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 / SAIL - SailPoint Announces Fourth Quarter and Full Year 2018 Financial Results


SAIL - SailPoint Announces Fourth Quarter and Full Year 2018 Financial Results

  • Fourth quarter 2018 total revenue of $80.6 million and full year 2018 total revenue of $248.9 million (ASC 606)
  • 2018 GAAP operating income of $10.9 million (ASC 606); Non-GAAP operating income of $38.9 million (ASC 606)
  • 2018 GAAP net income of $0.04 per diluted share (ASC 606); Non-GAAP net income of $0.37 per diluted share (ASC 606)

SailPoint Technologies Holdings, Inc. (NYSE: SAIL), the leader in enterprise identity governance, today announced financial results for the fourth quarter and full year ending December 31, 2018.

“As SailPoint closes our first full year as a public company, we’re pleased to report strong momentum across the business. Our 2018 revenues increased 34% year-over-year, and we were profitable on a GAAP and non-GAAP basis,” said Mark McClain, SailPoint CEO and Co-founder. “Our customer base grew 26% year-over-year to 1,173 enterprises who chose our comprehensive, open identity governance platform to address their security, compliance and business efficiency challenges.”

“As organizations of all sizes are pressing further on their digital transformation, CIOs are tasked with securing the foundation of their enterprise digitization,” added McClain. “To truly address the mounting security, compliance and efficiency demands, identity governance must govern all users, whether human or non-human bots, across all applications and all data. As we head into 2019, SailPoint is focused on driving innovation to help customers govern all, govern deep across their IT ecosystem, and govern smarter with insights from advanced analytics driven by artificial intelligence.”

See “ASC 606 Adoption” below for information regarding the Company’s adoption of ASC 606 revenue recognition accounting standard as of January 1, 2018 on a modified retrospective basis.

Financial Highlights for Fourth Quarter 2018:

  • Revenue: Total revenue was $80.6 million, a 19% increase over Q4 2017. License revenue was $40.6 million, an 11% increase over Q4 2017. Subscription revenue was $29.5 million, a 39% increase over Q4 2017. Services and other revenue was $10.5 million, a 7% increase over Q4 2017.
  • Operating Income: Income from operations was $11.2 million, compared to $10.5 million in Q4 2017. Non-GAAP income from operations was $18.4 million, compared to $16.7 million in Q4 2017.
  • Net Income: Net income was $5.1 million, compared to net income of $5.4 million in Q4 2017. Net income available to common stockholders per diluted share was $0.06 compared to net income available to common stockholders per diluted share of $0.03 in Q4 2017. Non-GAAP net income was $16.9 million, compared to non-GAAP net income of $13.1 million in Q4 2017. Non-GAAP net income per diluted share was $0.19 compared to non-GAAP net income per diluted share of $0.17 in Q4 2017.
  • Adjusted EBITDA: Adjusted EBITDA was $18.6 million, compared to $17.1 million in Q4 2017.

Financial Highlights for Full Year 2018:

  • Revenue: Total revenue was $248.9 million, a 34% increase year-over-year. License revenue was $105.0 million, a 33% increase year-over-year. Subscription revenue was $104.0 million, a 47% increase year-over-year. Services and other revenue was $39.9 million, an 11% increase year-over-year.
  • Operating Income: Income from operations was $10.9 million, compared to $9.9 million in 2017. Non-GAAP income from operations was $38.9 million, compared to $23.3 million in 2017.
  • Net Income (Loss): Net income was $3.7 million, compared to net loss of $(7.6) million in 2017. Net income available to common stockholders per diluted share was $0.04 compared to net loss available to common stockholders per basic and diluted share of $(0.55) in 2017. Non-GAAP net income was $33.6 million, compared to non-GAAP net income of $10.3 million in 2017. Non-GAAP net income per diluted share was $0.37, compared to non-GAAP net income per diluted share of $0.13, in 2017.
  • Adjusted EBITDA: Adjusted EBITDA was $39.5 million, compared to $25.5 million in 2017.
  • Balance Sheet and Cash Flow: As of December 31, 2018, cash and cash equivalents were $71.0 million. As of December 31, 2018, there was no outstanding debt. The Company generated $37.5 million in cash from operations in 2018 compared to $21.9 million of cash provided by operations in 2017.

