Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / powerschool announces fourth quarter and full year 2


PWSC - PowerSchool Announces Fourth Quarter and Full Year 2023 Financial Results

  • Fourth quarter total revenue increased 13% year-over-year to $182.1 million, meeting outlook
  • Full year total revenue increased 11% year-over-year to $697.7 million, meeting outlook
  • Fourth quarter GAAP net loss was $18.7 million and Adjusted EBITDA increased 12% year-over-year to $59.4 million, exceeding outlook and representing 33% of total revenue
  • Full year GAAP net loss was $39.1 million and Adjusted EBITDA increased 18% to $231.9 million, exceeding outlook and representing 33% of total revenue
  • ARR* increased 18% over the prior year to $701.5 million as of December 31, 2023

PowerSchool Holdings, Inc. (NYSE: PWSC) (“PowerSchool” or the “Company”), the leading provider of cloud-based software for K-12 education in North America, today announced financial results for its fourth quarter and full fiscal year ended December 31, 2023.

“These fourth quarter results showcase the momentum we’ve seen throughout 2023. For the year, we surpassed $700 million in ARR, grew revenue double digits, increased our Adjusted EBITDA margin by over 200 basis points, and reached a new record in Free Cash Flow margin,” said Hardeep Gulati, PowerSchool CEO. “Our differentiated platform of data-rich solutions continues to grow through the introduction of several game changing AI-driven innovations. We are the partner-of-choice in the K-12 ecosystem as schools, districts, and states increasingly leverage technology to improve their operational efficiencies, teacher effectiveness, and student outcomes.”

Fourth Quarter 2023 Financial Highlights

  • Revenue: Total revenue was $182.1 million for the three months ended December 31, 2023, up 13% year-over-year.
  • S&S Revenue: Subscriptions and support revenue was $163.6 million, up 16% year-over-year.
  • Gross Profit: GAAP gross profit was $108.6 million, representing 60% of total revenue, and Adjusted Gross Profit* was $128.9 million, representing 71% of total revenue.
  • Net Income/Loss: GAAP net loss was $18.7 million, representing 10% of total revenue, and Non-GAAP Net Income* was $34.4 million, representing 19% of total revenue .
  • Adjusted EBITDA: Adjusted EBITDA* was $59.4 million, up 12% year-over-year and representing 33% of total revenue.
  • Earnings/Loss Per Share: GAAP net loss per diluted share was $0.10 on 202.1 million shares outstanding. Non-GAAP Net Income per diluted share* was $0.17 on 204.0 million shares outstanding.
  • Cash Flow: Net cash provided by operating activities was $42.9 million, representing 24% of total revenue, and Free Cash Flow* was $32.3 million, representing 18% of total revenue.
  • ARR: Annual Recurring Revenue (ARR)* was $701.5 million, up 18% year-over-year, and Net Revenue Retention Rate* was 106.7%.

Full Year 2023 Financial Highlights

  • Revenue: Total revenue was $697.7 million for the year ended December 31, 2023, up 11% year-over-year.
  • S&S Revenue: Subscriptions and support revenue was $600.2 million, up 10% year-over-year.
  • Gross Profit: GAAP gross profit was $413.8 million, representing 59% of total revenue, and Adjusted Gross Profit* was $490.9 million, representing 70% of total revenue .
  • Net Income/Loss: GAAP net loss was $39.1 million, representing 6% of total revenue, and Non-GAAP Net Income* was $165.7 million, representing 24% of total revenue.
  • Adjusted EBITDA: Adjusted EBITDA* was $231.9 million, up 18% year-over-year and representing 33% of total revenue.
  • Earnings/Loss Per Share: GAAP net loss per diluted share was $0.19 on 163.0 million shares outstanding. Non-GAAP Net Income per diluted share* was $0.82 on 201.5 million shares outstanding.
  • Cash Flow: Net cash provided by operating activities was $170.6 million, representing 24% of total revenue, and Free Cash Flow* was $129.9 million, representing 19% of total revenue.

* Definitions of the key business metrics and the non-GAAP financial measures used in this press release and reconciliations of such measures to the most closely comparable GAAP measures are included below under the headings “Definitions of Certain Key Business Metrics” and “Use and Reconciliation of Non-GAAP Financial Measures.”

