PROS Holdings, Inc. Reports Second Quarter 2023 Financial Results

  • Total revenue of $75.8 million, up 11% year-over-year.
  • Subscription revenue of $57.3 million, up 14% year-over-year.
  • Subscription gross margin of 75% and non-GAAP subscription gross margin of 78%, up 150 basis points year-over-year.

PROS Holdings, Inc. (NYSE: PRO), a leading provider of AI-powered SaaS pricing, CPQ, revenue management, and digital offer marketing solutions, today announced financial results for the second quarter ended June 30, 2023.

“We delivered an outstanding second quarter, exceeding our guidance ranges across all metrics, driving 14% subscription revenue growth, and delivering a more than 100% improvement to adjusted EBITDA year-over-year,” stated CEO Andres Reiner. “Our performance in the first half of 2023 is a testament to the critical need for the PROS Platform in the market as businesses look to embrace digitization, automation, and AI to fuel profitable growth. Our passion for continuous AI innovation and delivering exceptional customer value is why we continue to welcome many new customers to PROS across the industries we serve.”

Second Quarter 2023 Financial Highlights

Key financial results for the second quarter 2023 are shown below. Throughout this press release all dollar figures are in millions, except net (loss) earnings per share. Unless otherwise noted, all results are on a reported basis and are compared with the prior-year period.

 

GAAP

 

Non-GAAP

 

Q2 2023

 

Q2 2022

 

Change

 

Q2 2023

 

Q2 2022

 

Change

Revenue:

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

$75.8

 

$68.4

 

11%

 

n/a

 

n/a

 

n/a

Subscription Revenue

$57.3

 

$50.4

 

14%

 

n/a

 

n/a

 

n/a

Subscription and Maintenance Revenue

$62.4

 

$57.6

 

8%

 

n/a

 

n/a

 

n/a

Profitability:

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

$47.2

 

$40.7

 

16%

 

$49.4

 

$43.4

 

14%

Operating (Loss) Income

$(13.4)

 

$(20.5)

 

$7.2

 

$(1.0)

 

$(7.2)

 

$6.2

Net (Loss) Income

$(13.3)

 

$(22.4)

 

$9.1

 

$(0.3)

 

$(6.5)

 

$6.2

Net (Loss) Earnings Per Share

$(0.29)

 

$(0.50)

 

$0.21

 

$(0.01)

 

$(0.14)

 

$0.13

Adjusted EBITDA

n/a

 

n/a

 

n/a

 

$0.1

 

$(6.0)

 

$6.1

Cash:

 

 

 

 

 

 

 

 

 

 

 

Net Cash Used in Operating Activities

$(6.5)

 

$(1.9)

 

$(4.6)

 

n/a

 

n/a

 

n/a

Free Cash Flow

n/a

 

n/a

 

n/a

 

$(6.2)

 

$(2.2)

 

$(4.0)

The attached table provides a summary of PROS results for the period, including a reconciliation of GAAP to non-GAAP metrics.

Recent Business Highlights

  • Welcomed many new customers who are adopting the PROS Platform such as Condor, JSX, Novolex, Pipeline Supply & Services, PODS, Singapore Airlines Cargo, and XMA Limited, among others.
  • Launched a new partnership with Adobe that combines Adobe’s Commerce offering with PROS market leading CPQ product configuration capabilities, enabling Adobe Commerce customers to power personalized products and offers through their eCommerce channels.
  • Delivered the 2023 Outperform with PROS Conference which had PROS largest, in-person user conference turnout ever; the event featured over 50 customer speakers and attracted business leaders from around the globe eager to learn how to use digitization, automation, and AI to thrive in ever-changing markets.
  • Hosted PROS 2023 Analyst Day on May 23, 2023 at the 2023 Outperform with PROS Conference where PROS executive management team presented PROS vision, strategy, and three-year financial projections.
  • Named as one of three Global Independent Software Vendor finalists for Business Transformation in the 2023 Microsoft US Partner of the Year Award for the second year in a row, placing PROS in the top 1% of Microsoft partners globally; PROS was recognized for our seamlessly integrated Smart CPQ offering which enhances and extends Microsoft Dynamics 365 Sales to help businesses fuel profitable growth through AI-powered, digital sales experiences.