The tables included in this press release present a reconciliations of non-GAAP income from operations to GAAP income from operations, non-GAAP net income to GAAP net income (loss), non-GAAP to GAAP weighted average shares outstanding and adjusted EBITDA to GAAP net income (loss) for the three months and year ended December 31, 2018 and 2017. An explanation of these measures is also included below under the heading "Non-GAAP Financial Measures." Additionally, the tables include impact of the Company’s adoption of ASC 606 on reconciliations of the income (loss) from operations for the quarters ended March 31, 2018, June 30, 2018, September 30, 2018 and December 31, 2018. These tables are provided to give the reader additional understanding of the quarterly impact of adopting the revised standard. The cumulative impact on our Consolidated Balance Sheet as of January 1, 2018 is also presented.

Financial Outlook (under ASC 606):

For the first quarter of 2019, SailPoint expects:

  • Revenue in the range of $59.5 million to $61.0 million
  • Non-GAAP (loss) or income from operations in the range of $(0.5) million to $1.0 million
  • Non-GAAP net (loss) per diluted common share in the range of $(0.02) to $(0.00), based on estimated cash income tax payments of $0.4 million and 88.5 million basic common shares outstanding. Expectations of non-GAAP income from operations and non-GAAP net income per diluted common share exclude items outlined in the “Non-GAAP Financial Measures” section below.

For the full year 2019, SailPoint expects:

  • Revenue in the range of $293.0 million to $299.0 million
  • Non-GAAP income from operations in the range of $28.0 million to $31.0 million
  • Non-GAAP net income per diluted common share in the range of $0.25 to $0.29, based on estimated cash income tax payments of $2.0 million and 93.0 million diluted common shares outstanding. Expectations of non-GAAP income from operations and non-GAAP net income per diluted common share exclude items outlined in the “Non-GAAP Financial Measures” section below.

These statements regarding SailPoint’s expectations of its financial outlook are forward-looking and actual results may differ materially. Refer to “Forward-Looking Statements” below for information on the factors that could cause its actual results to differ materially from these forward-looking statements.

All of SailPoint’s forward-looking non-GAAP financial measures exclude estimates for stock-based compensation expense and amortization of acquired intangibles. SailPoint has not reconciled its expectations as to non-GAAP income from operations and non-GAAP net income per basic and diluted common shares to their most directly comparable GAAP measure due to the high variability and difficulty in making accurate forecasts and projections, particularly with respect to stock-based compensation expense. Stock-based compensation expense is affected by future hiring, turnover, and retention needs, as well as the future fair market value of our common stock, all of which are difficult to predict and subject to change. The actual amount of the excluded stock-based compensation expense will have a significant impact on SailPoint’s GAAP income from operations and GAAP net income (loss) per basic and diluted common share. Accordingly, reconciliations of our forward-looking non-GAAP income from operations and non-GAAP net income per basic and diluted common shares are not available without unreasonable effort.

ASC 606 Adoption

In May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standard Update (ASU) 2014-09, Revenue from Contracts with Customers (Accounting Standards Codification or ASC 606). ASC 606, the “revised standard”, supersedes the revenue recognition requirements in Revenue Recognition (ASC 605) or “prior standard” and requires the recognition of revenue as promised goods or services are transferred to customers in an amount that reflects the consideration which the entity expects to be entitled to in exchange for those goods or services. ASC 606 also includes Subtopic 340-40, Other Assets and Deferred Costs - Contracts with Customers, which requires deferred recognition of the incremental costs of obtaining a contract with a customer over the estimated life of the customer.