Recent Business Highlights

  • Delivering Customer Growth at Scale: Completed nearly 2,000 cross-sell and new logo transactions in 2023, including notable wins at Los Angeles Unified School District, Miami Dade Public Schools, and the Newark Board of Education. Gained 5 new state- and territory-wide contracts, including Puerto Rico, Florida, and Montana.
  • Platform Expansion: Acquired Allovue, a leading provider of K-12 financial planning, budgeting, and analytics software in the U.S. A member of PowerSchool’s technology partner program, Allovue provides intuitive and flexible budgeting tools to help school districts and state education leaders allocate and manage budgets and resources, including real-time access to all budgeting information, budget collaboration, equitable funding formulas, and analytics and dashboards to track and manage spending.
  • AI-Driven Innovation: Announced the next evolution of its AI-driven solutions suite with the launch of PowerSchool PowerBuddy™, a persona-specific AI-powered virtual assistant for everyone in education, providing each student, parent, educator, counselor, and administrator with safe and secure access to individualized guidance, information, and resources. PowerBuddy™ will initially be incorporated into Schoology Learning to offer students on-demand, one-on-one assistance with their assignments, and PowerBuddy™ will eventually be expanded across the entire PowerSchool ecosystem. For example, teachers will be able to leverage PowerBuddy™ to generate lesson plans, automate the creation of quizzes and assessments, and personalize homework at scale, and parents will be able to leverage PowerBuddy™ in the My PowerSchool portal to inquire about their child's academic performance, schedule, attendance, and receive proactive alerts if their child is falling behind, fostering transparency and empowering parents to participate in their child’s education.
  • International Expansion: Finished 2023 with 14 new strategic channel partnerships in targeted regions across the globe, adding 4 new partners in the Latin America region in fourth quarter: The American International Schools in the Americas (AMISA), Edutech, SICOM, and Educatek.
  • UNESCO Global Education Coalition: Announced the joining of UNESCO’s Global Education Coalition , which brings together 200 members to provide expertise, strategic direction, resources, and leadership around education connectivity, instruction, and equality. In alignment with PowerSchool's mission of supporting the digital transformation of education, PowerSchool will support the Coalition’s objective to provide sustainable, scalable digital transformation in education through offering our expertise, training, and technology.

Commenting on the Company’s results, Eric Shander, PowerSchool President and CFO, added, “I am particularly happy with our teams’ ability to hit our goals for growth while delivering significant operating leverage in the business. We are in the early innings of revolutionizing education through our data-centric technologies, which will provide us a durable and sustainable path for generating long-term student, family, customer, employee, and shareholder value.”

Financial Outlook

The Company currently expects the following results:

First quarter ending March 31, 2024 (in millions)

Total revenue

$183

to

$186

Adjusted EBITDA*

$56.5

to

$58.5

Year ending December 31, 2024 (in millions)

Total revenue

$786

to

$792

Adjusted EBITDA*

$267

to

$272

* Adjusted EBITDA, a non-GAAP financial measure, was not reconciled to net income (loss), the most closely comparable GAAP financial measure because net income (loss) is not accessible on a forward-looking basis. The Company is unable to reconcile Adjusted EBITDA to net loss without unreasonable efforts because the Company is currently unable to predict with a reasonable degree of certainty the type and extent of certain items that would be expected to impact net income (loss) for these periods but would not impact Adjusted EBITDA. Such items include stock-based compensation charges, depreciation and amortization of capitalized software costs and acquired intangible assets, severance, and other items. The unavailable information could have a significant impact on net income (loss). The foregoing financial outlook reflects the Company’s expectations as of today's date. Given the number of risk factors, uncertainties, and assumptions discussed below, actual results may differ materially. The Company does not intend to update its financial outlook until its next quarterly results announcement.

Important disclosures in this earnings release about and reconciliations of historical non-GAAP financial measures to the most closely comparable GAAP measures are provided below under “Use and Reconciliation of Non-GAAP Financial Measures.”

Conference Call Details

PowerSchool will host a conference call to discuss the fourth quarter and full year 2023 financial results on February 26, 2024, at 2:00 p.m. Pacific Time. Those wishing to participate via webcast should access the call through PowerSchool’s Investor Relations website ( https://investors.powerschool.com/events-and-presentations/default.aspx ). An archived webcast will be made available shortly after the conference call ends.

Those wishing to participate via telephone may dial 1-877-407-0792 (USA) or 1-201-689-8263 (International) by referencing conference ID 13743820. The telephone replay will be available from 5:00 p.m. Pacific Time (8:00 p.m. Eastern Time) on February 26, 2024, through March 4, 2024, by dialing 1-844-512-2921 (USA) or 1-412-317-6671 (International) and referencing the replay passcode 13743820.

