8-K
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
May 15, 2007
(Date of report; date of
earliest event reported)
Commission file number: 1-33026
COMMVAULT SYSTEMS, INC.
(Exact name of registrant as specified in its charter)
|
|
|
Delaware
|
|
22-3447504 |
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.) |
2 Crescent Place
Oceanport, New Jersey
07757
(Address of principal executive offices)
(Zip Code)
(732) 870-4000
(Registrants telephone number, including area code)
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 (see General
Instruction A.2. below):
|
|
|
o |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b)) |
|
|
|
o |
|
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 May 15, 2007, CommVault Systems, Inc. issued a press release announcing its results for its
fourth quarter ended March 31, 2007. A copy of the press release is attached hereto as Exhibit
99.1.
This information is being furnished pursuant to Item 2.02 and shall not be deemed filed for
purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the
liabilities under that section and shall not be deemed to be incorporated by reference into filings
under the Securities Act of 1933.
Item 9.01 Financial Statements and Exhibits
|
99.1 |
|
Press Release dated May 15, 2007 |
2
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.
|
|
|
|
|
|
COMMVAULT SYSTEMS, INC.
|
|
Dated: May 15, 2007 |
/s/ Louis F. Miceli
|
|
|
Louis F. Miceli |
|
|
Vice President, Chief Financial Officer |
|
|
3
EX-99.1
Exhibit
99.1
Investor Relations:
Michael Picariello
CommVault
732-728-5380
ir@commvault.com
CommVault Announces Fourth Quarter and Fiscal 2007 Financial Results
Revenue and Earnings Exceed Annual Guidance
Fourth Quarter 2007 Highlights Include:
|
|
|
Revenues of $42.6 million |
|
|
|
|
Non-GAAP EBIT of $7.5 million and Non-GAAP EBIT Margins of 17.5% |
|
|
|
|
Non-GAAP Diluted Earnings Per Share of $0.14 |
|
|
|
|
Cash Flow from Operations of $8.1 million |
OCEANPORT, N.J. May 15, 2007 CommVault® [NASDAQ: CVLT], a leading provider of Unified
Data
Management® solutions, today announced its financial results for the fourth quarter and fiscal year
ended March 31, 2007.
N. Robert Hammer, CommVaults chairman, president and CEO stated, CommVault had a very good fourth
quarter and fiscal year with solid progress in all areas of our business. Our results exceeded our
annual guidance. We have grown the top-line by a compounded annual growth rate of 37% for the past
five years. We are also seeing broader deployment of our full suite of products across a broader
spectrum of deal sizes. We continue to make the necessary investments in product innovation,
support, marketing and distribution in order to sustain our track record of growth and innovation
into fiscal 2008 and beyond.
Total revenues in the fourth quarter of fiscal 2007 were a record $42.6 million, an increase of 32%
over the fourth quarter of fiscal 2006 and 11% over the prior quarter. Software revenue in the
fourth quarter of fiscal 2007 was $23.7 million, up 28% year-over-year and 12% sequentially. For
the full year, total revenues were $151.1 million, an increase of 38% over fiscal 2006, and
software revenues were $83.9 million, up 34% from the prior year.
Non-GAAP income from operations (EBIT) increased 23% to $7.5 million in the fourth quarter of
fiscal 2007 compared to $6.1 million in the fourth quarter of the prior year. EBIT determined in
accordance with U.S. GAAP was $5.6 million for the fourth quarter, a 6% increase from $5.3 million
in the same period of the prior year. Non-GAAP EBIT for the full year was $22.7 million, an
increase of 100% over fiscal 2006 Non-GAAP EBIT of $11.3 million.
For the fourth quarter of fiscal 2007, non-GAAP net income increased 23% to $6.0 million, or $0.14
per diluted share, from $4.9 million or $0.13 per diluted share in the same period of the prior
year. CommVault reported GAAP net income for the quarter of $51.8 million, an increase of $46.3
million compared to the same period of the prior year, which includes an income tax benefit of
$45.6 million primarily due to the reversal of deferred tax valuation allowances. Non-GAAP net
income for the full year increased 111% to $19.9 million, or $0.47 per diluted share, compared with
$9.4 million or $0.25 per diluted share in the prior year.
