $ | 84,191 | $ | - | |||||||||||||||
|
E2open, Inc. GAAP to Non-GAAP Reconciliation Tables (in thousands, except per share amounts) (Unaudited) |
|||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||
|
November 30,
2012 |
August 31,
2012 |
November 30,
2011 |
November 30,
2012 |
November 30,
2011 |
|||||||||||||||||||||
| Non-GAAP Revenue | |||||||||||||||||||||||||
| GAAP Revenue | |||||||||||||||||||||||||
| Subscriptions and support | $ | 11,215 | $ | 11,131 | $ | 9,315 | $ | 32,160 | $ | 26,563 | |||||||||||||||
| Professional services and other | 7,748 | 11,760 | 5,494 | 25,167 | 16,099 | ||||||||||||||||||||
| Total | 18,963 | 22,891 | 14,809 | 57,327 | 42,662 | ||||||||||||||||||||
| Add (Less): accelerated revenue from contract amendment | |||||||||||||||||||||||||
| Subscriptions and support | 63 | (708 | ) | - | (645 | ) | - | ||||||||||||||||||
| Professional services and other | 424 | (3,823 | ) | - | (3,399 | ) | - | ||||||||||||||||||
| Total | 487 | (4,531 | ) | - | (4,044 | ) | - | ||||||||||||||||||
| Non-GAAP Revenue | |||||||||||||||||||||||||
| Subscriptions and support | 11,278 | 10,423 | 9,315 | 31,515 | 26,563 | ||||||||||||||||||||
| Professional services and other | 8,172 | 7,937 | 5,494 | 21,768 | 16,099 | ||||||||||||||||||||
| Total | $ | 19,450 | $ | 18,360 | $ | 14,809 | $ | 53,283 | $ | 42,662 | |||||||||||||||
| Non-GAAP Gross Profit | |||||||||||||||||||||||||
| GAAP Gross Profit | |||||||||||||||||||||||||
| Subscriptions and support | $ | 9,040 | $ | 9,133 | $ | 7,387 | $ | 25,948 | $ | 20,964 | |||||||||||||||
| Professional services and other | 4,057 | 8,096 | 1,965 | 14,159 | 5,875 | ||||||||||||||||||||
| Total | 13,097 | 17,229 | 9,352 | 40,107 | 26,839 | ||||||||||||||||||||
| Add (Less): accelerated revenue from contract amendment | |||||||||||||||||||||||||
| Subscriptions and support | 63 | (708 | ) | - | (645 | ) | - | ||||||||||||||||||
| Professional services and other | 424 | (3,823 | ) | - | (3,399 | ) | - | ||||||||||||||||||
| Total | 487 | (4,531 | ) | - | (4,044 | ) | - | ||||||||||||||||||
| Add: stock-based compensation expense | |||||||||||||||||||||||||
| Subscriptions and support | 53 | 40 | 13 | 127 | 33 | ||||||||||||||||||||
| Professional services and other | 128 | 102 | 33 | 317 | 89 | ||||||||||||||||||||
| Total | 181 | 142 | 46 | 444 | 122 | ||||||||||||||||||||
| Non-GAAP Gross Profit | |||||||||||||||||||||||||
| Subscriptions and support | 9,156 | 8,465 | 7,400 | 25,430 | 20,997 | ||||||||||||||||||||
| Professional services and other | 4,609 | 4,375 | 1,998 | 11,077 | 5,964 | ||||||||||||||||||||
| Total | $ | 13,765 | $ | 12,840 | $ | 9,398 | $ | 36,507 | $ | 26,961 | |||||||||||||||
| Non-GAAP Gross Margin | |||||||||||||||||||||||||
| Subscriptions and support | 81 | % | 81 | % | 79 | % | 81 | % | 79 | % | |||||||||||||||
| Professional services and other | 56 | % | 55 | % | 36 | % | 51 | % | 37 | % | |||||||||||||||
| Total | 71 | % | 70 | % | 63 | % | 69 | % | 63 | % | |||||||||||||||
| Non-GAAP Income (Loss) from Operations | |||||||||||||||||||||||||
| GAAP income (loss) from operations | $ | 33 | $ | 4,767 | $ | (823 | ) | $ | 2,560 | $ | (507 | ) | |||||||||||||
| Add (Less): accelerated revenue from contract amendment | 487 | (4,531 | ) | - | (4,044 | ) | - | ||||||||||||||||||
| Add: stock-based compensation expense | 610 | 482 | 165 | 1,571 | 410 | ||||||||||||||||||||