About PowerSchool

PowerSchool (NYSE: PWSC) is the leading provider of cloud-based software for K-12 education in North America. Its mission is to power the education ecosystem with unified technology that helps educators and students realize their full potential, in their way. PowerSchool connects students, teachers, administrators, and parents, with the shared goal of improving student outcomes. From the office to the classroom to the home, it helps schools and districts efficiently manage state reporting and related compliance, special education, finance, human resources, talent, registration, attendance, funding, learning, instruction, grading, assessments, and analytics in one unified platform. PowerSchool supports over 50 million students globally and more than 17,000 customers, including over 90 of the top 100 districts by student enrollment in the United States, and sells solutions in over 95 countries. Visit www.powerschool.com to learn more.

Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of the safe harder provisions of the U.S. Private Securities Litigation Reform Act of 1995. Any statements made in this press release that are not statements of historical fact, including statements about our beliefs and expectations, are forward-looking statements and should be evaluated as such. Forward-looking statements are not assurances of future performance and may include information concerning possible or assumed future results of operations, including our financial outlook and descriptions of our business plan and strategies. Forward-looking statements are based on PowerSchool management’s beliefs, as well as assumptions made by, and information currently available to, them. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as “anticipate,” “estimate,” “expect,” “project,” “plan,” “intend,” “believe,” “may,” “will,” “should,” “can have,” “likely,” and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events. Because such statements are based on expectations as to future financial and operating results and are not statements of fact, actual results may differ materially from those projected. Factors which may cause actual results to differ materially from current expectations include, but are not limited to: potential effects on our business of the COVID-19 pandemic; our history of cumulative losses; competition; our ability to attract new customers on a cost-effective basis and the extent to which existing customers renew and upgrade their subscriptions; our ability to sustain and expand revenues, maintain profitability, and to effectively manage our anticipated growth; our ability to retain, hire, and integrate skilled personnel including our senior management team; our ability to identify acquisition targets and to successfully integrate and operate acquired businesses; our ability to maintain and expand our strategic relationships with third parties, including with state and local government entities; the seasonality of our sales and customer growth; our reliance on third-party software and intellectual property licenses; our ability to obtain, maintain, protect, and enforce intellectual property protection for our current and future solutions; the impact of potential information technology or data security breaches or other cyber-attacks or other disruptions; and the other factors described under the heading “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 (the “Annual Report”), filed with the Securities Exchange Commission (“SEC”). Copies of the Annual Report may be obtained from the Company or the SEC.

We caution you that the factors referenced above may not contain all of the factors that are important to you. In addition, we cannot assure you that we will realize the results or developments we expect or anticipate or, even if substantially realized, that they will result in the consequences or affect us or our operations in the way we expect. All forward-looking statements reflect our beliefs and assumptions only as of the date of this press release. We undertake no obligation to publicly update forward-looking statements, whether written or oral, to reflect future events, future developments or circumstances, or new information.

Definitions of Certain Key Business Metrics

Annualized Recurring Revenue (“ARR”)

ARR represents the annualized value of all recurring contracts as of the end of the period. ARR mitigates fluctuations due to seasonality, contract term, one-time discounts given to help customers meet their budgetary and cash flow needs, and the sales mix for recurring and non-recurring revenue. We record ARR at the time a customer purchases a new product or renews an existing product, and at a value that represents the contracted annual recurring revenue value excluding any granted one-time discounts. ARR does not have any standardized meaning and is therefore unlikely to be comparable to similarly titled measures presented by other companies. ARR should be viewed independently of revenue and deferred revenue and is not intended to be combined with or to replace either of those items. ARR is not a forecast, and the active contracts at the end of a reporting period used in calculating ARR may or may not be extended or renewed by our customers.

Net Revenue Retention Rate (“NRR”)

We believe that our ability to retain and grow recurring revenues from our existing customers over time strengthens the stability and predictability of our revenue base and is reflective of the value we deliver to them through upselling and cross selling our solution portfolio. Typically, our customer agreements are sold on a three-year basis with one-year rolling renewals and annual price escalators. These annual renewal processes provide us an additional opportunity to upsell and cross sell additional products. We assess our performance in this area using a metric we refer to as Net Revenue Retention Rate (“NRR”). For the purposes of calculating NRR, we exclude from our calculation of NRR any changes in ARR attributable to Intersect customers, as this product is sold through our channel partnership with EAB Global, Inc. and is pursuant to annual revenue minimums, therefore the business will not be managed based on NRR. We calculate our dollar-based NRR as of the end of a reporting period as follows:

  • Numerator. We measure ARR from renewed and new sale opportunities booked as of the last day of the current reporting period from customers with associated ARR as of the last day of the prior year comparative reporting period.
  • Denominator. We measure, as of the last day of the current reporting period, the last twelve months of ARR that was scheduled for renewal.

The quotient obtained from this calculation is our dollar-based net revenue retention rate. Our NRR provides insight into the impact on current year recurring revenues of expanding adoption of our solutions by our existing customers during the current period. Our NRR is subject to adjustments for acquisitions, consolidations, spin-offs, and other market activity.