Operating cash flow totaled $8.1 million for the fourth quarter of fiscal 2007 and $30.6 million
for full year. Total cash and cash equivalents as of March 31, 2007 were $65.0 million.
A reconciliation of GAAP to non-GAAP results 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 Use of Non-GAAP Financial Measures.
Fiscal 2008 Guidance
For the fiscal year ending March 31, 2008 CommVault currently expects:
|
|
|
Total revenues in the range of $191 million to $193 million. |
|
|
|
|
Non-GAAP gross margins of 85.5% to 85.7%. |
|
|
|
|
Non-GAAP operating income margins of 17.2% to 17.7%. |
|
|
|
|
Non-GAAP diluted EPS in the range of $0.55 per share to $0.57 per share using an
effective tax rate of approximately 28% and a weighted average diluted share count of
approximately 46 million to 47 million. |
|
|
|
|
A cash income tax rate in the range of 4% to 7% based on current assumptions. |
The Non-GAAP diluted EPS guidance excludes approximately $0.13 per share to $0.15 per share of
noncash stock-based compensation charges, net of non-GAAP income tax benefits of approximately
$0.06 per share, and any additional FICA expense that will be incurred by CommVault when employees
exercise in the money stock options.
Use of Non-GAAP Financial Measures
CommVault has provided in this press release selected financial information that has not been
prepared in accordance with GAAP. CommVault uses these non-GAAP financial measures internally in
analyzing its financial results and believes they are useful to investors, when used as a
supplement to GAAP measures, in evaluating CommVaults ongoing operational performance. CommVault
believes that the use of these non-GAAP financial measures provide an additional tool for investors
to use in evaluating ongoing operating results and trends, and in comparing its financial results
with other companies in CommVaults industry, many of which present similar non-GAAP financial
measures to the investment community.
The non-GAAP financial results discussed above excludes noncash stock-based compensation charges,
additional FICA expense incurred by CommVault when employees exercise in the money stock options
beginning in the fourth quarter of fiscal 2007, accretion of preferred stock dividends and
accretion of fair value of cumulative redeemable convertible preferred stock upon its conversion to
common stock. In addition, the non-GAAP financial results apply an effective tax rate of 25%
starting in the second quarter of fiscal 2007 which resulted in an estimated effective tax rate of
approximately 20% for fiscal 2007, and an effective tax rate of 28% beginning in fiscal 2008.
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. As previously mentioned, a reconciliation of GAAP to non-GAAP results is provided in the
financial statement tables included in this press release.
Conference Call Information
CommVault will host a conference call today, May 15, 2007, at 5:00 p.m. EDT to discuss its
financial results. To access this call, dial 800-289-0528 (domestic) or 913-981-5522
(international). Additionally, a live web cast of the conference call will be hosted under
Webcasts and Presentations located under the Investor Relations section on CommVaults Web site
www.commvault.com.
An archived web cast of this conference call will also be available on the Investor Relations
section of CommVaults Web site, www.commvault.com.
About CommVault
A singular vision a belief in a better way to address current and future data management needs -
guides CommVault in the development of Unified Data Management® solutions for high-performance data
protection, universal availability and simplified management of data on complex storage networks.
CommVaults exclusive single-platform architecture gives companies unprecedented control over data
growth, costs and risk. CommVaults software was designed to work together seamlessly from the
ground up, sharing a single code and common function set, to deliver superlative Data Protection,
Archive, Replication, and Resource Management. More companies every day join those who have
discovered the unparalleled efficiency, performance, reliability, and control only CommVault can
offer. Information about CommVault is available at
www.commvault.com. CommVaults corporate
headquarters is located in Oceanport, New Jersey in the United States. (cvlt-f)
Safe Harbor Statement
This press release contains forward-looking statements, including statements regarding financial
projections, which are subject to risks and uncertainties, such as competitive factors,
difficulties and delays inherent in the development, manufacturing, marketing and sale of software
products and related services, general economic conditions and others. Statements regarding
CommVaults beliefs, plans, expectations or intentions regarding the future are forward-looking
statements, within the meaning of Section 27A of the Securities Act of 1933, as amended and Section
21E of the Securities Exchange Act of 1934, as amended. All such forward-looking statements are
made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of
1995. Actual results may differ materially from anticipated results. CommVault does not undertake
to update its forward-looking statements.