| Non-GAAP income (loss) from operations | $ | 1,130 | $ | 718 | $ | (658 | ) | $ | 87 | $ | (97 | ) | |||||||||||||
|
E2open, Inc. GAAP to Non-GAAP Reconciliation Tables (in thousands, except per share amounts) (Unaudited) |
|||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||
|
November 30,
2012 |
August 31,
2012 |
November 30,
2011 |
November 30,
2012 |
November 30,
2011 |
|||||||||||||||||||||
| Non-GAAP Net Income (Loss) Per Share | |||||||||||||||||||||||||
| Numerator: | |||||||||||||||||||||||||
| GAAP net income (loss) | $ | (82 | ) | $ | 4,566 | $ | (1,113 | ) | $ | 2,106 | $ | (1,086 | ) | ||||||||||||
| Add (Less): accelerated revenue from contract amendment | 487 | (4,531 | ) | - | (4,044 | ) | - | ||||||||||||||||||
| Add: stock-based compensation | 610 | 482 | 165 | 1,571 | 410 | ||||||||||||||||||||
| Add: income tax provision | 62 | 32 | 48 | 137 | 122 | ||||||||||||||||||||
| Non-GAAP income (loss) before income taxes | 1,077 | 549 | (900 | ) | (230 | ) | (554 | ) | |||||||||||||||||
| Cash paid for income taxes | (57 | ) | (5 | ) | (37 | ) | (119 | ) | (87 | ) | |||||||||||||||
| Non-GAAP net income (loss) | $ | 1,020 | $ | 544 | $ | (937 | ) | $ | (349 | ) | $ | (641 | ) | ||||||||||||
| Denominator: | |||||||||||||||||||||||||
|
Reconciliation between GAAP and non-GAAP weighted |
|||||||||||||||||||||||||
|
Weighted average number of shares used in computing |
25,021 | 24,421 | 5,985 | 25,882 | 5,880 | ||||||||||||||||||||
| Effect of potentially dilutive common stock equivalents (1) | 1,855 | - | 14,808 | - | 14,959 | ||||||||||||||||||||
|
Non-GAAP weighted average shares used in computing non- |
26,876 | 24,421 | 20,793 | 25,882 | 20,839 | ||||||||||||||||||||
| GAAP net income (loss) per share (diluted) | $ | (0.00 | ) | $ | 0.19 | $ | (0.19 | ) | $ | 0.08 | $ | (0.18 | ) | ||||||||||||
| Non-GAAP net income (loss) per share | $ | 0.04 | $ | 0.02 | $ | (0.05 | ) | $ | (0.01 | ) | $ | (0.03 | ) | ||||||||||||
| Adjusted EBITDA | |||||||||||||||||||||||||
| GAAP net income (loss) | $ | (82 | ) | $ | 4,566 | $ | (1,113 | ) | $ | 2,106 | $ | (1,086 | ) | ||||||||||||
| Add (Less): accelerated revenue from contract amendment | 487 | (4,531 | ) | - | (4,044 | ) | - | ||||||||||||||||||
| Add: depreciation and amortization | 401 | 386 | 371 | 1,196 | 1,150 | ||||||||||||||||||||
| Add: interest and other expense, net | 53 | 169 | 242 | 317 | 457 | ||||||||||||||||||||
| Add: income tax provision | 62 | 32 | 48 | 137 | 122 | ||||||||||||||||||||
| EBITDA | 921 | 622 | (452 | ) | (288 | ) | 643 | ||||||||||||||||||
| Add: stock-based compensation expense | 610 | 482 | 165 | 1,571 | 410 | ||||||||||||||||||||
| Adjusted EBITDA | $ | 1,531 | $ | 1,104 | $ | (287 | ) | $ | 1,283 | $ | 1,053 | ||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Net cash provided by (used) in operating activities | $ | 1,312 | $ | (5,584 | ) | $ | 835 | $ | (5,095 | ) | $ | (1,996 | ) | ||||||||||||
| Capital expenditures | (70 | ) | (393 | ) | (138 | ) | (1,117 | ) | (495 | ) | |||||||||||||||
| Free cash flow | $ | 1,242 | $ | (5,977 | ) | $ | 697 | $ | (6,212 | ) | $ | (2,491 | ) | ||||||||||||
| (1) These securities are anti-dilutive on a GAAP basis as a result of our net loss, but are included for non-GAAP net income (loss) per share. | |||||||||||||||||||||||||
Published January 2, 2013 Reads 512
Copyright © 2013 SYS-CON Media, Inc. — All Rights Reserved.
