Delaware | 22-3447504 | |
(State or other jurisdiction of | (I.R.S. Employer | |
incorporation or organization) | Identification No.) |
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)) |
2
COMMVAULT SYSTEMS, INC. | ||||
Dated: January 30, 2007
|
/s/ Louis F. Miceli | |||
Louis F. Miceli | ||||
Vice President, Chief Financial Officer |
3
Press Contact:
|
Investor Relations: | |||
Jeremy Skule
|
Michael Picariello | |||
Fleishman Hillard
|
CommVault | |||
212.453.2245
|
732.728.5380 | |||
jeremy.skule@fleishman.com
|
ir@commvault.com |
| Revenues Rise 32% to $38.3 million | ||
| Non-GAAP Operating Income Increases 51% to $5.7 million | ||
| Non-GAAP Net Income of $0.10 per Diluted Share |
| Total revenues in the range of $150 million to $151 million. | ||
| Non-GAAP gross margins of 85.5% to 85.7%. | ||
| Non-GAAP operating income margins of 14.2% to 14.8%. | ||
| Non-GAAP diluted EPS in the range of $0.44 per share to $0.46 per share using an effective tax rate of approximately 20% and a weighted average diluted share count of approximately 42.0 million to 42.5 million. | ||
| A cash income tax rate of less than 4% for fiscal 2007. |
| 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 17.0% to 17.5%. | ||
| Non-GAAP diluted EPS in the range of $0.54 per share to $0.56 per share using an effective tax rate of approximately 28% and a weighted average diluted share count of approximately 47 million to 48 million. | ||
| A cash income tax rate of less than 4% for fiscal 2008. |
Three Months Ended | Nine Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Revenues: |
||||||||||||||||
Software |
$ | 21,132 | $ | 16,655 | $ | 60,180 | $ | 43,978 | ||||||||
Services |
17,198 | 12,395 | 48,310 | 33,117 | ||||||||||||
Total revenues |
38,330 | 29,050 | 108,490 | 77,095 | ||||||||||||
Cost of revenues: |
||||||||||||||||
Software |
528 | 676 | 1,191 | 1,316 | ||||||||||||
Services |
5,102 | 3,565 | 14,459 | 9,292 | ||||||||||||
Total cost of revenues |
5,630 | 4,241 | 15,650 | 10,608 | ||||||||||||
Gross margin |
32,700 | 24,809 | 92,840 | 66,487 | ||||||||||||
Operating expenses: |
||||||||||||||||
Sales and marketing |
17,379 | 13,009 | 48,958 | 37,533 | ||||||||||||
Research and development |
5,851 | 4,962 | 17,369 | 14,019 | ||||||||||||
General and administrative |
4,470 | 3,099 | 13,734 | 9,132 | ||||||||||||
Depreciation and amortization |
753 | 388 | 1,832 | 1,153 | ||||||||||||
Income from operations |
4,247 | 3,351 | 10,947 | 4,650 | ||||||||||||
Interest expense |
(167 | ) | (1 | ) | (184 | ) | (7 | ) | ||||||||
Interest income |
665 | 381 | 1,865 | 812 | ||||||||||||
Income before income taxes |
4,745 | 3,731 | 12,628 | 5,455 | ||||||||||||
Income tax expense |
(111 | ) | (160 | ) | (222 | ) | (235 | ) | ||||||||
Net income |
4,634 | 3,571 | 12,406 | 5,220 | ||||||||||||
Less: accretion of preferred stock dividends |
| (1,427 | ) | (2,818 | ) | (4,265 | ) | |||||||||
Less: accretion of fair value of preferred stock
upon conversion |
| | (102,745 | ) | | |||||||||||
Net income (loss) attributable to common
stockholders |
$ | 4,634 | $ | 2,144 | $ | (93,157 | ) | $ | 955 | |||||||
Net income (loss) attributable to common
stockholders per share: |
||||||||||||||||
Basic |
$ | 0.11 | $ | 0.08 | $ | (3.44 | ) | $ | 0.03 | |||||||
Diluted |
$ | 0.10 | $ | 0.07 | $ | (3.44 | ) | $ | 0.03 | |||||||
Weighted average shares used in computing per
share amounts: |
||||||||||||||||
Basic |
41,676 | 18,822 | 27,052 | 18,814 | ||||||||||||
Diluted |
46,164 | 31,484 | 27,052 | 30,518 | ||||||||||||
December 31, | March 31, | |||||||
2006 | 2006 | |||||||
(Unaudited) | ||||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 56,494 | $ | 48,039 | ||||
Trade accounts receivable |
21,737 | 18,238 | ||||||
Prepaid expenses and other current assets |
2,200 | 1,877 | ||||||
Total current assets |
80,431 | 68,154 | ||||||
Property and equipment, net |
4,425 | 3,322 | ||||||
Other assets |
397 | 1,092 | ||||||
Total assets |
$ | 85,253 | $ | 72,568 | ||||
Liabilities, cumulative redeemable convertible preferred
stock and stockholders equity (deficit) |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 1,106 | $ | 1,565 | ||||
Accrued liabilities |
15,920 | 12,685 | ||||||
Term loan |
8,750 | | ||||||
Deferred revenue |
33,063 | 29,765 | ||||||