The Company adopted the revised standard as of January 1, 2018, utilizing the modified retrospective method for all contracts with remaining performance obligations as of the date of adoption. The Company is providing adjusted 2018 interim financial statements and recognized the cumulative effect of initially applying the revised standard as an adjustment to the opening balance of accumulated deficit on January 1, 2018. The comparative information for 2017 was prepared under the prior standard and our prior period results were not re-cast to reflect the revised standard. The reported results for the three-month and year to date periods ended March 31, 2018, June 30, 2018, September 30, 2018 and December 31, 2018 in the tables included at the end of the press release reflect the application of the revised standard as indicated by the “Revised Standard (ASC 606)” notation.

The Company believes this additional information is vital during the transition year to allow readers of its financial statements to compare the financial results from the preceding years given the absence of restatement of 2018 interim financial statements. Our financial measures, as adjusted, should be considered in addition to, not as a substitute for, nor superior to or in isolation, from measures prepared in accordance with GAAP.

Conference Call and Webcast:

SailPoint will host a conference call today, March 5, 2019, at 5:00 p.m. Eastern Time to discuss its fourth quarter and full year 2018 financial results. The dial-in number will be 877-407-0792 or 201-689-8263. Additionally, a live webcast of the conference call will be available on SailPoint’s website at https://investors.sailpoint.com.

Following the conference call, a replay will be available until midnight on March 19, 2019. The replay dial-in number will be 844-512-2921 or 412-317-6671, using the replay pin number: 13688348. An archived webcast of the call will also be available at https://investors.sailpoint.com.

Non-GAAP Financial Measures:

In addition to SailPoint’s financial information presented in accordance with generally accepted accounting principles in the United States (“GAAP”), SailPoint uses certain non-GAAP financial measures to clarify and enhance SailPoint’s understanding of past performance and future prospects. Generally, a non-GAAP financial measure is a numerical measure of a company’s operating performance, financial position or cash flow that includes or excludes amounts that are included or excluded from the most directly comparable measure calculated and presented in accordance with GAAP. SailPoint monitors the non-GAAP financial measures described below, and SailPoint’s management believes they are helpful to investors because they provide an additional tool to use in evaluating SailPoint’s financial and business trends and operating results. In addition, SailPoint’s management uses these non-GAAP measures to compare SailPoint’s performance to that of prior periods for trend analysis and for budgeting and planning purposes. In particular, SailPoint believes that non-GAAP income from operations, non-GAAP net income, non-GAAP net income available to common stockholders per basic share and per diluted share, and adjusted EBITDA, are important measures for evaluating SailPoint’s performance because they facilitate comparisons of SailPoint’s core operating results from period to period by removing, where applicable, the impact of SailPoint’s capital structure (net interest income or expense from SailPoint’s outstanding debt, as well as amortization of debt issuance costs and expenses related to call protection on early payment of debt), asset base (depreciation and amortization), income taxes, purchase accounting adjustments, acquisition and sponsor related costs and stock-based compensation expense.

SailPoint’s non-GAAP financial measures may not provide information that is directly comparable to that provided by other companies in our industry because they may calculate non-GAAP financial results differently than we do. In addition, there are limitations in using non-GAAP financial measures because they are not prepared in accordance with GAAP and exclude expenses that may have a material impact on our reported financial results. The presentation of non-GAAP financial information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with GAAP. SailPoint urges you to review the reconciliations of our non-GAAP financial measures to the comparable GAAP financial measures included below, and not to rely on any single financial measure to evaluate its business.

Non-GAAP income from operations. SailPoint believes that the use of non-GAAP income from operations is helpful to our investors to clarify and enhance their understanding of past performance and future prospects. Non-GAAP income from operations is calculated as income from operations on a GAAP basis excluding (i) stock-based compensation expense and (ii) amortization of acquired intangibles.