Use and Reconciliation of Non-GAAP Financial Measures

In addition to our results determined in accordance with GAAP, we believe the following non-GAAP measures are useful in evaluating our operating performance. We believe that non-GAAP financial information, when taken collectively, may be helpful to investors because it provides consistency and comparability with past financial performance and assists in comparisons with other companies, some of which use similar non-GAAP financial information to supplement their GAAP results. The non-GAAP financial information is presented for analytical and supplemental informational purposes only, and should not be considered in isolation or as a substitute for financial information presented in accordance with GAAP, and may be different from similarly-titled non-GAAP measures used by other companies. A reconciliation is provided below for each non-GAAP financial measure to the most directly comparable financial measure stated in accordance with GAAP. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures.

Adjusted Gross Profit : Adjusted Gross Profit is a supplemental measure of operating performance that is not made under GAAP and that does not represent, and should not be considered as, an alternative to gross profit, as determined in accordance with GAAP. We define Adjusted Gross Profit as gross profit, adjusted for depreciation, share-based compensation expense and the related employer payroll tax, restructuring and acquisition-related expenses, and amortization of acquired intangible assets and capitalized product development costs. We use Adjusted Gross Profit to understand and evaluate our core operating performance and trends, to prepare and approve our annual budget, and to develop short-term and long-term operating plans. We believe that Adjusted Gross Profit is a useful measure to us and to our investors because it provides consistency and comparability with our past financial performance and between fiscal periods, as the metric generally eliminates the effects of the variability of depreciation, share-based compensation, restructuring expense, acquisition-related expenses, and amortization of acquired intangibles and capitalized product development costs from period to period, which may fluctuate for reasons unrelated to overall operating performance. We believe that the use of this measure enables us to more effectively evaluate our performance period-over-period and relative to our competitors.

Non-GAAP Net Income (Loss), Non-GAAP Cost of Revenue and Operating Expenses, and Adjusted EBITDA : Non-GAAP Net Income (Loss), Non-GAAP Cost of Revenue, Non-GAAP Operating Expenses, and Adjusted EBITDA are supplemental measures of operating performance that are not made under GAAP and that do not represent, and should not be considered as, an alternative to net income (loss), GAAP cost of revenue, and GAAP operating expenses, as applicable. We define Non-GAAP Net Income (Loss) as net income (loss) adjusted for depreciation and amortization, share-based compensation expense and the related employer payroll tax, management fees, restructuring expense, and acquisition-related expenses. We define Non-GAAP Cost of Revenue and Operating Expenses as their respective GAAP measures adjusted for share-based compensation expense and the related employer payroll tax, management fees, restructuring expense, and acquisition-related expense. We define Adjusted EBITDA as net income (loss) adjusted for all of the above items, net interest expense, nonrecurring litigation expense, and provision for (benefit from) income tax. We use Non-GAAP Net Income, Non-GAAP Cost of Revenue, Non-GAAP Operating Expenses, and Adjusted EBITDA to understand and evaluate our core operating performance and trends and to develop short-term and long-term operating plans. We believe that Non-GAAP Net Income and Adjusted EBITDA facilitate comparison of our operating performance on a consistent basis between periods and, when viewed in combination with our results prepared in accordance with GAAP, help provide a broader picture of factors and trends affecting our results of operations.

Free Cash Flow and Unlevered Free Cash Flow : Free Cash Flow and Unlevered Free Cash Flow are supplemental measures of liquidity that are not made under GAAP and that do not represent, and should not be considered as, an alternative to cash flow from operations, as determined by GAAP. We define Free Cash Flow as net cash provided by operating activities less cash used for purchases of property and equipment and capitalized product development costs. We define Unlevered Free Cash Flow as Free Cash Flow plus cash paid for interest on outstanding debt. We believe that Free Cash Flow and Unlevered Free Cash Flow are useful indicators of liquidity that provide information to management and investors about the amount of cash generated by our operations inclusive of that used for investments in property and equipment and capitalized product development costs as well as cash paid for interest on outstanding debt.

These non-GAAP financial measures have their limitations as an analytical tool, and you should not consider them in isolation, or as a substitute for analysis of our results as reported under GAAP. Because of these limitations, these non-GAAP financial measures should not be considered as a replacement for their respective comparable financial measures, as determined by GAAP, or as a measure of our profitability or liquidity. We compensate for these limitations by relying primarily on our GAAP results and using non-GAAP measures only for supplemental purposes.