Financial Outlook

PROS currently anticipates the following based on an estimated 46.7 million diluted weighted average shares outstanding for the third quarter of 2023 and a 22% non-GAAP estimated tax rate for the third quarter and full year 2023.

 

Q3 2023 Guidance

 

v. Q3 2022 at Mid-

Point

 

Full Year 2023

Guidance

 

v. Prior Year at Mid-

Point

Total Revenue

$75.0 to $76.0

 

7%

 

$300.0 to $302.0

 

9%

Subscription Revenue

$58.6 to $59.1

 

14%

 

$231.7 to $233.7

 

14%

Subscription ARR

n/a

 

n/a

 

$251.0 to $254.0

 

11%

Non-GAAP Earnings Per Share

$0.03 to $0.04

 

$0.10

 

n/a

 

n/a

Adjusted EBITDA

$2.5 to $3.5

 

$5.2

 

$5.5 to $7.5

 

$21.4

Free Cash Flow

n/a

 

n/a

 

$2.5 to $6.5

 

$26.2

Conference Call

In conjunction with this announcement, PROS Holdings, Inc. will host a conference call on Tuesday, July 25, 2023, at 4:45 p.m. ET to discuss the Company’s financial results and business outlook. To access this call, dial 1-877-407-9039 (toll-free) or 1-201-689-8470. The live and archived webcasts of this call can be accessed under the “Investor Relations” section of the Company’s website at www.pros.com.

A telephone replay will be available until Tuesday, August 1, 2023, 11:59 PM ET at 1-844-512-2921 (toll-free) or 1-412-317-6671 using the pass code 13739818.

About PROS

PROS Holdings, Inc. (NYSE: PRO) is a leading provider of AI-powered SaaS pricing, CPQ, revenue management, and digital offer marketing solutions. Our vision is to optimize every shopping and selling experience. With over 30 years of industry expertise and a proven track record of success, PROS helps B2B and B2C companies across the globe, in a variety of industries, including airlines, manufacturing, distribution, and services, drive profitable growth. The PROS Platform leverages AI to provide real-time predictive insights that enable businesses to drive revenue and margin improvements. To learn more about PROS and our innovative SaaS solutions, please visit our website at www.pros.com.

Forward-looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements about our financial outlook; expectations; ability to achieve future growth and profitability; management's confidence and optimism; positioning; customer successes; demand for our software solutions; pipeline; business expansion; revenue; subscription revenue; ARR; non-GAAP earnings (loss) per share; adjusted EBITDA; free cash flow; shares outstanding and effective tax rate. The forward-looking statements contained in this press release are based upon our historical performance and our current plans, estimates and expectations and are not a representation that such plans, estimates or expectations will be achieved. Factors that could cause actual results to differ materially from those described herein include, among others, risks related to: (a) the macroeconomic environment, (b) the effects of inflation, (c) the impact of the COVID-19 pandemic, (d) cyberattacks, data breaches and breaches of security measures within our products, systems and infrastructure or products, systems and infrastructure of third parties upon whom we rely, (e) increasing business from customers and maintaining subscription renewal rates, (f) managing our growth and profit objectives effectively, (g) disruptions from our third party data center, software, data, and other unrelated service providers, (h) implementing our solutions, (i) cloud operations, (j) intellectual property and third-party software, (k) acquiring and integrating businesses and/or technologies, (l) catastrophic events, (m) operating globally, including economic and commercial disruptions, (n) potential downturns in sales and lengthy sales cycles, (o) software innovation, (p) competition, (q) market acceptance of our software innovations, (r) maintaining our corporate culture, (s) personnel risks including loss of any key employees and competition for talent, (t) expanding and training our direct and indirect sales force, (u) evolving data privacy, cyber security and data localization laws, (v) our debt repayment obligations, (w) the timing of revenue recognition and cash flow from operations, (x) migrating customers to our latest cloud solutions, and (y) returning to profitability. Additional information relating to the risks and uncertainties affecting our business is contained in our filings with the SEC. These forward-looking statements represent our expectations as of the date hereof. Subsequent events may cause these expectations to change, and PROS disclaims any obligations to update or alter these forward-looking statements in the future, whether as a result of new information, future events or otherwise.