Non-GAAP net income and non-GAAP net income available to common stockholders per basic and diluted share. SailPoint believes that the use of non-GAAP net income and non-GAAP net income available to common stockholders per basic and diluted share is helpful to our investors to clarify and enhance their understanding of past performance and future prospects. Non-GAAP net income is calculated as net income (loss) (a) excluding (i) stock-based compensation expense, (ii) amortization of acquired intangibles, (iii) amortization of debt issuance costs, (iv) expense related to call protection on early payment of debt and (v) income tax (benefit) expense and (b) including cash paid for income taxes. SailPoint defines non-GAAP net income available to common stockholders per basic and diluted share as non-GAAP net income divided by the non-GAAP weighted average outstanding common shares, which is calculated as if the conversion of our preferred stock, including related accumulated and unpaid dividend, occurred at the beginning of each respective period.

Adjusted EBITDA. Adjusted EBITDA is a non-GAAP financial measure that SailPoint calculates as net income (loss) adjusted to exclude income taxes, net interest expense, depreciation and amortization, purchase accounting adjustments, acquisition and sponsor related costs and stock-based compensation expense.

The accompanying tables have more details on the reconciliations of non-GAAP financial measures to their nearest comparable GAAP measures.

Forward-Looking Statements:

This press release and statements made during the above referenced conference call may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including regarding the Company’s growth rate and its expectations regarding future revenue, operating income or loss or earnings or loss per share. In some cases, you can identify forward-looking statements because they contain words such as â€œmay,” “will,” “will be,” “will likely result,” “should,” “expects,” “plans,” “anticipates,” “could,” “would,” “foresees,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans or intentions. These statements are not guarantees of future performance, but are based on management's current expectations, assumptions and beliefs concerning future developments and their potential effect on us, which are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. Our expectations expressed or implied in these forward-looking statements may not turn out to be correct. Our results could be materially different from our expectations because of various risks.

Important factors, some of which are beyond our control, that could cause actual results to differ materially from our historical results or those expressed or implied by these forward-looking statements include the following: our ability to attract and retain customers and our ability to deepen our relationships with existing customers; our expectations regarding our customer growth rate; our ability to maintain successful relationships with our channel partners and further develop strategic relationships; our ability to develop or acquire new solutions, improve our platform and solutions and increase the value of and benefits associated with our platform and solutions; our ability to compete successfully against current and future competitors; our plans to further invest in and grow our business, and our ability to effectively manage our growth and associated investments; our ability to adapt and respond to rapidly changing technology, evolving industry standards, changing regulations and changing customer needs; our ability to maintain and enhance our brand or reputation as an industry leader and innovator; our ability to hire, retain, train and motivate our senior management team and key employees; our ability to successfully enter new markets and manage our international expansion; adverse economic conditions in the United States, Europe or the global economy; significant changes in the contracting or fiscal policies of the public sector; actual or perceived failures by us to comply with privacy policy or legal or regulatory requirements; our ability to maintain third-party licensed software in or with our solutions; and our ability to raise additional capital or generate cash flows necessary to expand our operations and invest in new technologies. These and other important risk factors are described more fully in our reports and other documents filed with the Securities and Exchange Commission (“the SEC”) including (i) under “Part I, Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2017, which was filed with the SEC on March 19, 2018, and (ii) under “Part II, Item 1A. Risk Factors” in our Quarterly Report on Form 10-Q for the quarter ended March 31, 2018, which was filed with the SEC on May 9, 2018, (iii) under “Part II, Item IA. Risk Factors” in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2018, which was filed with the SEC on August 8, 2018, and (iv) under “Part II, Item 1A. Risk Factors” in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2018, which was filed with the SEC on November 7, 2018.

Any forward-looking statement speaks only as of the date as of which such statement is made, and, except as required by law, we undertake no obligation to update or revise publicly any forward-looking statements, whether because of new information, future events, or otherwise.