For a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measure, please see “Reconciliation of GAAP to Non-GAAP Financial Measures” below.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(unaudited)

(in thousands except per share data)

Three Months Ended

D ecember 31,

Twelve Months Ended

D ecember 31,

2023

2022

2023

2022

Revenue:

Subscriptions and support

$

163,623

$

141,574

$

600,189

$

543,444

Service

15,403

15,288

72,555

70,402

License and other

3,110

4,204

24,907

16,837

Total revenue

182,136

161,066

697,651

630,683

Cost of revenue:

Subscriptions and support

42,451

37,070

154,021

151,374

Service

12,280

13,442

55,866

59,027

License and other

1,213

904

7,788

3,694

Depreciation and amortization

17,561

15,183

66,198

58,252

Total cost of revenue

73,505

66,599

283,873

272,347

Gross profit

108,631

94,467

413,778

358,336

Operating expenses:

Research and development

27,867

26,970

105,901

107,498

Selling, general, and administrative

58,513

45,221

214,807

178,337

Acquisition costs

1,819

4,280

2,630

Depreciation and amortization

17,100

15,917

64,470

63,967

Total operating expenses

105,299

88,108

389,458

352,432

Income (loss) from operations

3,332

6,359

24,320

5,904

Interest expense—net

20,183

13,090

66,722

40,013

Change in Tax Receivable Agreement liability

(3,264

)

10,130

(3,264

)

7,788

Loss on modification and extinguishment of debt

96

96

Other (income) expenses—net

207

(6

)

314

(1,341

)

Loss before income taxes

(13,890

)

(16,855

)

(39,548

)

(40,556

)

Income tax expense (benefit)

4,767

(13,610

)

(476

)

(12,815

)

Net loss

$

(18,657

)

$

(3,245

)

$

(39,072

)

$

(27,741

)

Less: Net loss attributable to non-controlling interest

(3,042

)

(1,625

)

(7,935

)

(6,954

)

Net loss attributable to PowerSchool Holdings, Inc.

(15,615

)

(1,620

)

(31,137

)

(20,787

)

Net loss attributable to PowerSchool Holdings, Inc. Class A common stock:

Basic

(15,615

)

(1,620

)

(31,137

)

(20,787

)

Diluted

(19,452

)

(3,063

)

(31,137

)

(26,807

)

Net loss attributable to PowerSchool Holdings, Inc. per share of Class A common stock, basic

$

(0.09

)

$

(0.01

)

$

(0.19

)

$

(0.13

)

Net loss attributable to PowerSchool Holdings, Inc. per share of Class A common stock, diluted

$

(0.10

)

$

(0.02

)

$

(0.19

)

$

(0.13

)

Weighted average shares of Class A common stock:

Basic

164,417,080

159,485,931

162,957,390

158,664,189

Diluted

202,071,139

199,414,403

162,957,390

198,592,661

Other comprehensive income (loss):

Foreign currency translation

91

(160

)

25

(1,903

)

Change in unrealized loss on investments

(3

)

3

(3

)

Total other comprehensive income (loss)

91

(163

)

28

(1,906

)

Less: Other comprehensive income (loss) attributable to non-controlling interest

$

17

$

(33

)

$

5

$

(382

)

Comprehensive loss attributable to PowerSchool Holdings, Inc.

$

(15,541

)

$

(1,750

)

$

(31,114

)

$

(22,311

)

CONSOLIDATED BALANCE SHEETS

(unaudited)

(in thousands)

December 31,

2023

December 31,

2022

Assets

Current Assets:

Cash and cash equivalents

$

39,054

$

137,471

Accounts receivable—net of allowance of $7,930 and $4,712 respectively

76,618

54,296

Prepaid expenses and other current assets

40,449

36,886

Total current assets

156,121

228,653

Property and equipment - net

5,003

6,173

Operating lease right-of-use assets

15,998

8,877

Capitalized product development costs - net

112,089

100,861

Goodwill

2,740,725

2,487,007

Intangible assets - net

710,635

722,147

Other assets

36,311

29,677

Total assets

$

3,776,882

$

3,583,395

Liabilities and Stockholders’ Equity

Current Liabilities:

Accounts payable

$

13,629

$

5,878

Accrued expenses

116,271

84,270

Operating lease liabilities, current

4,958

5,263

Deferred revenue, current

373,672

310,536

Current portion of long-term debt

8,379

7,750

Total current liabilities

516,909

413,697

Noncurrent Liabilities:

Other liabilities

2,178

2,099

Operating lease liabilities—net of current

13,359

8,053

Deferred taxes

275,316

281,314

Tax Receivable Agreement liability

396,397

410,361

Deferred revenue—net of current

6,111

5,303

Long-term debt, net

811,325

728,624

Total liabilities

2,021,595

1,849,451

Stockholders' Equity:

Class A common stock, $0.0001 par value per share, 500,000,000 shares authorized, 164,796,626 and 159,596,001 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively.