Non-GAAP Financial Measures

PROS has provided in this release certain non-GAAP financial measures, including non-GAAP gross profit and margin, non-GAAP income (loss) from operations or non-GAAP operating income (loss), annual recurring revenue, adjusted EBITDA, free cash flow, non-GAAP tax rate, non-GAAP net income (loss), and non-GAAP earnings (loss) per share. PROS uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating PROS’ ongoing operational performance and cloud transition. Non-GAAP gross margin can be compared to gross margin which can be calculated from the condensed consolidated statements of loss by dividing gross profit by total revenue. Non-GAAP gross margin is similarly calculated but first adds back to gross profit the portion of certain of the non-GAAP adjustments described below attributable to cost of revenue. Non-GAAP subscription margin can be compared to subscription margin which can be calculated from the condensed consolidated statements of loss by dividing subscription gross profit (subscription revenue minus subscription cost) by subscription revenue. Non-GAAP subscription margin is similarly calculated but first subtracts out from subscription cost the portion of certain of the non-GAAP adjustments described below attributable to cost of subscription. These items and amounts are presented in the Supplemental Schedule of Non-GAAP Financial Measures.

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 measure as detailed above. A reconciliation of GAAP to the non-GAAP financial measures has been provided in the tables included as part of this press release, and can be found, along with other financial information, in the investor relations portion of our website. PROS' use of non-GAAP financial measures may not be consistent with the presentations by similar companies in PROS' industry. PROS has also provided in this release certain forward-looking non-GAAP financial measures, including non-GAAP income (loss) from operations, annual recurring revenue, non-GAAP earnings (loss) per share, adjusted EBITDA, free cash flow, non-GAAP tax rates, and calculated billings (collectively the "non-GAAP financial measures") as follows:

Non-GAAP income (loss) from operations: Non-GAAP income (loss) from operations excludes the impact of share-based compensation, amortization of acquisition-related intangibles and severance. Non-GAAP income (loss) from operations excludes the following items from non-GAAP estimates:

  • Share-Based Compensation: Although share-based compensation is an important aspect of compensation for our employees and executives, our share-based compensation expense can vary because of changes in our stock price and market conditions at the time of grant, varying valuation methodologies, and the variety of award types. Since share-based compensation expense can vary for reasons that are generally unrelated to our performance during any particular period, we believe this could make it difficult for investors to compare our current financial results to previous and future periods. Therefore, we believe it is useful to exclude share-based compensation in order to better understand our business performance and allow investors to compare our operating results with peer companies.
  • Amortization of Acquisition-Related Intangibles: We view amortization of acquisition-related intangible assets, such as the amortization of the cost associated with an acquired company's research and development efforts, trade names, customer lists and customer relationships, as items arising from pre-acquisition activities determined at the time of an acquisition. While these intangible assets are continually evaluated for impairment, amortization of the cost of purchased intangibles is a static expense, one that is not typically affected by operations during any particular period.
  • Severance: Severance costs relate to the separation of our Chief Operations Officer in Q1 2022 and costs related to other internal role consolidations as well as severance cost incurred in Q4 2022 and Q1 2023 as the Company reprioritized its investments to focus on supporting key growth areas of its business. As a result of this reprioritization, the Company incurred severance, employee benefits, outplacement and related costs. These amounts are unrelated to our core performance during any particular period, and therefore, we believe it is useful to exclude these amounts in order to better understand our business performance and allow investors to compare our results with peer companies.