About SailPoint

SailPoint, the leader in enterprise identity governance, brings the Power of Identity to customers around the world. SailPoint’s open identity platform gives organizations the power to enter new markets, scale their workforces, embrace new technologies, innovate faster and compete on a global basis. As both an industry pioneer and market leader in identity governance, SailPoint delivers security, operational efficiency and compliance to enterprises with complex IT environments. SailPoint’s customers are among the world’s largest companies in a wide range of industries, including: 8 of the top 15 banks, 4 of the top 6 healthcare insurance and managed care providers, 9 of the top 15 property and casualty insurance providers, 5 of the top 13 pharmaceutical companies, and 11 of the largest 15 federal agencies.

More information on SailPoint is available at: www.sailpoint.com.

 
 
 
 
 
 

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

 
Three Months Ended December 31,
Year Ended December 31,
2018
 
 

2017(1)

2018
 
 

2017(1)

(In thousands, except share and per share data)
Revenue
Licenses
$
40,549
$
36,657
$
105,000
$
79,209
Subscription
29,502
21,225
104,033
71,007
Services and other
 
10,537
 
 
9,886
 
 
39,887
 
 
35,840
 

Total revenue

80,588
67,768
248,920
186,056
Cost of revenue
Licenses (2)
1,091
1,260
4,634
4,561
Subscription (2)(3)
5,905
4,873
20,734
16,406
Services and other (3)
 
7,514
 
 
6,549
 
 
29,302
 
 
23,623
 
Total cost of revenue
 
14,510
 
 
12,682
 
 
54,670
 
 
44,590
 
Gross profit
66,078
55,086
194,250
141,466
Operating expenses
Research and development (2)(3)
11,803
9,995
43,154
33,331
General and administrative (3)
10,618
6,790
34,781
17,678
Sales and marketing (2)(3)
 
32,468
 
 
27,781
 
 
105,402
 
 
80,514
 
Total operating expenses
 
54,889
 
 
44,566
 
 
183,337
 
 
131,523
 
Income from operations
11,189
10,520
10,913
9,943
Other expense, net:
Interest expense, net
(527
)
(5,704
)
(4,707
)
(14,783
)
Other, net
 
(342
)
 
(203
)
 
(1,446
)
 
(459
)
Total other expense, net
 
(869
)
 
(5,907
)
 
(6,153
)
 
(15,242
)
Income (loss) before income taxes
10,320
4,613
4,760
(5,299
)
Income tax benefit (expense)
 
(5,177
)
 
769
 
 
(1,090
)
 
(2,293
)
Net income (loss)
$
5,143
 
$
5,382
 
$
3,670
 
$
(7,592
)
Net income (loss) available to common stockholders (4)
$
5,103
 
$
2,175
 
$
3,641
 
$
(28,721
)
Net income (loss) per common share
Basic
$
0.06
 
$
0.03
 
$
0.04
 
$
(0.55
)
Diluted
$
0.06
 
$
0.03
 
$
0.04
 
$
(0.55
)
Weighted average shares outstanding
Basic
 
87,171,161
 
 
65,870,258
 
 
86,495,301
 
 
52,339,804
 
Diluted
 
90,234,993
 
 
69,166,069
 
 
90,002,752
 
 
52,339,804
 
 

(1) The comparative information for 2017 has not been adjusted to reflect the adoption of the revised standard and is reported on an ASC 605 basis. For additional information see “ASC 606 Adoption” discussion above.

(2) Includes amortization of acquired intangibles as follows:

 
 
 
 
 
 
Three Months Ended December 31,
Year Ended December 31,
2018
 
 
2017
2018
 
 
2017
(In thousands)
Cost of revenue – license
$
1,008
$
1,008
$
4,032
$
4,032
Cost of revenue – subscription
96
96
384
384
Research and development
34
34
136
149
Sales and marketing
 
1,069
 
1,068
 
4,273
 
4,276
Total amortization of acquired intangibles
$
2,207
$
2,206
$
8,825
$
8,841
 

(3) Includes stock-based compensation expense and the related employer payroll tax expense as follows:

 
 
 
 
 
 