©2007 CommVault Systems, Inc. All rights reserved. CommVault, CommVault and logo, the CV
logo, CommVault Systems, Solving Forward, SIM, Singular Information Management, CommVault Galaxy,
Unified Data Management, QiNetix, Quick Recovery, QR, QNet, GridStor, Vault Tracker, Quick Snap,
QSnap, Recovery Director, CommServe, and CommCell, are trademarks or registered trademarks of
CommVault Systems, Inc. All other third-party brands, products, service names, trademarks, or
registered service marks are the property of and used to identify the products or services of their
respective owners. All specifications are subject to change without notice.
Table I
CommVault Systems, Inc.
Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software |
|
$ |
23,690 |
|
|
$ |
18,444 |
|
|
$ |
83,870 |
|
|
$ |
62,422 |
|
Services |
|
|
18,927 |
|
|
|
13,933 |
|
|
|
67,237 |
|
|
|
47,050 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
42,617 |
|
|
|
32,377 |
|
|
|
151,107 |
|
|
|
109,472 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software |
|
|
449 |
|
|
|
448 |
|
|
|
1,640 |
|
|
|
1,764 |
|
Services |
|
|
5,585 |
|
|
|
3,939 |
|
|
|
20,044 |
|
|
|
13,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenues |
|
|
6,034 |
|
|
|
4,387 |
|
|
|
21,684 |
|
|
|
14,995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
36,583 |
|
|
|
27,990 |
|
|
|
129,423 |
|
|
|
94,477 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
|
19,282 |
|
|
|
13,793 |
|
|
|
68,240 |
|
|
|
51,326 |
|
Research and development |
|
|
6,029 |
|
|
|
5,282 |
|
|
|
23,398 |
|
|
|
19,301 |
|
General and administrative |
|
|
4,876 |
|
|
|
3,143 |
|
|
|
18,610 |
|
|
|
12,275 |
|
Depreciation and amortization |
|
|
771 |
|
|
|
470 |
|
|
|
2,603 |
|
|
|
1,623 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
5,625 |
|
|
|
5,302 |
|
|
|
16,572 |
|
|
|
9,952 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(142 |
) |
|
|
|
|
|
|
(326 |
) |
|
|
(7 |
) |
Interest income |
|
|
735 |
|
|
|
450 |
|
|
|
2,600 |
|
|
|
1,262 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
6,218 |
|
|
|
5,752 |
|
|
|
18,846 |
|
|
|
11,207 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit (expense) |
|
|
45,630 |
|
|
|
(216 |
) |
|
|
45,408 |
|
|
|
(451 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
51,848 |
|
|
|
5,536 |
|
|
|
64,254 |
|
|
|
10,756 |
|
Less: accretion of preferred stock dividends |
|
|
|
|
|
|
(1,396 |
) |
|
|
(2,818 |
) |
|
|
(5,661 |
) |
Less: accretion of fair value of preferred
stock upon conversion |
|
|
|
|
|
|
|
|
|
|
(102,745 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common
stockholders |
|
$ |
51,848 |
|
|
$ |
4,140 |
|
|
$ |
(41,309 |
) |
|
$ |
5,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common
stockholders per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.24 |
|
|
$ |
0.14 |
|
|
$ |
(1.35 |
) |
|
$ |
0.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
1.16 |
|
|
$ |
0.13 |
|
|
$ |
(1.35 |
) |
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing
per share amounts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
41,727 |
|
|
|
18,914 |
|
|
|
30,670 |
|
|
|
18,839 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
44,657 |
|
|
|
32,176 |
|
|
|
30,670 |
|
|
|
30,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table II
CommVault Systems, Inc.