Non-GAAP earnings (loss) per share: Non-GAAP net income (loss) excludes the items listed above as excluded from non-GAAP income (loss) from operations and also excludes amortization of debt issuance costs and the taxes related to these items and the items excluded from non-GAAP income (loss) from operations. Estimates of non-GAAP earnings (loss) per share are calculated by dividing estimates for non-GAAP net income (loss) by our estimate of weighted average shares outstanding for the future period. In addition to the items listed above as excluded from non-GAAP income (loss) from operations, non-GAAP net income (loss) excludes the following items from non-GAAP estimates:

  • Amortization of Debt Issuance Costs: Amortization of debt issuance costs are related to our convertible notes. These amounts are unrelated to our core performance during any particular period, and therefore, we believe it is useful to exclude these amounts in order to better understand our business performance and allow investors to compare our results with peer companies.
  • Taxes: We exclude the tax consequences associated with non-GAAP items to provide investors with a useful comparison of our operating results to prior periods and to our peer companies because such amounts can vary significantly. In the fourth quarter of 2014, we concluded that it is more likely than not that we will be unable to fully realize our deferred tax assets and accordingly, established a valuation allowance against those assets. The ongoing impact of the valuation allowance on our non-GAAP effective tax rate has been eliminated to allow investors to better understand our business performance and compare our operating results with peer companies.

Annual Recurring Revenue: Annual Recurring Revenue ("ARR") is used to assess the trajectory of our cloud business. ARR means, as of a specified date, the contracted recurring revenue, including contracts with a future start date, together with annualized overage fees incurred above contracted minimum transactions, and excluding perpetual and term license agreements. ARR should be viewed independently of revenue and any other GAAP measure. Subscription ARR is calculated in the same manner, but excludes maintenance and support ARR.

Non-GAAP Tax Rate: The estimated non-GAAP effective tax rate adjusts the tax effect to quantify the impact of the excluded non-GAAP items.

Adjusted EBITDA: Adjusted EBITDA is defined as GAAP net income (loss) before interest expense, provision for income taxes, depreciation and amortization, as adjusted to eliminate the effect of stock-based compensation cost, severance, amortization of acquisition-related intangibles, and depreciation and amortization. Adjusted EBITDA should not be considered as an alternative to net income (loss) as an indicator of our operating performance.

Free Cash Flow: Free cash flow is a non-GAAP financial measure which is defined as net cash provided by (used in) operating activities, excluding severance payments, less capital expenditures, purchases of other (non-acquisition-related) intangible assets and capitalized internal-use software development costs.

Calculated Billings: Calculated billings is defined as total subscription, maintenance and support revenue plus the change in recurring deferred revenue in a given period.

These non-GAAP estimates are not measurements of financial performance prepared in accordance with GAAP, and we are unable to reconcile these forward-looking non-GAAP financial measures to their directly comparable GAAP financial measures because the information described above which is needed to complete a reconciliation is unavailable at this time without unreasonable effort.

PROS Holdings, Inc.

Condensed Consolidated Balance Sheets

(In thousands, except share and per share amounts)

(Unaudited)

 

 

 

June 30, 2023

 

December 31, 2022

Assets:

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

184,567

 

 

$

203,627

 

Trade and other receivables, net of allowance of $679 and $609, respectively

 

 

54,163

 

 

 

48,178

 

Deferred costs, current

 

 

6,221

 

 

 

6,032

 

Prepaid and other current assets

 

 

11,413

 

 

 

9,441

 

Total current assets

 

 

256,364

 

 

 

267,278

 

Property and equipment, net

 

 

24,659

 

 

 

25,012

 

Operating lease right-of-use assets

 

 

14,050

 

 

 

17,474

 

Deferred costs, noncurrent

 

 

8,234

 

 

 

8,764

 

Intangibles, net

 

 

14,425

 

 

 

17,851

 

Goodwill

 

 

107,724

 

 

 

107,561

 

Other assets, noncurrent

 

 

8,508

 

 

 

9,012

 

Total assets

 

$

433,964

 

 

$

452,952

 

Liabilities and Stockholders’ (Deficit) Equity:

 

 

 

 

Current liabilities:

 

 

 

 

Accounts payable and other liabilities

 

$

6,874

 

 

$

7,964

 

Accrued liabilities

 

 

13,784

 

 

 

12,854

 

Accrued payroll and other employee benefits

 

 

20,109

 

 

 

23,797

 

Operating lease liabilities, current

 

 

4,863

 

 

 

7,662

 

Deferred revenue, current

 

 

116,365

 

 

 

108,659

 

Current portion of convertible debt, net

 

 

143,003

 

 

 

 

