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 / PRO - PROS Holdings Inc. Reports Fourth Quarter and Full Year 2021 Financial Results


PRO - PROS Holdings Inc. Reports Fourth Quarter and Full Year 2021 Financial Results

PROS Holdings, Inc. (NYSE: PRO), a market-leading provider of SaaS solutions optimizing shopping and selling experiences, today announced financial results for the fourth quarter and full year ended December 31, 2021.

“Despite the continued impact that COVID-19 has had on our business, I’m proud of how our team aligned to meet or exceed the guidance ranges we established for 2021,” stated CEO Andres Reiner. “We have a strong passion and commitment towards delivering incredible value to our customers , which is highlighted by our best-in-class gross revenue retention rate of over 93% and all-time high NPS scores. We are excited about 2022 and confident that we have the right people, platform and strategy to capture the large market opportunity in front of us.”

Fourth Quarter and Full Year 2021 Financial Highlights

Key financial results for the fourth quarter and full year 2021 are shown below. Throughout this press release all dollar figures are in millions, except net loss per share. Unless otherwise noted, all results are on a reported basis and are compared with the prior-year period.

GAAP

Non-GAAP

Q4 2021

Q4 2020

Change

Q4 2021

Q4 2020

Change

Revenue:

Total Revenue

$65.0

$60.9

7%

n/a

n/a

n/a

Subscription Revenue

$47.0

$42.9

10%

n/a

n/a

n/a

Subscription and Maintenance Revenue

$55.4

$52.6

5%

n/a

n/a

n/a

Profitability:

Gross Profit

$39.0

$35.5

10%

$40.7

$37.0

10%

Operating Loss

$(21.6)

$(13.4)

$(8.2)

$(8.2)

$(6.1)

$(2.0)

Net Loss

$(23.6)

$(18.2)

$(5.4)

$(7.2)

$(5.9)

$(1.4)

Net Loss Per Share

$(0.53)

$(0.42)

$(0.11)

$(0.16)

$(0.14)

$(0.02)

Adjusted EBITDA

n/a

n/a

n/a

$(6.4)

$(4.2)

$(2.2)

Cash:

Net Cash (Used in) Provided by Operating Activities

$(1.0)

$12.5

$(13.4)

n/a

n/a

n/a

Free Cash Flow

n/a

n/a

n/a

$(1.3)

$11.4

$(12.8)

GAAP

Non-GAAP

FY 2021

FY 2020

Change

FY 2021

FY 2020

Change

Revenue:

Total Revenue

$251.4

$252.4

—%

n/a

n/a

n/a

Subscription Revenue

$178.0

$170.5

4%

n/a

n/a

n/a

Subscription and Maintenance Revenue

$213.1

$215.2

(1)%

n/a

n/a

n/a

Annual Recurring Revenue ("ARR")

n/a

n/a

n/a

$226.7

$209.7

8%

Annual Recurring Revenue in constant currency

n/a

n/a

n/a

$229.2

$209.7

9%

Profitability:

Gross Profit

$146.5

$147.8

(1)%

$152.1

$153.9

(1)%

Operating Loss

$(74.3)

$(66.1)

$(8.3)

$(32.9)

$(34.7)

$1.8

Net Loss

$(81.2)

$(77.0)

$(4.2)

$(29.1)

$(28.3)

$(0.9)

Net Loss Per Share

$(1.83)

$(1.78)

$(0.05)

$(0.66)

$(0.65)

$(0.01)

Adjusted EBITDA

n/a

n/a

n/a

$(24.8)

$(27.6)

$2.7

Cash:

Net Cash Used in Operating Activities

$(18.6)

$(49.4)

$30.8

n/a

n/a

n/a

Free Cash Flow

n/a

n/a

n/a

$(20.2)

$(53.3)

$33.1

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

Recent Business Highlights

  • Customers achieved more than 6% revenue improvement, on average, by leveraging the PROS Platform based on a value assessment of over 100 customer case studies spanning our target industries.
  • Completed the acquisition of EveryMundo LLC , a digital offer marketing pioneer that enables more direct customer engagement through dynamic webpages, offer visualization, and digital ad campaigns. With EveryMundo, PROS empowers brands to broaden their digital reach, pulling buyers into direct selling motions to create superior brand experiences and foster loyalty.
  • Delivered a successful virtual PROS 2021 Outperform Customer Conference featuring 43 customer speakers; over 4,300 people from around the world registered to learn about the latest innovations delivered on the PROS Platform and how to power omnichannel selling.
  • Expanded our partnership with Microsoft to accelerate market adoption of Microsoft Dynamics 365 and PROS combined digital selling solution.
  • Welcomed several new customers who are adopting the PROS Platform such as Air Baltic, B. Braun, Rockwool, and Royal Brunei , among others.