Three Months Ended December 31,
Year Ended December 31,
2018
 
 
2017
2018
 
 
2017
(In thousands)
Cost of revenue – subscription
$
291
$
100
$
956
$
133
Cost of revenue – services and other
404
398
1,528
458
Research and development
892
552
3,043
658
General and administrative
1,843
1,964
7,833
2,062
Sales and marketing
 
1,526
 
956
 
5,849
 
1,203
Total stock-based compensation expense
$
4,956
$
3,970
$
19,209
$
4,514
 

(4) For the three months and year ended December 31, 2017, net income (loss) available to common stockholders is calculated by subtracting the accretion of undeclared and unpaid dividends on redeemable convertible preferred stock, and net income allocated to participating securities from net income (loss). For the three months and year ended December 31, 2018, net income available to common stockholders is calculated by subtracting the net income allocated to participating securities.

 
 
 

ASC 606 ADOPTION IMPACT ON CONSOLIDATED BALANCE SHEETS (UNAUDITED)

 

As of
December 31, 2017 (1)
 
 
Impact of ASC 606 adoption
 
 
January 1,

2018

(In thousands, except share data)
Assets
Current assets
Cash and cash equivalents
$
116,049
$
—
$
116,049
Restricted cash
78
—
78
Accounts receivable
72,907
(355
)
72,552
Prepayments and other current assets
 
10,013
 
 
5,848
 
 
15,861
 
Total current assets
199,047
5,493
204,540
Property and equipment, net
3,018
—
3,018
Deferred tax asset - non-current
264
(264
)
—
Other non-current assets
3,542
13,232
16,774
Goodwill
219,377
—
219,377
Intangible assets, net
 
81,185
 
 
—
 
 
81,185
 
Total assets
$
506,433
 
$
18,461
 
$
524,894
 
Liabilities and stockholders’ equity
Current liabilities
Accounts payable
$
2,231
$
—
$
2,231
Accrued expenses and other liabilities
22,636
—
22,636
Income taxes payable
1,688
—
1,688
Deferred revenue
 
73,671
 
 
(9,508
)
 
64,163
 
Total current liabilities
100,226
(9,508
)
90,718
Deferred tax liability - non-current
—
5,422
5,422
Long-term debt
68,329
—
68,329
Other long-term liabilities
27
—
27
Deferred revenue - non-current
 
9,454
 
 
786
 
 
10,240
 
Total liabilities
178,036
(3,300
)
174,736
Commitments and contingencies
Stockholders’ equity
Common stock, $0.0001 par value
8
—
8
Preferred stock, $0.0001 par value
—
—
—
Additional paid in capital
353,609
—
353,609
Accumulated deficit
 
(25,220
)
 
21,761
 
 
(3,459
)
Total stockholders' equity
 
328,397
 
 
21,761
 
 
350,158
 
Total liabilities and stockholders’ equity
$
506,433
 
 
18,461
 
 
524,894
 
 

(1) The comparative information for 2017 has not been adjusted to reflect the adoption of revised standard and is reported on ASC 605 basis.

 
 
 

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

 
As of December 31,
2018
 
 

2017(1)

(In thousands, except share data)
Assets
Current assets
Cash and cash equivalents
$
70,964
$
116,049
Restricted cash
6,272
78
Accounts receivable
101,469
72,907
Prepayments and other current assets
 
21,850
 
10,013
 
Total current assets
200,555
199,047
Property and equipment, net
19,268
3,018
Deferred tax asset - non-current
—
264
Other non-current assets
20,374
3,542
Goodwill
219,377
219,377
Intangible assets, net
 
74,860
 
81,185
 
Total assets
$
534,434
$
506,433
 
Liabilities and stockholders’ equity
Current liabilities
Accounts payable
$
4,636
$
2,231
Accrued expenses and other liabilities
21,731
22,636
Income taxes payable
2,143
1,688
Deferred revenue - current
 