Total current liabilities

 

 

304,998

 

 

 

160,936

 

Deferred revenue, noncurrent

 

 

5,218

 

 

 

8,298

 

Convertible debt, net, noncurrent

 

 

147,522

 

 

 

289,779

 

Operating lease liabilities, noncurrent

 

 

26,456

 

 

 

28,184

 

Other liabilities, noncurrent

 

 

1,224

 

 

 

1,228

 

Total liabilities

 

 

485,418

 

 

 

488,425

 

Stockholders' (deficit) equity:

 

 

 

 

Preferred stock, $0.001 par value, 5,000,000 shares authorized; none issued

 

 

 

 

 

 

Common stock, $0.001 par value, 75,000,000 shares authorized; 50,821,459 and 50,318,726 shares issued, respectively; 46,140,736 and 45,638,003 shares outstanding, respectively

 

 

51

 

 

 

50

 

Additional paid-in capital

 

 

606,599

 

 

 

590,475

 

Treasury stock, 4,680,723 common shares, at cost

 

 

(29,847

)

 

 

(29,847

)

Accumulated deficit

 

 

(623,189

)

 

 

(590,898

)

Accumulated other comprehensive loss

 

 

(5,068

)

 

 

(5,253

)

Total stockholders’ (deficit) equity

 

 

(51,454

)

 

 

(35,473

)

Total liabilities and stockholders’ (deficit) equity

 

$

433,964

 

 

$

452,952

 

PROS Holdings, Inc.

Condensed Consolidated Statements of Loss

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Revenue:

 

 

 

 

 

 

 

 

Subscription

 

$

57,304

 

 

$

50,386

 

 

$

113,273

 

 

$

99,151

 

Maintenance and support

 

 

5,093

 

 

 

7,249

 

 

 

10,805

 

 

 

15,104

 

Total subscription, maintenance and support

 

 

62,397

 

 

 

57,635

 

 

 

124,078

 

 

 

114,255

 

Services

 

 

13,395

 

 

 

10,727

 

 

 

24,896

 

 

 

20,599

 

Total revenue

 

 

75,792

 

 

 

68,362

 

 

 

148,974

 

 

 

134,854

 

Cost of revenue:

 

 

 

 

 

 

 

 

Subscription

 

 

14,059

 

 

 

13,746

 

 

 

28,152

 

 

 

27,525

 

Maintenance and support

 

 

1,876

 

 

 

1,988

 

 

 

4,158

 

 

 

4,155

 

Total cost of subscription, maintenance and support

 

 

15,935

 

 

 

15,734

 

 

 

32,310

 

 

 

31,680

 

Services

 

 

12,636

 

 

 

11,907

 

 

 

25,803

 

 

 

23,322

 

Total cost of revenue

 

 

28,571

 

 

 

27,641

 

 

 

58,113

 

 

 

55,002

 

Gross profit

 

 

47,221

 

 

 

40,721

 

 

 

90,861

 

 

 

79,852

 

Operating expenses:

 

 

 

 

 

 

 

 

Selling and marketing

 

 

24,880

 

 

 

24,020

 

 

 

50,890

 

 

 

49,307

 

Research and development

 

 

21,847

 

 

 

23,401

 

 

 

44,138

 

 

 

47,868

 

General and administrative

 

 

13,849

 

 

 

13,837

 

 

 

27,984

 

 

 

28,166

 

Impairment of fixed assets

 

 

 

 

 

 

 

 

 

 

 

1,551

 

Loss from operations

 

 

(13,355

)

 

 

(20,537

)

 

 

(32,151

)

 

 

(47,040

)

Convertible debt interest and amortization

 

 

(1,576

)

 

 

(1,576

)

 

 

(3,152

)

 

 

(3,152

)

Other income (expense), net

 

 

1,791

 

 

 

(2

)

 

 

3,242

 

 

 

(420

)

Loss before income tax provision

 

 

(13,140

)

 

 

(22,115

)

 

 

(32,061

)

 

 

(50,612

)

Income tax provision

 

 

149

 

 

 

291

 

 

 

230

 

 

 

434

 

Net loss

 

$

(13,289

)

 