Financial Outlook

PROS currently anticipates the following based on an estimated 45.1 million basic weighted average shares outstanding for the first quarter of 2022 and a 22% non-GAAP estimated tax rate for the first quarter and full year 2022.

Q1 2022 Guidance

v. Q1 2021 at Mid-Point

Full Year 2022 Guidance

v. Prior Year at Mid-Point

Total Revenue

$65.0 to $66.0

7%

$267.0 to $270.0

7%

Subscription Revenue

$48.0 to $48.5

13%

$200.0 to $202.0

13%

ARR

n/a

n/a

$246.0 to $250.0

9%

Subscription ARR

n/a

n/a

$224.0 to $228.0

16%

Non-GAAP Loss Per Share

$(0.26) to $(0.24)

$(0.03)

n/a

n/a

Adjusted EBITDA

$(12.0) to $(11.0)

$(2.1)

$(28.0) to $(25.0)

$(1.7)

Free Cash Flow

n/a

n/a

$(25.0) to $(21.0)

$(2.8)

Conference Call

In conjunction with this announcement, PROS Holdings, Inc. will host a conference call on Thursday, February 10, 2022, at 4:45 p.m. EST 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 Thursday February 24, 2022, 11:59 PM EST at 1-844-512-2921 (toll-free) or 1-412-317-6671 using the pass code 13725919.

About PROS

PROS Holdings, Inc. (NYSE: PRO) is a market-leading provider of SaaS solutions that optimize shopping and selling experiences. Built on the PROS Platform , these intelligent solutions leverage business AI, intuitive user experiences and process automation to deliver frictionless, personalized purchasing experiences designed to meet the real-time demands of today’s B2B and B2C omnichannel shoppers, regardless of industry. To learn more, visit 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 the business impact and duration of the coronavirus (COVID-19) pandemic; 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 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 impact of the COVID-19 pandemic, such as the scope and duration of the outbreak, including variants, and, among other effects, the timeframe for recovery of the travel industry, (b) 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, (c) increasing business from customers and maintaining subscription renewal rates, (d) managing our growth effectively, (e) disruptions from our third party data center, software, data, and other unrelated service providers, (f) implementing our solutions, (g) cloud operations, (h) intellectual property and third-party software, (i) acquiring and integrating businesses and/or technologies, (j) catastrophic events, (k) operating globally, including economic and commercial disruptions, (l) potential downturns in sales and lengthy sales cycles, (m) software innovation, (n) competition, (o) market acceptance of our software innovations, (p) maintaining our corporate culture, (q) personnel risks including loss of any key employees and competition for talent, (r) expanding and training our direct and indirect sales force, (s) evolving data privacy, cyber security and data localization laws, (t) our debt repayment obligations, (u) the timing of revenue recognition and cash flow from operations, (v) migrating customers to our latest cloud solutions, and (w) 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 loss, annual recurring revenue, adjusted EBITDA, free cash flow, non-GAAP tax rate, non-GAAP net income (loss) or non-GAAP net loss, and diluted earnings (loss) per share or non-GAAP net 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 income (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 income (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 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 new headquarters noncash rent expense. 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.
  • Acquisition-Related Expenses: Acquisition-related expenses include integration costs and other one-time direct costs associated with our acquisitions. These amounts are unrelated to our core performance during any particular period and are impacted by the timing and size of the acquisitions. We exclude acquisition-related expenses to provide investors a method to compare our operating results to prior periods and to peer companies because such amounts can vary significantly based on the frequency of acquisitions and magnitude of acquisition expenses.
  • New Headquarters Noncash Rent Expense: Noncash rent expense is related to our new corporate headquarters and is incurred prior to occupation of this facility. These amounts are unrelated to our core performance during any particular period and 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 the noncash rent expense on the preoccupied new headquarters in order for investors to better understand our business performance and allow investors to compare our operating results with peer companies.