Syndicated stories and blog feeds, all rights reserved by the author.
More Stories By Business Wire
Copyright © 2009 Business Wire. All rights reserved. Republication or redistribution of Business Wire content is expressly prohibited without the prior written consent of Business Wire. Business Wire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.
SYS-CON Events announced today that nfina Technologies, a provider of highly reliable cloud server products, will exhibit at SYS-CON's 12th International Cloud Expo, which will take place on June 10–13, 2013, at the Javits Center in New York City, New York.
nfina Technologies develops, manufactures, and markets highly reliable cloud server products, designed to solve the most demanding data center requirements in mission-critical cloud applications. Nfina’s staff has decades of experience in co...May. 25, 2013 03:00 PM EDT Reads: 1,277 |
By Liz McMillan SYS-CON Events announced today that OpenStack will exhibit at SYS-CON's 12th International Cloud Expo, which will take place on June 10–13, 2013, at the Javits Center in New York City, New York. OpenStack software controls large pools of compute, storage, and networking resources throughout a datacenter, all managed by a dashboard that gives administrators control while empowering their users to provision resources through a web interface.
OpenStack powers some of the most widely-used SaaS app...May. 25, 2013 02:00 PM EDT Reads: 1,412 |
By Elizabeth White May. 25, 2013 01:00 PM EDT Reads: 1,470 |
By Liz McMillan “Social, mobile, analytics and cloud can’t be looked at as distinct technology trends; they are facets of the same movement and an everyday reality for consumers and businesses alike,” said Craig Sowell, IBM VP of SmartCloud Marketing, in this exclusive Q&A with Cloud Expo Conference Chair Jeremy Geelan. “This means that businesses need to start looking at trends as one: cloud is the delivery, analytics is the unique insight, social is a shareable service, and mobile is the ubiquitous access.”
...May. 25, 2013 01:00 PM EDT Reads: 1,359 |
By Jeremy Geelan With Cloud Expo New York | 12th Cloud Expo [June 10-13, 2013] hurtling towards us, let's take a look at the distinguished individuals in our incredible Speaker Faculty for the technical and strategy sessions at the conference coming up June 10-13 at the Jacob Javits Center in New York City.
We have technical and strategy sessions for you all four days dealing with every nook and cranny of Cloud Computing and Big Data, but what of those who are presenting? Who are they, where do they work, wha...May. 25, 2013 12:00 PM EDT Reads: 21,375 |
By Jeremy Geelan The new open source cloud orchestration platform called OpenStack is the promise of flexible network virtualization, and network overlays are looking closer than ever. The vision of this platform is to enable the on-demand creation of many distinct networks on top of one underlying physical infrastructure in the cloud environment. The platform will support automated provisioning and management of large groups of virtual machines or compute resources, including extensive monitoring in the cloud.May. 25, 2013 12:00 PM EDT Reads: 3,059 |
By Pat Romanski In his session at the 12th International Cloud Expo, Dave Eichorn, Global Data Center Practice Head at Zensar, will share a case study describing how a utility services company handled the migration of its Microsoft platform to the cloud. Challenged with the time-consuming task of opening operations out of temporary offices, this company struggled with the need to simultaneously access data that was accumulated from a vast amount of data-intensive jobs. Zensar migrated the company’s application ...May. 25, 2013 12:00 PM EDT Reads: 1,495 |
By Pat Romanski At pennies per virtual machine-hour, the economics of cloud computing are both compelling and daunting to replicate. Whether you are building your own cloud infrastructure, building a public cloud or choosing a cloud service, there are key strategy and technology decisions that make the difference between success and failure.
In his General Session at the 12th International Cloud Expo, Jason Waxman, VP in the Intel Architecture Group and general manager of the Cloud Platforms Group within Inte...May. 25, 2013 10:00 AM EDT Reads: 943 |
By Elizabeth White You're getting pitched every day from your legacy enterprise software and hardware vendors about "cloud." They're doing an amazing job of convincing your CIO and CTO about what cloud is and how you should use it. The reality is they're defending their shrinking market share and keeping you on the legacy treadmill for as long as they can by selling you solutions that aren't "cloud."