Condensed Consolidated Balance Sheets
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
|
2007 |
|
|
2006 |
|
|
|
(Unaudited) |
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
65,001 |
|
|
$ |
48,039 |
|
Trade accounts receivable, net |
|
|
22,044 |
|
|
|
18,238 |
|
Prepaid expenses and other current assets |
|
|
3,657 |
|
|
|
1,877 |
|
Deferred tax assets |
|
|
9,616 |
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
100,318 |
|
|
|
68,154 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
4,624 |
|
|
|
3,322 |
|
Deferred tax assets, net |
|
|
42,543 |
|
|
|
|
|
Other assets |
|
|
554 |
|
|
|
1,092 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
148,039 |
|
|
$ |
72,568 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities, cumulative redeemable convertible preferred stock and
stockholders equity (deficit) |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,500 |
|
|
$ |
1,565 |
|
Accrued liabilities |
|
|
20,215 |
|
|
|
12,685 |
|
Term loan |
|
|
7,500 |
|
|
|
|
|
Deferred revenue |
|
|
36,214 |
|
|
|
29,765 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
65,429 |
|
|
|
44,015 |
|
|
|
|
|
|
|
|
|
|
Deferred revenue, less current portion |
|
|
4,284 |
|
|
|
3,036 |
|
Other liabilities |
|
|
4 |
|
|
|
13 |
|
|
|
|
|
|
|
|
|
|
Cumulative redeemable convertible preferred stock: Series A through E |
|
|
|
|
|
|
99,168 |
|
Total stockholders equity (deficit) |
|
|
78,322 |
|
|
|
(73,664 |
) |
|
|
|
|
|
|
|
|
|
$ |
148,039 |
|
|
$ |
72,568 |
|
|
|
|
|
|
|
|
Table III
CommVault Systems, Inc.
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
March 31, |
|
|
|
2007 |
|
|
2006 |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
Net income |
|
$ |
64,254 |
|
|
$ |
10,756 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
|
|
|
Deferred income taxes |
|
|
(52,159 |
) |
|
|
|
|
Depreciation and amortization |
|
|
2,893 |
|
|
|
1,682 |
|
Noncash stock-based compensation |
|
|
5,969 |
|
|
|
1,391 |
|
Excess tax benefits from stock-based compensation |
|
|
(1,233 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(3,806 |
) |
|
|
67 |
|
Prepaid expenses and other current assets |
|
|
(1,780 |
) |
|
|
109 |
|
Other assets |
|
|
(317 |
) |
|
|
105 |
|
Accounts payable |
|
|
77 |
|
|
|
(664 |
) |
Accrued liabilities |
|
|
9,008 |
|
|
|
2,234 |
|
Deferred revenue and other liabilities |
|
|
7,688 |
|
|
|
10,170 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
30,594 |
|
|
|
25,850 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Purchase of property and equipment |
|
|
(4,195 |
) |
|
|
(2,814 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(4,195 |
) |
|
|
(2,814 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Payments to Series A through E preferred stockholders upon
conversion to common stock |
|
|
(101,833 |
) |
|
|
|
|
Net proceeds from initial public offering and concurrent private
placement |
|
|
82,242 |
|
|
|
(486 |
) |
Proceeds from the exercise of stock options |
|
|
1,864 |
|
|
|
705 |
|
Excess tax benefits from stock-based compensation |
|
|
1,233 |
|
|
|
|
|
Proceeds from term loan |
|
|
15,000 |
|
|
|
|
|
Repayments on term loan |
|
|
(7,500 |
) |
|
|
(166 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
(8,994 |
) |
|
|
53 |
|
|
|
|
|
|
|
|
|
|
Effects of exchange rate changes in cash |
|
|
(443 |
) |
|
|
155 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
|
16,962 |
|
|
|
23,244 |
|
Cash and cash equivalents at beginning of year |
|
|
48,039 |
|
|
|
24,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year |
|
$ |
65,001 |
|
|
$ |
48,039 |
|
|
|
|
|
|
|
|
Table IV
CommVault Systems, Inc.