16

16

Class B common stock, $0.0001 par value per share, 300,000,000 shares authorized, 37,654,059 and 39,928,472 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively.

4

4

Additional paid-in capital

1,520,288

1,438,019

Accumulated other comprehensive loss

(2,094

)

(2,122

)

Accumulated deficit

(218,387

)

(187,250

)

Total stockholders'/members’ equity attributable to PowerSchool Holdings, Inc.

1,299,827

1,248,667

Non-controlling interest

455,460

485,277

Total stockholders'/members’ equity

1,755,287

1,733,944

Total liabilities and stockholders'/members' equity

$

3,776,882

$

3,583,395

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

Three Months Ended

D ecember 31,

Twelve Months Ended

D ecember 31,

(in thousands)

2023

2022

2023

2022

Cash flows from operating activities:

Net loss

$

(18,657

)

$

(3,245

)

$

(39,072

)

$

(27,741

)

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

Loss on modification and extinguishment of debt

96

96

Depreciation and amortization

34,660

31,100

130,667

122,219

Share-based compensation

14,244

12,166

61,147

50,267

Amortization of operating lease right-of-use assets

974

7,239

3,584

6,050

Change in fair value of acquisition-related contingent consideration

700

(273

)

(4,886

)

Amortization of debt issuance costs

1,470

895

4,215

3,552

Provision for allowance for doubtful accounts

1,831

1,427

4,537

1,098

Gain on lease modification

(455

)

Write off of right-of-use assets and disposal of property and equipment

77

162

129

8,837

Changes in operating assets and liabilities — net of effects of acquisitions:

Accounts receivables

70,150

46,676

(12,318

)

(5,975

)

Prepaid expenses and other current assets

(1,448

)

30

(2,353

)

1,664

Other assets

(2,183

)

(1,266

)

(5,079

)

(2,792

)

Accounts payable

(495

)

(431

)

2,492

(6,052

)

Accrued expenses

7,477

10,459

1,378

9,938

Other liabilities

(1,429

)

(6,188

)

(5,591

)

(12,137

)

Deferred taxes

3,250

(14,762

)

(3,297

)

(15,269

)

Tax receivable agreement liability

(3,015

)

10,130

(2,338

)

7,788

Deferred revenue

(64,061

)

(52,865

)

33,125

12,448

Net cash provided by operating activities

42,941

42,227

170,594

149,009

Cash flows from investing activities:

Purchases of property and equipment

(837

)

(808

)

(2,168

)

(3,651

)

Proceeds from sale of property and equipment

16

39

Investment in capitalized product development costs

(9,807

)

(8,175

)

(38,521

)

(41,460

)

Purchase of internal use software

(259

)

Acquisitions—net of cash acquired

(290,293

)

13

(300,046

)

(31,143

)

Payment of acquisition-related contingent consideration

(3,528

)

(1,392

)

Net cash used in investing activities

(300,921

)

(8,970

)

(344,483

)

(77,646

)

Cash flows from financing activities:

Taxes paid related to the net share settlement of equity awards

(66

)

(2,363

)

(1,604

)

(11,187

)

Proceeds from Revolving Credit Agreement

20,000

40,000

70,000

Proceeds from First Lien Debt amendment

99,256

Repayment of Revolving Credit Agreement

(30,000

)

(40,000

)

(70,000

)

Repayment of First Lien Debt

(1,938

)

(6,074

)

(7,750

)

Payments of deferred offering costs

(295

)

Payment of debt issuance costs

(15,399

)

(15,708

)

Net cash (used in) provided by financing activities

(25,465

)

(4,301

)

75,870

(19,232

)

Effect of foreign exchange rate changes on cash

$

(332

)

$

(358

)

$

(408

)

$

(1,141

)

Net increase in cash, cash equivalents, and restricted cash

(283,777

)

28,598

(98,427

)

50,990

Cash, cash equivalents, and restricted cash—Beginning of period

323,331

109,383

137,981

86,991

Cash, cash equivalents, and restricted cash—End of period

$

39,554

$

137,981

$

39,554

$

137,981

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(unaudited)

Reconciliation of gross profit to Adjusted Gross Profit

Three Months Ended December 31,

Year Ended December 31,

(in thousands)

2023

2022

2023

2022

Gross profit

$

108,631

$

94,467

$

413,778

$

358,336

Depreciation

152

253

720

1,056

Share-based compensation (1)

2,422

2,099

10,029

8,557

Restructuring (2)

155

524

3,480

Acquisition-related expense (3)

261

105

394

663

Amortization

17,409

14,930

65,478

57,196

Adjusted Gross Profit

$

128,875

$

112,009

$

490,923

$

429,288

Gross Profit Margin (4)

59.6

%

58.7

%

59.3

%

56.8

%

Adjusted Gross Profit Margin (5)

70.8

%

69.5

%

70.4

%

68.1

%

(1)

Refers to expenses in cost of revenue associated with share-based compensation.