In her session at the 12th International Cloud Expo, Niki Acosta, Cloud Evangelista for Rackspace, will talk thro...May. 25, 2013 10:00 AM EDT Reads: 870 |
By Jeremy Geelan The rise of cloud computing has exposed hard drive-based storage as the new data center bottleneck. Combating this, data center managers have deployed SSDs to gain the performance needed to provide real-time access to data. However, due to budget constraints, many have turned to consumer-grade SSDs without understanding that they wear out quickly when processing enterprise workloads. In this session, Esther Spanjer will discuss recent endurance advancements in SSD technology that enable usage of...May. 25, 2013 10:00 AM EDT Reads: 2,787 |
- Cloud People: A Who's Who of Cloud Computing
- Cloud Expo New York Speaker Profile: Dave Linthicum – Cloud Technology Partners
- Cloud Expo New York: Cloud Is Changing the Economics of Business
- Windows Azure IaaS Reaches General Availability
- Cloud Expo New York Speaker Profile: Nicos Vekiarides – TwinStrata
- AMD and Adobe Collaborate on Upcoming Version of Adobe Premiere Pro Software to Enable Breakthrough Video Editing Performance Through Open Standards
- State and Local Governments Adopt Microsoft Dynamics CRM to Improve Citizen Service Delivery
- Enterasys Spotlights SDN's Impact on Traditional Networking in Upcoming Webinar
- New Relic Q1 2013 Blazes Past Growth Targets and Reaches 40,000 Active Customer Accounts
- Best CIO Practices Shared from SHI’s Customers
- Cloud Expo New York: Deploying Hybrid Cloud for Performance and Uptime
- Cloud Expo New York: Delivering Digital Marketing on the Cloud
- Cloud People: A Who's Who of Cloud Computing
- Cloud Expo New York: Best CIO Practices Shared from SHI’s Customers
- Cloud Expo New York Speaker Profile: Dave Linthicum – Cloud Technology Partners
- Cloud Expo New York: Cloud Is Changing the Economics of Business
- Cloud Expo New York: How to Use Google Apps Script
- Windows Azure IaaS Reaches General Availability
- Cloud Expo New York Speaker Profile: Nicos Vekiarides – TwinStrata
- AMD and Adobe Collaborate on Upcoming Version of Adobe Premiere Pro Software to Enable Breakthrough Video Editing Performance Through Open Standards
- Cloud Computing Bootcamp at Cloud Expo New York
- State and Local Governments Adopt Microsoft Dynamics CRM to Improve Citizen Service Delivery
- Enterasys Spotlights SDN's Impact on Traditional Networking in Upcoming Webinar
- New Relic Q1 2013 Blazes Past Growth Targets and Reaches 40,000 Active Customer Accounts
- The Top 150 Players in Cloud Computing
- What is Cloud Computing?
- Six Benefits of Cloud Computing
- The Top 250 Players in the Cloud Computing Ecosystem
- Twenty-One Experts Define Cloud Computing
- What's the Difference Between Cloud Computing and SaaS?
- The Future of Cloud Computing
- Virtualization Conference Keynote Webcast Live on SYS-CON.TV
- A Brief History of Cloud Computing: Is the Cloud There Yet?
- GDS International: Global Warming Scam?
- Cloud Expo Europe 2009 in Prague: Themes & Topics
- Cloud Computing Expo 2009 West: Call for Papers Now Closed








SYS-CON Events announced today that OpenStack will exhibit at SYS-CON's 12th International Cloud Expo, which will take place on June 10–13, 2013, at the Javits Center in New York City, New York. OpenStack software controls large pools of compute, storage, and networking resources throughout a datacenter, all managed by a dashboard that gives administrators control while empowering their users to provision resources through a web interface.
OpenStack powers some of the most widely-used SaaS app...
“Social, mobile, analytics and cloud can’t be looked at as distinct technology trends; they are facets of the same movement and an everyday reality for consumers and businesses alike,” said Craig Sowell, IBM VP of SmartCloud Marketing, in this exclusive Q&A with Cloud Expo Conference Chair Jeremy Geelan. “This means that businesses need to start looking at trends as one: cloud is the delivery, analytics is the unique insight, social is a shareable service, and mobile is the ubiquitous access.”
...
With Cloud Expo New York | 12th Cloud Expo [June 10-13, 2013] hurtling towards us, let's take a look at the distinguished individuals in our incredible Speaker Faculty for the technical and strategy sessions at the conference coming up June 10-13 at the Jacob Javits Center in New York City.