Non-GAAP 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 discount and issuance costs and the taxes related to these items and the items excluded from non-GAAP income (loss) from operations. Estimates of non-GAAP loss per share are calculated by dividing estimates for non-GAAP loss by our estimate of 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 Discount and Issuance Costs: Amortization of debt discount and 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 recognized as license revenue in accordance with GAAP. 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, acquisition-related expenses, amortization of acquisition-related intangibles, depreciation and amortization, new headquarters noncash rent expense, and capitalized internal-use software development costs. 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, less capital expenditures (excluding expenditures for PROS new headquarters), 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)

December 31, 2021

December 31, 2020

Assets:

Current assets:

Cash and cash equivalents

$

227,553

$

329,134

Trade and other receivables, net of allowance of $1,206 and $4,122, respectively

40,581

49,578

Deferred costs, current

5,772

5,941

Prepaid and other current assets

9,623

9,647

Total current assets

283,529

394,300

Property and equipment, net

30,958

36,504

Operating lease right-of-use assets

25,732

30,689

Deferred costs, noncurrent

9,510

12,544

Intangibles, net

27,618

8,341

Goodwill

108,133

50,044

Other assets, noncurrent

9,003

7,549

Total assets

$

494,483

$

539,971

Liabilities and Stockholders’ Equity:

Current liabilities:

Accounts payable and other liabilities

$

4,034

$

4,246

Accrued liabilities

12,631

13,065

Accrued payroll and other employee benefits

31,994

25,514

Operating lease liabilities, current

8,457

5,937

Deferred revenue, current

97,713

99,156

Total current liabilities

154,829

147,918

Deferred revenue, noncurrent

8,553

11,372

Convertible debt, net, noncurrent

288,287

218,028

Operating lease liabilities, noncurrent

38,034

44,099

Other liabilities, noncurrent

1,196

1,517

Total liabilities

490,899

422,934

Stockholders' 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; 49,201,265

and 48,142,267 shares issued, respectively; 44,520,542 and 43,461,544 shares outstanding, respectively

49

48

Additional paid-in capital

546,693

589,040

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

(29,847

)

(29,847

)

Accumulated deficit

(508,652

)

(438,773

)

Accumulated other comprehensive loss

(4,659

)

(3,431

)

Total stockholders’ equity

3,584

117,037

Total liabilities and stockholders’ equity

$

494,483

$

539,971

PROS Holdings, Inc.

Condensed Consolidated Statements of Income (Loss)

(In thousands, except per share data)

(Unaudited)

Three Months Ended December 31,

Year Ended December 31,

2021

2020

2021

2020

Revenue:

Subscription

$

47,015

$

42,897

$

178,006

$

170,473

Maintenance and support

8,390

9,663

35,111

44,692

Total subscription, maintenance and support

55,405

52,560

213,117

215,165

Services

9,568

8,298

38,306

37,259

Total revenue

64,973

60,858

251,423

252,424

Cost of revenue:

Subscription

12,906

13,520

53,418

51,673

Maintenance and support

2,053

2,303

8,512

9,880

Total cost of subscription, maintenance and support

14,959

15,823

61,930

61,553

Services

11,018

9,496

42,995

43,080

Total cost of revenue

25,977

25,319

104,925

104,633

Gross profit

38,996

35,539

146,498

147,791

Operating expenses:

Selling and marketing

22,666

19,300

86,445

87,182

Research and development

21,422

19,368

82,268

77,165

General and administrative

14,161

10,297

49,742

49,524

Acquisition-related

2,386

2,386

Loss from operations

(21,639

)

(13,426

)

(74,343

)

(66,080

)

Convertible debt interest and amortization

(1,576

)

(4,480

)

(6,304

)

(11,125

)

Other income (expense), net

89

(202

)

308

897

Loss before income tax provision

(23,126

)

(18,108

)

(80,339

)

(76,308

)

Income tax provision

483

76

870

676

Net loss

$

(23,609

)

$

(18,184

)

$

(81,209

)

$

(76,984

)

Net loss per share:

Basic and diluted

$

(0.53

)

$

(0.42

)

$

(1.83

)

$

(1.78

)

Weighted average number of shares:

Basic and diluted

44,438

43,452

44,348

43,301

PROS Holdings, Inc.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

Three Months Ended December 31,

Year Ended December 31,

2021

2020

2021

2020

Operating activities:

Net loss

$

(23,609

)

$

(18,184

)

$

(81,209

)

$

(76,984

)

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

Depreciation and amortization

3,232

3,750

12,060

14,334

Amortization of debt discount and issuance costs

372

3,287

1,491

8,743

Share-based compensation

9,665

5,922

35,075

24,399

Provision for doubtful accounts

168

(766

)

(1,910

)

4,783

Changes in operating assets and liabilities:

Accounts and unbilled receivables

4,039

19,034

12,560

10,450

Deferred costs

906

406

3,202

2,749

Prepaid expenses and other assets

1,431

(1,507

)

1,828

(1,376

)

Operating lease right-of-use assets and liabilities

1,499

9,805

1,534

16,974

Accounts payable and other liabilities

(1,108

)

(6,992

)

(515

)

(4,817

)

Accrued liabilities

113

1,652

(426

)

(9,848

)

Accrued payroll and other employee benefits

4,478

3,495

4,693

(7,106

)

Deferred revenue

(2,156

)

(7,450

)

(6,938

)

(31,690

)

Net cash (used in) provided by operating activities

(970

)

12,452

(18,555

)

(49,389

)

Investing activities:

Purchases of property and equipment

(364

)

(4,942

)

(2,796

)

(28,493

)

Acquisition of EveryMundo, net of cash acquired

(79,482

)

(79,482

)

Capitalized internal-use software development costs

(421

)

(1,686

)

Purchase of equity securities

(225

)

(168

)

(2,895

)

(281

)

Net cash used in investing activities

(80,071

)

(5,531

)

(85,173

)

(30,460

)

Financing activities:

Proceeds from employee stock plans

3,111

2,824

Tax withholding related to net share settlement of stock awards

(147

)

(352

)

(20,481

)

Payments of notes payable

(288

)

Proceeds from issuance of convertible debt, net

146,925

Debt issuance costs related to convertible debt

(344

)

(1,019

)

Purchase of capped call

(25,335

)

Net cash (used in) provided by financing activities

(491

)

2,471

102,914

Effect of foreign currency rates on cash

(48

)

352

(324

)

(8

)

Net change in cash and cash equivalents

(81,089

)

6,782

(101,581

)

23,057

Cash and cash equivalents:

Beginning of period

308,642

322,352

329,134

306,077

End of period

$

227,553

$

329,134

$

227,553

$

329,134

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 11.

Three Months Ended
December 31,

Quarter over Quarter

Year Ended
December 31,

Year over Year

2021

2020

% change

2021

2020

% change

GAAP gross profit

$

38,996

$

35,539

10%

$

146,498

$

147,791

(1)%

Non-GAAP adjustments:

New headquarters noncash rent expense

417

Amortization of acquisition-related intangibles

752

886

1,948

3,586

Share-based compensation

926

587

3,679

2,132

Non-GAAP gross profit

$

40,674

$

37,012

10%

$

152,125

$

153,926

(1)%

Non-GAAP gross margin

62.6

%

60.8

%

60.5

%

61.0

%

GAAP loss from operations

$

(21,639

)

$

(13,426

)

61%

$

(74,343

)

$

(66,080

)

13%

Non-GAAP adjustments:

Acquisition-related expenses

2,386

2,386

New headquarters noncash rent expense

1,479

Amortization of acquisition-related intangibles

1,420

1,363

4,017

5,507

Share-based compensation

9,665

5,922

35,075

24,399

Total Non-GAAP adjustments

13,471

7,285

41,478

31,385

Non-GAAP loss from operations

$

(8,168

)

$

(6,141

)

33%

$

(32,865

)

$

(34,695

)

(5)%

Non-GAAP loss from operations % of total revenue

(12.6

)%

(10.1

)%

(13.1

)%

(13.7

)%

GAAP net loss

$

(23,609

)

$

(18,184

)

30%

$

(81,209

)

$

(76,984

)

5%

Non-GAAP adjustments:

Total Non-GAAP adjustments affecting loss from operations

13,471

7,285

41,478

31,385

Amortization of debt discount and issuance costs

372

3,277

1,491

8,703

Tax impact related to non-GAAP adjustments

2,529

1,736

9,098

8,645

Non-GAAP net loss

$

(7,237

)

$

(5,886

)

23%

$

(29,142

)

$

(28,251

)

3%

Non-GAAP diluted loss per share

$

(0.16

)

$

(0.14

)

$

(0.66

)

$

(0.65

)

Shares used in computing non-GAAP loss per share

44,438

43,452

44,348

43,301

PROS Holdings, Inc.