(2)

Refers to expenses in cost of revenue related to migration of customers from legacy to core products, and severance expense related to offshoring activities and executive departures.

(3)

Refers to expenses in cost of revenue incurred to execute and integrate acquisitions, including retention awards, and severance for acquired employees.

(4)

Represents gross profit as a percentage of revenue.

(5)

Represents Adjusted Gross Profit as a percentage of revenue.

Reconciliation of net loss to Adjusted EBITDA

Three Months Ended December 31,

Year Ended December 31,

(in thousands)

2023

2022

2023

2022

Net loss

$

(18,657

)

$

(3,245

)

$

(39,072

)

$

(27,741

)

Add:

Amortization

33,845

30,035

127,292

117,444

Depreciation

815

1,065

3,375

4,775

Interest expense - net (1)

20,183

13,090

66,722

40,013

Income tax benefit

4,767

(13,610

)

(476

)

(12,815

)

Share-based compensation

14,528

12,360

63,216

50,219

Management fees (2)

80

128

318

390

Restructuring (3)

3,062

607

5,653

12,312

Acquisition-related expense (4)

4,006

2,236

8,174

4,005

Change in Tax Receivable Agreement liability (5)

(3,264

)

10,130

(3,264

)

7,788

Adjusted EBITDA

$

59,365

$

52,796

$

231,938

$

196,390

Net loss margin

(10.2

)%

(2.0

)%

(5.6

)%

(4.4

)%

Adjusted EBITDA Margin (6)

32.6

%

32.8

%

33.2

%

31.1

%

(1)

Interest expense, net of interest income.

(2)

Refers to expense associated with collaboration with our principal stockholders and their internal consulting groups.

(3)

Refers to costs incurred related to migration of customers from legacy to core products, remaining lease obligations for abandoned facilities, severance expense related to offshoring activities, facility closures, loss on modification of debt, nonrecurring litigation expense, and executive departures.

(4)

Refers to direct transaction and debt-related fees reflected in our acquisition costs line item of our income statement and incremental acquisition-related costs that are incurred to perform diligence, execute and integrate acquisitions, including retention awards and severance for acquired employees, and other transaction and integration expenses. Also, refers to the fair value adjustments recorded to the contingent consideration liability related to the acquisitions of Kinvolved, Inc. ("Kinvolved") and Chalk.com Education ULC ("Chalk"). These incremental costs are embedded in our research and development, selling, general and administrative, and cost of revenue line items.

(5)

Refers to impact of the remeasurement of the Tax Receivable Agreement liability.

(6)

Represents Adjusted EBITDA as a percentage of revenue.

Reconciliation of net loss to Non-GAAP Net Income

Three Months Ended December 31,

Year Ended December 31,

(in thousands, except per share data)

2023

2022

2023

2022

Net loss

$

(18,657

)

$

(3,245

)

$

(39,072

)

$

(27,741

)

Add:

Amortization

33,845

30,035

127,292

117,444

Depreciation

815

1,065

3,375

4,775

Share-based compensation

14,528

12,360

63,216

50,219

Management fees (1)

80

128

318

390

Restructuring (2)

3,062

607

5,653

12,312

Acquisition-related expense (3)

4,006

2,236

8,174

4,005

Change in Tax Receivable Agreement liability (4)

(3,264

)

10,130

(3,264

)

7,788

Non-GAAP Net Income

34,415

53,316

165,693

169,192

Weighted-average Class A common stock used in computing GAAP net loss per share, basic

164,417,080

159,485,931

162,957,390

158,664,189

Weighted-average Class A common stock used in computing GAAP net loss per share, diluted

202,071,139

199,414,403

162,957,390

198,592,661

Weighted-average shares Class A common stock used in computing Non-GAAP net income, basic

164,417,080

159,485,931

162,957,390

158,664,189

Dilutive impact of LLC Units

37,654,059

39,928,472

37,654,059

39,928,472

Dilutive impact of Restricted Shares and RSUs

1,317,236

1,282,178

463,730

225,386

Dilutive impact of Market-share units

572,594

398,785

Weighted-average shares Class A common stock used in computing Non-GAAP net income per share - diluted

203,960,969

200,696,581

201,473,964

198,818,047

GAAP net loss attributable to the PowerSchool Holdings, Inc. per share of Class A common stock - basic