We have technical and strategy sessions for you all four days dealing with every nook and cranny of Cloud Computing and Big Data, but what of those who are presenting? Who are they, where do they work, wha...
The new open source cloud orchestration platform called OpenStack is the promise of flexible network virtualization, and network overlays are looking closer than ever. The vision of this platform is to enable the on-demand creation of many distinct networks on top of one underlying physical infrastructure in the cloud environment. The platform will support automated provisioning and management of large groups of virtual machines or compute resources, including extensive monitoring in the cloud.
In his session at the 12th International Cloud Expo, Dave Eichorn, Global Data Center Practice Head at Zensar, will share a case study describing how a utility services company handled the migration of its Microsoft platform to the cloud. Challenged with the time-consuming task of opening operations out of temporary offices, this company struggled with the need to simultaneously access data that was accumulated from a vast amount of data-intensive jobs. Zensar migrated the company’s application ...
At pennies per virtual machine-hour, the economics of cloud computing are both compelling and daunting to replicate. Whether you are building your own cloud infrastructure, building a public cloud or choosing a cloud service, there are key strategy and technology decisions that make the difference between success and failure.
In his General Session at the 12th International Cloud Expo, Jason Waxman, VP in the Intel Architecture Group and general manager of the Cloud Platforms Group within Inte...
You're getting pitched every day from your legacy enterprise software and hardware vendors about "cloud." They're doing an amazing job of convincing your CIO and CTO about what cloud is and how you should use it. The reality is they're defending their shrinking market share and keeping you on the legacy treadmill for as long as they can by selling you solutions that aren't "cloud."
In her session at the 12th International Cloud Expo, Niki Acosta, Cloud Evangelista for Rackspace, will talk thro...
The rise of cloud computing has exposed hard drive-based storage as the new data center bottleneck. Combating this, data center managers have deployed SSDs to gain the performance needed to provide real-time access to data. However, due to budget constraints, many have turned to consumer-grade SSDs without understanding that they wear out quickly when processing enterprise workloads. In this session, Esther Spanjer will discuss recent endurance advancements in SSD technology that enable usage of...
Hyper-V Replica is our included asynchronous site-to-site VM replication capability for Windows Server 2012 and our free Hyper-V Server 2012 bare-metal enterprise-grade hypervisor. Using Hyper-V Replica, you can quickly implement a cost-effective disaster recovery plan for your business critical VM...
Although often misunderstood, cloud computing ultimately relies on the same technological underpinnings as traditional server and storage options. While software, platforms and even infrastructure are farmed out to third-party providers, their ability to operate efficiently is constrained by the sam...
Imagine if you could take a time machine five years into the future, so that you would know which of today’s new technologies panned out and which did not.
Most companies have only started using cloud in the past two years. But there are some companies that have been using cloud for five years or...
While movement to the cloud keeps accelerating, fears about security hang on. Let’s take a look at the most common myths about cloud security that might be holding businesses back from taking advantage of the flexibility and scalability of the cloud model.
This is the piece of “common sense” that h...
“The last time I checked, people do not change their social security numbers very often...”
While in constant debate over data encryption and ease of access, I encountered a train of thought that made my jaw drop. A tradeshow attendee suggested encrypting everything, but just use a weak algorithm; ...
Don and I have four children, all of whom have had the fortune to take piano lessons (I'm not sure if the youngest would agree he's fortunate at this point in his life but at five, he's not really able to answer the question with any degree of wisdom, anyway. Come to think of it, not sure the other ...
Our prior post, A Roadmap to High-Value Cloud Infrastructure: Disaster Recovery and Data Protection, discussed both the benefits and limitations of a cloud-based disaster recovery (DR) strategy. As we highlighted last week, traditional disaster recovery options leave open a huge hole: At one extreme...
Online collaboration has evolved during the last decade, delivering even greater value -- thanks to a new generation of business technology applications. Forbes Insights released "Collaborating in the Cloud," a Cisco-sponsored study examining the ways business leaders increasingly look at cloud coll...
New technologies allow schools, colleges and universities to analyze absolutely everything that happens. From student behavior, testing results, career development of students as well as educational needs based on changing societies. A lot of this data has already been stored and is used for statist...
A recent Gartner study states that the function of the modern CIO is in flux and that his or her future focus must incorporate digital assets (aka cloud-based data and applications) to remain relevant. Towards the goal of riding the sea change a compiler of stacks to a broker of business needs, secu...