Reconciliation of GAAP to Non-GAAP Financial Measures
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
Non-GAAP financial measures and
reconcilation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income from operations |
|
$ |
5,625 |
|
|
$ |
5,302 |
|
|
$ |
16,572 |
|
|
$ |
9,952 |
|
Noncash stock-based compensation (1) |
|
|
1,643 |
|
|
|
767 |
|
|
|
5,969 |
|
|
|
1,391 |
|
FICA expense
on stock option exercises (2) |
|
|
187 |
|
|
|
|
|
|
|
187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income from operations |
|
$ |
7,455 |
|
|
$ |
6,069 |
|
|
$ |
22,728 |
|
|
$ |
11,343 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss) attributable to
common stockholders |
|
$ |
51,848 |
|
|
$ |
4,140 |
|
|
$ |
(41,309 |
) |
|
$ |
5,095 |
|
Noncash stock-based compensation (1) |
|
|
1,643 |
|
|
|
767 |
|
|
|
5,969 |
|
|
|
1,391 |
|
FICA expense on stock option
exercises (2) |
|
|
187 |
|
|
|
|
|
|
|
187 |
|
|
|
|
|
Accretion of preferred stock
dividends (3) |
|
|
|
|
|
|
1,396 |
|
|
|
2,818 |
|
|
|
5,661 |
|
Accretion of fair value of preferred
stock upon conversion (4) |
|
|
|
|
|
|
|
|
|
|
102,745 |
|
|
|
|
|
Non-GAAP provision for income taxes
adjustment (5) |
|
|
(47,642 |
) |
|
|
(1,414 |
) |
|
|
(50,508 |
) |
|
|
(2,699 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income attributable to
common stockholders |
|
$ |
6,036 |
|
|
$ |
4,889 |
|
|
$ |
19,902 |
|
|
$ |
9,448 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted weighted average shares
outstanding |
|
|
44,657 |
|
|
|
32,176 |
|
|
|
30,670 |
|
|
|
30,932 |
|
Conversion of Series A through E
preferred stock |
|
|
|
|
|
|
6,333 |
|
|
|
3,105 |
|
|
|
6,333 |
|
Conversion of Series AA, BB and CC
preferred stock |
|
|
|
|
|
|
|
|
|
|
4,751 |
|
|
|
|
|
Dilutive effect of stock options
and warrants |
|
|
|
|
|
|
|
|
|
|
3,518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted weighted average
shares outstanding |
|
|
44,657 |
|
|
|
38,509 |
|
|
|
42,044 |
|
|
|
37,265 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted net income per share |
|
$ |
0.14 |
|
|
$ |
0.13 |
|
|
$ |
0.47 |
|
|
$ |
0.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Footnotes Adjustments
|
|
|
(1) |
|
Represents noncash stock-based compensation charges associated with stock options
granted as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
March 31, |
|
|
Year Ended March 31, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
Cost of services revenue |
|
$ |
25 |
|
|
$ |
11 |
|
|
$ |
100 |
|
|
$ |
25 |
|
Sales and marketing |
|
|
758 |
|
|
|
205 |
|
|
|
2,736 |
|
|
|
468 |
|
Research and development |
|
|
175 |
|
|
|
60 |
|
|
|
739 |
|
|
|
137 |
|
General and administrative |
|
|
685 |
|
|
|
491 |
|
|
|
2,394 |
|
|
|
761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noncash stock-based
compensation expense |
|
$ |
1,643 |
|
|
$ |
767 |
|
|
$ |
5,969 |
|
|
$ |
1,391 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
|
Represents additional FICA expenses incurred by CommVault when employees exercise in
the money stock options. |
|
(3) |
|
Represents accretion of preferred stock dividends due on CommVaults Series A through
E cumulative redeemable convertible preferred stock prior to its conversion to common
stock on September 27, 2006. |
|
(4) |
|
Represents accretion of fair value of Series A through E cumulative redeemable
convertible preferred stock upon conversion to common stock on September 27, 2006. |
|
(5) |
|
The provision for income taxes is adjusted to reflect CommVaults estimated non-GAAP
effective tax rate of approximately 25% starting in the second quarter of fiscal 2007. |