Total current liabilities |
58,839 | 44,015 | ||||||
Deferred revenue, less current portion |
4,333 | 3,036 | ||||||
Other liabilities |
6 | 13 | ||||||
Cumulative redeemable convertible preferred stock: Series A through E |
| 99,168 | ||||||
Total stockholders equity (deficit) |
22,075 | (73,664 | ) | |||||
$ | 85,253 | $ | 72,568 | |||||
Nine Months Ended | ||||||||
December 31, | ||||||||
2006 | 2005 | |||||||
Cash flows from operating activities |
||||||||
Net income |
$ | 12,406 | $ | 5,220 | ||||
Adjustments to reconcile net income to net cash
provided by operating activities: |
||||||||
Depreciation and amortization |
2,045 | 1,188 | ||||||
Noncash stock compensation |
4,326 | 624 | ||||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
(3,499 | ) | 1,245 | |||||
Prepaid expenses and other current assets |
(323 | ) | 582 | |||||
Other assets |
(160 | ) | (30 | ) | ||||
Accounts payable |
(316 | ) | (199 | ) | ||||
Accrued expenses |
3,442 | 1,520 | ||||||
Deferred revenue and other liabilities |
4,588 | 9,958 | ||||||
Net cash provided by operating activities |
22,509 | 20,108 | ||||||
Cash flows from investing activities |
||||||||
Purchase of property and equipment |
(3,148 | ) | (1,765 | ) | ||||
Net cash used in investing activities |
(3,148 | ) | (1,765 | ) | ||||
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 | | ||||||
Proceeds from the exercise of stock options |
343 | 82 | ||||||
Proceeds from term loan |
15,000 | | ||||||
Repayments on term loan |
(6,250 | ) | (149 | ) | ||||
Net cash used in financing activities |
(10,498 | ) | (67 | ) | ||||
Effects of exchange rate changes in cash |
(408 | ) | 185 | |||||
Net increase in cash and cash equivalents |
8,455 | 18,461 | ||||||
Cash and cash equivalents at beginning of period |
48,039 | 24,795 | ||||||
Cash and cash equivalents at end of period |
$ | 56,494 | $ | 43,256 | ||||
Three Months Ended | Nine Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Non-GAAP financial measures and
reconcilation: |
||||||||||||||||
GAAP income from operations |
$ | 4,247 | $ | 3,351 | $ | 10,947 | $ | 4,650 | ||||||||
Add: Noncash stock compensation (1) |
1,445 | 414 | 4,326 | 624 | ||||||||||||
Non-GAAP income from operations |
$ | 5,692 | $ | 3,765 | $ | 15,273 | $ | 5,274 | ||||||||
GAAP net income (loss) attributable to
common stockholders |
$ | 4,634 | $ | 2,144 | $ | (93,157 | ) | $ | 955 | |||||||
Add: Noncash stock compensation (1) |
1,445 | 414 | 4,326 | 624 | ||||||||||||
Add: Accretion of preferred stock
dividends (2) |
| 1,427 | 2,818 | 4,265 | ||||||||||||
Add: Accretion of fair value of
preferred stock upon conversion (3) |
| | 102,745 | | ||||||||||||
Less: Non-GAAP provision for
income taxes adjustment (4) |
(1,437 | ) | (876 | ) | (2,866 | ) | (1,285 | ) | ||||||||
Non-GAAP net income attributable to
common stockholders |
$ | 4,642 | $ | 3,109 | $ | 13,866 | $ | 4,559 | ||||||||
GAAP diluted weighted average shares
outstanding |
46,164 | 31,484 | 27,052 | 30,518 | ||||||||||||
Add: Conversion of Series A
through E preferred stock |
| 6,333 | 4,122 | 6,333 | ||||||||||||
Add: Conversion of Series AA, BB
and CC preferred stock |
| | 6,305 | | ||||||||||||
Add: Dilutive effect of stock
options and warrants |
| | 3,713 | | ||||||||||||
Non-GAAP diluted weighted average
shares outstanding |
46,164 | 37,817 | 41,192 | 36,851 | ||||||||||||
Non-GAAP diluted net income per share |
$ | 0.10 | $ | 0.08 | $ | 0.34 | $ | 0.12 | ||||||||
(1) | Represents noncash stock compensation charges associated with stock options granted as follows: |
Three Months Ended | Nine Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Cost of services revenue |
$ | 24 | $ | 8 | $ | 75 | $ | 14 | ||||||||
Sales and marketing |
701 | 155 | 1,978 | 263 | ||||||||||||
Research and development |
182 | 45 | 564 | 77 | ||||||||||||
General and administrative |
538 | 206 | 1,709 | 270 | ||||||||||||
Total noncash stock compensation expense |
$ | 1,445 | $ | 414 | $ | 4,326 | $ | 624 | ||||||||
(2) | 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. | ||
(3) | Represents accretion of fair value of Series A through E cumulative redeemable convertible preferred stock upon conversion to common stock on September 27, 2006. | ||
(4) | 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. |