95,919
 
73,671
 
Total current liabilities
124,429
100,226
Deferred tax liability - non-current
4,142
—
Long-term debt
—
68,329
Other long-term liabilities
9,788
27
Deferred revenue - non-current
 
18,382
 
9,454
 
Total liabilities
156,741
178,036
Commitments and contingencies
Stockholders’ equity
Common stock, $0.0001 par value, authorized 300,000,000 shares, issued and outstanding 87,512,175 and 84,948,126 shares at December 31, 2018 and 2017, respectively
9
8
Preferred stock, $0.0001 par value, authorized 10,000,000 shares, no shares issued and outstanding at December 31, 2018 and 2017
—
—
Additional paid in capital
377,473
353,609
Retained earnings (accumulated deficit)
 
211
 
(25,220
)
Total stockholders' equity
 
377,693
 
328,397
 
Total liabilities and stockholders’ equity
$
534,434
$
506,433
 
 

(1) The comparative information for 2017 has not been adjusted to reflect the adoption of the revised standard and is reported on an ASC 605 basis. For additional information see “ASC 606 Adoption” discussion above.

 
 
 

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 
Year Ended December 31,
2018
 
 

2017(1)

(In thousands)
Operating activities
Net income (loss)
$
3,670
$
(7,592
)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization expense
10,736
10,220
Amortization of loan origination fees
238
746
Amortization of contract acquisition costs
7,753
3,008
Loss on modification and extinguishment of debt
1,848
1,702
Gain on disposal of fixed assets
(20
)
(20
)
Bad debt expense
2,332
—
Stock-based compensation expense
18,975
4,514
Deferred taxes
(1,280
)
69
Changes in operating assets and liabilities:
Accounts receivable
(31,249
)
(24,116
)
Prepayments and other current assets
(13,742
)
(5,182
)
Other non-current assets
(3,599
)
(2,453
)
Accounts payable
2,406
1,443
Accrued expenses and other liabilities
(882
)
10,882
Income taxes
455
614
Deferred revenue
 
39,899
 
 
28,021
 
Net cash provided by operating activities
 
37,540
 
 
21,856
 
Investing activities
Purchase of intangibles
(2,500
)
—
Purchase of property and equipment
(8,389
)
(2,711
)
Proceeds from sale of property and equipment
 
33
 
 
190
 
Net cash used in investing activities
 
(10,856
)
 
(2,521
)
Financing activities
Proceeds from term loan
—
50,000
Repayments of term loan
(70,000
)
(90,000
)
Prepayment penalty and fees
(387
)
(1,390
)
Dividend payments
—
(50,387
)
Debt issuance costs
—
(1,384
)
Proceeds from issuance of equity
3,351
171,980
Repurchase of equity shares
—
(658
)

Taxes associated with net issuances of shares upon vesting of restricted stock units

(348
)
—
Exercise of stock options
 
1,809
 
 
359
 
Net cash (used in) provided by financing activities
 
(65,575
)
 
78,520
 
(Decrease) Increase in cash
(38,891
)
97,855
Cash, cash equivalents and restricted cash, beginning of period
 
116,127
 
 
18,272
 
Cash, cash equivalents and restricted cash, end of period
$
77,236
 
$
116,127
 
 

(1) The comparative information for 2017 has not been adjusted to reflect the adoption of revised standard and is reported on ASC 605 basis. For additional information see “ASC 606 Adoption” discussion above.

 
 
 
 
 
 

RECONCILIATION OF NON-GAAP INCOME FROM OPERATIONS (UNAUDITED)

 
Three Months Ended December 31,
Year Ended December 31,

2018(2)

 
 

2017(1)

2018(2)

 
 

2017(1)

(In thousands)
Income from operations
$
11,189
$
10,520
$
10,913
$
9,943
Add back:
Stock-based compensation expense (3)
4,956
3,970
19,209
4,514
Amortization of acquired intangibles
 
2,207
 
 
2,206
 
 
8,825
 
 
8,841
 
Non-GAAP income from operations
$
18,352
 
$
16,696
 
$
38,947
 
$
23,298
 
 

(1) The comparative information for 2017 has not been adjusted to reflect the adoption of the revised standard and is reported on an ASC 605 basis. For additional information see “ASC 606 Adoption” discussion above.