$

(22,406

)

 

$

(32,291

)

 

$

(51,046

)

 

 

 

 

 

 

 

 

 

Net loss per share:

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.29

)

 

$

(0.50

)

 

$

(0.70

)

 

$

(1.13

)

Weighted average number of shares:

 

 

 

 

 

 

 

 

Basic and diluted

 

 

46,101

 

 

 

45,222

 

 

 

46,013

 

 

 

45,154

 

PROS Holdings, Inc.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Operating activities:

 

 

 

 

 

 

 

 

Net loss

 

$

(13,289

)

 

$

(22,406

)

 

$

(32,291

)

 

$

(51,046

)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

2,751

 

 

 

3,801

 

 

 

5,752

 

 

 

8,448

 

Amortization of debt issuance costs

 

 

373

 

 

 

373

 

 

 

746

 

 

 

746

 

Share-based compensation

 

 

10,752

 

 

 

10,766

 

 

 

20,656

 

 

 

21,991

 

Provision for credit losses

 

 

(20

)

 

 

(209

)

 

 

88

 

 

 

(300

)

Loss on disposal of assets

 

 

 

 

 

 

 

 

35

 

 

 

 

Impairment of fixed assets

 

 

 

 

 

 

 

 

 

 

 

1,551

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts and unbilled receivables

 

 

(8,309

)

 

 

18,571

 

 

 

(6,070

)

 

 

6,441

 

Deferred costs

 

 

(84

)

 

 

180

 

 

 

341

 

 

 

132

 

Prepaid expenses and other assets

 

 

1,056

 

 

 

(1,133

)

 

 

(1,449

)

 

 

(1,395

)

Operating lease right-of-use assets and liabilities

 

 

(646

)

 

 

(378

)

 

 

(1,237

)

 

 

(1,117

)

Accounts payable and other liabilities

 

 

2,541

 

 

 

(2,274

)

 

 

(1,252

)

 

 

1,629

 

Accrued liabilities

 

 

573

 

 

 

41

 

 

 

1,077

 

 

 

(68

)

Accrued payroll and other employee benefits

 

 

4,486

 

 

 

4,102

 

 

 

(3,688

)

 

 

(9,144

)

Deferred revenue

 

 

(6,726

)

 

 

(13,365

)

 

 

4,607

 

 

 

9,187

 

Net cash used in operating activities

 

 

(6,542

)

 

 

(1,931

)

 

 

(12,685

)

 

 

(12,945

)

Investing activities:

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(277

)

 

 

(308

)

 

 

(1,823

)

 

 

(769

)

Purchase of equity securities

 

 

 

 

 

(169

)

 

 

 

 

 

(169

)

Net cash used in investing activities

 

 

(277

)

 

 

(477

)

 

 

(1,823

)

 

 

(938

)

Financing activities:

 

 

 

 

 

 

 

 

Proceeds from employee stock plans

 

 

 

 

 

 

 

 

1,137

 

 

 

1,443

 

Tax withholding related to net share settlement of stock awards

 

 

(958

)

 

 

 

 

 

(5,668

)

 

 

(212

)

Net cash (used in) provided by financing activities

 

 

(958

)

 

 

 

 

 

(4,531

)

 

 

1,231

 

Effect of foreign currency rates on cash

 

 

(32

)

 

 

193

 

 

 

(21

)

 

 

277

 

Net change in cash and cash equivalents

 

 

(7,809

)

 

 

(2,215

)

 

 

(19,060

)

 

 

(12,375

)

Cash and cash equivalents:

 

 

 

 

 

 

 

 

Beginning of period

 

 

192,376

 

 

 

217,393

 

 

 

203,627

 

 

 

227,553

 

End of period

 

$

184,567

 

 

$

215,178

 

 

$

184,567

 

 

$

215,178

 

PROS Holdings, Inc.

Reconciliation of GAAP to Non-GAAP Financial Measures

(In thousands, except per share data)

(Unaudited)

We use these non-GAAP financial measures to assist in the management of the Company because we believe that this information provides a more consistent and complete understanding of the underlying results and trends of the ongoing business due to the uniqueness of these charges.