$

(0.09

)

$

(0.01

)

$

(0.19

)

$

(0.13

)

Non-GAAP net income attributable to the PowerSchool Holdings, Inc. per share of Class A common stock - basic

$

0.21

$

0.33

$

1.02

$

1.07

GAAP net loss attributable to the PowerSchool Holdings, Inc. per share of Class A common stock - diluted

$

(0.10

)

$

(0.02

)

$

(0.19

)

$

(0.13

)

Non-GAAP net income attributable to the PowerSchool Holdings, Inc. per share of Class A common stock - diluted

$

0.17

$

0.27

$

0.82

$

0.85

(1)

Refers to expense associated with collaboration with our principal stockholders and their internal consulting groups.

(2)

Refers to costs incurred related to migration of customers from legacy to core products, remaining lease obligations for abandoned facilities, severance expense related to offshoring activities, facility closures, executive departures, loss on modification of debt, nonrecurring litigation expense, and event cancellation fees related to the COVID-19 pandemic.

(3)

Refers to direct transaction and debt-related fees reflected in our acquisition costs line item of our income statement and incremental acquisition-related costs that are incurred to perform diligence, execute and integrate acquisitions, including retention awards and severance for acquired employees, and other transaction and integration expenses. Also, refers to the fair value adjustments recorded to the contingent consideration liability related to the acquisitions of Kinvolved and Chalk. These incremental costs are embedded in our research and development, selling, general and administrative, and cost of revenue line items.

(4)

Refers to impact of the remeasurement of the Tax Receivable Agreement liability.

Reconciliation of GAAP to Non-GAAP Cost of Revenue and Operating Expenses

Three Months Ended December 31,

Year Ended December 31,

(in thousands)

2023

2022

2023

2022

GAAP Cost of Revenue - Subscription and Support

$

42,451

$

37,070

$

154,021

$

151,374

Less:

Share-based compensation

1,615

1,439

6,508

5,102

Restructuring

18

509

106

Acquisition-related expense

176

30

236

438

Non-GAAP Cost of Revenue - Subscription and Support

40,660

35,583

146,768

145,728

GAAP Cost of Revenue - Services

$

12,280

$

13,442

$

55,866

$

59,027

Less:

Share-based compensation

808

660

3,521

3,454

Restructuring

138

15

3,374

Acquisition-related expense

85

75

158

225

Non-GAAP Cost of Revenue - Services

11,387

12,569

52,172

51,974

GAAP Research & Development

$

27,867

$

26,970

$

105,901

$

107,498

Less:

Share-based compensation

3,207

3,277

16,070

13,114

Restructuring

395

197

659

Acquisition-related expense

657

1,075

2,179

3,221

Non-GAAP Research & Development

24,003

22,223

87,455

90,504

GAAP Selling, General and Administrative

$

58,513

$

45,221

$

214,807

$

178,337

Less:

Share-based compensation

8,898

6,984

37,117

28,548

Management fees

80

128

318

390

Restructuring

2,965

57

4,836

8,173

Acquisition-related expense

1,270

1,056

1,321

(2,509

)

Non-GAAP Selling, General and Administrative

45,300

36,996

171,215

143,735

Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow and Unlevered Free Cash Flow

Three Months Ended December 31,

Year Ended December 31,

(in thousands)

2023

2022

2023

2022

Net cash provided by operating activities

$

42,941

$

42,227

$

170,594

$

149,009

Purchases of property and equipment

(837

)

(808

)

(2,168

)

(3,651

)

Capitalized product development costs

(9,807

)

(8,175

)

(38,521

)

(41,460

)

Free Cash Flow

$

32,297

$

33,244

$

129,905

$

103,898

Add:

Cash paid for interest on outstanding debt

18,138

4,247

61,660

28,948

Unlevered Free Cash Flow

$

50,435

$

37,491

$

191,565

$

132,846

© PowerSchool. PowerSchool and other PowerSchool marks are trademarks of PowerSchool Holdings, Inc., or its subsidiaries. Other names and brands may be claimed as the property of others.

PWSC-F

View source version on businesswire.com: https://www.businesswire.com/news/home/20240225048628/en/

Investor Contact:
Shane Harrison
investor.relations@PowerSchool.com
855-707-5100

Media Contact:
Beth Keebler
publicrelations@powerschool.com
503-702-4230

Stock Information

Company Name: PowerSchool Holdings Inc. Class A
Stock Symbol: PWSC
Market: NYSE
Website: powerschool.com

Menu

PWSC PWSC Quote PWSC Short PWSC News PWSC Articles PWSC Message Board
Get PWSC Alerts

News, Short Squeeze, Breakout and More Instantly...