Supplemental Schedule of Non-GAAP Financial Measures

Increase (Decrease) in GAAP Amounts Reported

(In thousands)

(Unaudited)

Three Months Ended December 31,

Year Ended December 31,

2021

2020

2021

2020

Cost of Subscription Items

New headquarters noncash rent expense

42

Amortization of acquisition-related intangibles

752

714

1,935

2,928

Share-based compensation

207

126

715

423

Total cost of subscription items

$

959

$

840

$

2,650

$

3,393

Cost of Maintenance Items

New headquarters noncash rent expense

64

Amortization of acquisition-related intangibles

172

13

658

Share-based compensation

136

64

498

242

Total cost of maintenance items

$

136

$

236

$

511

$

964

Cost of Services Items

New headquarters noncash rent expense

311

Share-based compensation

583

397

2,466

1,467

Total cost of services items

$

583

$

397

$

2,466

$

1,778

Sales and Marketing Items

New headquarters noncash rent expense

283

Amortization of acquisition-related intangibles

668

477

2,069

1,921

Share-based compensation

3,073

978

10,407

6,536

Total sales and marketing items

$

3,741

$

1,455

$

12,476

$

8,740

Research and Development Items

New headquarters noncash rent expense

517

Share-based compensation

2,421

1,647

8,288

6,061

Total research and development items

$

2,421

$

1,647

$

8,288

$

6,578

General and Administrative Items

New headquarters noncash rent expense

262

Share-based compensation

3,245

2,710

12,701

9,670

Total general and administrative items

$

3,245

$

2,710

$

12,701

$

9,932

Acquisition-related expenses

$

2,386

$

$

2,386

$

PROS Holdings, Inc.

Supplemental Reconciliation of GAAP to Non-GAAP Financial Measures

(In thousands)

(Unaudited)

Three Months Ended December 31,

Year Ended December 31,

2021

2020

2021

2020

Adjusted EBITDA

GAAP Loss from Operations

$

(21,639

)

$

(13,426

)

$

(74,343

)

$

(66,080

)

Acquisition-related expenses

2,386

2,386

Amortization of acquisition-related intangibles

1,420

1,363

4,017

5,507

New headquarters noncash rent expense

1,479

Share-based compensation

9,665

5,922

35,075

24,399

Depreciation and other amortization

1,812

2,387

8,043

8,827

Capitalized internal-use software development costs

(421

)

(1,686

)

Adjusted EBITDA

$

(6,356

)

$

(4,175

)

$

(24,822

)

$

(27,554

)

Net cash (used in) provided by operating activities

$

(970

)

$

12,452

$

(18,555

)

$

(49,389

)

Purchase of property and equipment (excluding new headquarters)

(364

)

(601

)

(1,655

)

(2,248

)

Capitalized internal-use software development costs

(421

)

(1,686

)

Free Cash Flow

$

(1,334

)

$

11,430

$

(20,210

)

$

(53,323

)

Guidance

Q1 2022 Guidance

Full Year 2022 Guidance

Low

High

Low

High

Adjusted EBITDA

GAAP Loss from Operations

$

(26,400

)

$

(25,400

)

$

(90,300

)

$

(87,300

)

Amortization of acquisition-related intangibles

2,400

2,400

8,400

8,400

Share-based compensation

10,400

10,400

48,400

48,400

Depreciation and other amortization

1,600

1,600

5,500

5,500

Adjusted EBITDA

$

(12,000

)

$

(11,000

)

$

(28,000

)

$

(25,000

)

View source version on businesswire.com: https://www.businesswire.com/news/home/20220210005896/en/

Investor Contact:
PROS Investor Relations
Belinda Overdeput
713-335-5895
ir@pros.com

Media Contact:
Amy Williams
713-335-5978
awilliams@pros.com

Stock Information

Company Name: PROS Holdings Inc.
Stock Symbol: PRO
Market: NYSE
Website: pros.com

Menu

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

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