See breakdown of the reconciling line items on page 10.

 

 

 

Three Months Ended June 30,

 

Quarter over

Quarter

 

Six Months Ended June 30,

 

Year over

Year

 

 

 

2023

 

 

 

2022

 

 

% change

 

 

2023

 

 

 

2022

 

 

% change

GAAP gross profit

 

$

47,221

 

 

$

40,721

 

 

16

%

 

$

90,861

 

 

$

79,852

 

 

14

%

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquisition-related intangibles

 

 

1,243

 

 

 

1,685

 

 

 

 

 

2,580

 

 

 

3,668

 

 

 

Severance

 

 

 

 

 

 

 

 

 

 

749

 

 

 

 

 

 

Share-based compensation

 

 

985

 

 

 

1,006

 

 

 

 

 

1,817

 

 

 

1,831

 

 

 

Non-GAAP gross profit

 

$

49,449

 

 

$

43,412

 

 

14

%

 

$

96,007

 

 

$

85,351

 

 

12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP gross margin

 

 

65.2

%

 

 

63.5

%

 

 

 

 

64.4

%

 

 

63.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP loss from operations

 

$

(13,355

)

 

$

(20,537

)

 

(35

)%

 

$

(32,151

)

 

$

(47,040

)

 

(32

)%

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquisition-related intangibles

 

 

1,620

 

 

 

2,597

 

 

 

 

 

3,426

 

 

 

5,572

 

 

 

Severance

 

 

 

 

 

 

 

 

 

 

3,586

 

 

 

1,508

 

 

 

Share-based compensation

 

 

10,752

 

 

 

10,766

 

 

 

 

 

20,656

 

 

 

21,991

 

 

 

Total Non-GAAP adjustments

 

 

12,372

 

 

 

13,363

 

 

 

 

 

27,668

 

 

 

29,071

 

 

 

Non-GAAP loss from operations

 

$

(983

)

 

$

(7,174

)

 

(86

)%

 

$

(4,483

)

 

$

(17,969

)

 

(75

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP loss from operations % of total revenue

 

 

(1.3

)%

 

 

(10.5

)%

 

 

 

 

(3.0

)%

 

 

(13.3

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(13,289

)

 

$

(22,406

)

 

(41

)%

 

$

(32,291

)

 

$

(51,046

)

 

(37

)%

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-GAAP adjustments affecting loss from operations

 

 

12,372

 

 

 

13,363

 

 

 

 

 

27,668

 

 

 

29,071

 

 

 

Amortization of debt issuance costs

 

 

373

 

 

 

373

 

 

 

 

 

746

 

 

 

746

 

 

 

Tax impact related to non-GAAP adjustments

 

 

235

 

 

 

2,132

 

 

 

 

 

1,032

 

 

 

5,012

 

 

 

Non-GAAP net loss

 

$

(309

)

 

$

(6,538

)

 

(95

)%

 

$

(2,845

)

 

$

(16,217

)

 

(82

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP loss per share

 

$

(0.01

)

 

$

(0.14

)

 

 

 

$

(0.06

)

 

$

(0.36

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in computing non-GAAP loss per share

 

 

46,101

 

 

 

45,222

 

 

 

 

 

46,013

 

 

 

45,154

 

 

 

PROS Holdings, Inc.

Supplemental Schedule of Non-GAAP Financial Measures

Increase (Decrease) in GAAP Amounts Reported

(In thousands)

(Unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

Cost of Subscription Items

 

 

 

 

 

 

 

 

Amortization of acquisition-related intangibles

 

 

1,243

 

 

1,685

 

 

2,580

 

 

3,668

Severance

 

 

 

 

 

 

125

 

 

Share-based compensation

 

 

169

 

 

185

 

 

294

 

 

336

Total cost of subscription items

 

$

1,412

 

$

1,870

 

$

2,999

 

$

4,004

 

 

 

 

 

 

 

 

 

Cost of Maintenance Items

 

 

 

 

 

 

 

 

Severance

 

 

 

 

 

 

307

 

 

Share-based compensation

 

 

98

 

 

98

 

 

178

 

 

189

Total cost of maintenance items

 

$

98

 

$

98

 

$

485

 

$

189

 

 

 

 

 

 

 

 

 

Cost of Services Items

 

 

 

 

 

 

 

 

Severance

 

 

 

 

 

 

317

 

 

Share-based compensation

 

 

718

 

 

723

 

 

1,345

 

 

1,306

Total cost of services items

 

$

718

 

$

723

 

$

1,662

 

$

1,306

 

 

 

 

 

 

 

 

 

Sales and Marketing Items

 

 

 

 

 

 

 

 

Amortization of acquisition-related intangibles

 

 

377

 

 

912

 

 

846

 

 

1,904

Severance

 

 

 

 

 

 

1,595

 

 

1,444

Share-based compensation

 

 

3,103

 

 

3,276

 

 

6,031

 

 

6,516

Total sales and marketing items

 

$

3,480

 

$

4,188

 

$

8,472

 

$

9,864

 

 

 

 

 

 

 

 

 

Research and Development Items

 

 

 

 

 

 

 

 

Severance

 

 

 

 

 

 

1,008

 

 

Share-based compensation

 

 

2,673

 

 

2,899

 

 

5,023

 

 

6,612

Total research and development items

 

$

2,673

 

$

2,899

 

$

6,031

 

$

6,612

 

 

 

 

 

 

 

 

 

General and Administrative Items

 

 

 

 

 

 

 

 

Severance

 

 

 

 

 

 

234

 

 

64

Share-based compensation

 

 

3,991

 

 

3,585

 

 

7,785

 

 

7,032

Total general and administrative items

 

$

3,991

 

$

3,585

 

$

8,019

 

$

7,096

PROS Holdings, Inc.

Supplemental Reconciliation of GAAP to Non-GAAP Financial Measures

(In thousands)

(Unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

GAAP Loss from Operations

 

$

(13,355

)

 

$

(20,537

)

 

$

(32,151

)

 

$

(47,040

)

Amortization of acquisition-related intangibles

 

 

1,620

 

 

 

2,597

 

 

 

3,426

 

 

 

5,572

 

Severance

 

 

 

 

 

 

 

 

3,586

 

 

 

1,508

 

Share-based compensation

 

 

10,752

 

 

 

10,766

 

 

 

20,656

 

 

 

21,991

 

Depreciation and other amortization

 

 

1,131

 

 

 

1,204

 

 

 

2,326

 

 

 

2,876

 

Adjusted EBITDA

 

$

148

 

 

$

(5,970

)

 

$

(2,157

)

 

$

(15,093

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash used in operating activities

 

$

(6,542

)

 

$

(1,931

)

 

$

(12,685

)

 

$

(12,945

)

Severance

 

 

579

 

 

 

 

 

 

3,749

 

 

 

 

Purchase of property and equipment

 

 

(277

)

 

 

(308

)

 

 

(1,823

)

 

 

(769

)

Free Cash Flow

 

$

(6,240

)

 

$

(2,239

)

 

$

(10,759

)

 

$

(13,714

)

 

 

 

 

 

 

 

 

 

Guidance

 

 

 

 

 

 

 

 

 

 

Q3 2023 Guidance

 

Full Year 2023 Guidance

 

 

Low

 

High

 

Low

 

High

Adjusted EBITDA

 

 

 

 

 

 

 

 

GAAP Loss from Operations

 

$

(11,400

)

 

$

(10,400

)

 

$

(51,900

)

 

$

(49,900

)

Amortization of acquisition-related intangibles

 

 

1,400

 

 

 

1,400

 

 

 

6,100

 

 

 

6,100

 

Severance

 

 

 

 

 

 

 

 

3,600

 

 

 

3,600

 

Share-based compensation

 

 

11,300

 

 

 

11,300

 

 

 

43,000

 

 

 

43,000

 

Depreciation and other amortization

 

 

1,200

 

 

 

1,200

 

 

 

4,700

 

 

 

4,700

 

Adjusted EBITDA

 

$

2,500

 

 

$

3,500

 

 

$

5,500

 

 

$

7,500

 

 

Contacts

PROS Investor Relations

Belinda Overdeput

713-335-5879

ir@pros.com

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.