(2) Non-GAAP income from operations under ASC 605 can be calculated by taking income from operations, presented in the table at the end of the press release under ASC 605 basis, with the add backs shown in the table above.

(3) Stock-based compensation expense includes employer related payroll tax expense.

 
 
 
 
 
 

RECONCILIATION OF NON-GAAP NET INCOME (UNAUDITED)

 
Three Months Ended December 31,
Year Ended December 31,

2018

 
 

2017(1)

2018
 
 

2017(1)

(In thousands)
Net income (loss) on a GAAP basis
$
5,143
$
5,382
$
3,670
$
(7,592
)
Add back:
Stock-based compensation expense (2)
4,956
3,970
19,209
4,514
Amortization of acquired intangibles
2,207
2,206
8,825
8,841
Amortization of debt issuance costs (3)
330
1,903
2,086
2,448
Expense related to call protection on early payment of debt
87
1,390
387
1,390
Income tax (benefit) expense
5,177
(769
)
1,090
2,293
Less:
Cash paid for income taxes net of refunds received
 
977
 
973
 
 
1,631
 
1,612
 
Non-GAAP net income
$
16,923
$
13,109
 
$
33,636
$
10,282
 
Non-GAAP net income per common share
 
 
 
 
Basic
$
0.19
$
0.17
 
$
0.39
$
0.14
 
Diluted
$
0.19
$
0.17
 
$
0.37
$
0.13
 
Non-GAAP weighted average number of common shares outstanding
Basic
87,171,161
75,571,299
86,495,301
72,302,025
Diluted
90,234,993
78,867,111
90,002,752
76,079,258
 

(1) The comparative information for 2017 has not been adjusted to reflect the adoption of the revised standard and is reported on an ASC 605 basis. For additional information see “ASC 606 Adoption” discussion above.

(2) Stock-based compensation expense includes employer related payroll tax expense.

(3) Includes $0.3 million and $1.8 million of loss on the modification and extinguishment of debt for the three months and year ended December 31, 2018, respectively, and $1.7 million of loss on the modification and partial extinguishment of debt for both the three months and year ended December 31, 2017.

 
 
 
 
 

RECONCILIATION OF NON-GAAP WEIGHTED AVERAGE OUTSTANDING COMMON SHARES (UNAUDITED)

 
Three Months Ended December 31,
Year Ended December 31,
2018
 
 
 
2017
2018
 
 
 
2017
Weighted average shares used to compute net income (loss) per share available to common stockholders, on a GAAP basis
Basic
87,171,161
65,870,258
86,495,301
52,339,804
Diluted
90,234,993
69,166,069
90,002,752
52,339,804
Add back:
Additional weighted average shares giving effect to conversion of preferred stock at the beginning of the period
—
9,701,041
—
19,962,221
Non-GAAP weighted average outstanding common shares
Basic
87,171,161
75,571,299
86,495,301
72,302,025
Effect of potentially dilutive securities
3,063,832
3,295,812
3,507,451
3,777,233
Diluted
90,234,993
78,867,111
90,002,752
76,079,258
 
 
 
 
 
 
 

RECONCILIATION OF ADJUSTED EBITDA (UNAUDITED)

 
Three Months Ended December 31,
Year Ended December 31,
2018
 
 

2017(1)

2018
 
 

2017(1)

(In thousands)
Net income (loss)
$
5,143
$
5,382
$
3,670
$
(7,592
)
Stock-based compensation (2)
4,956
3,970
19,209
4,514
Amortization of acquired intangibles
2,207
2,206
8,825
8,841
Depreciation
552
444
1,911
1,379
Purchase price accounting adjustment (3)
18
15
68
141
Acquisition and sponsor related costs
—
164
—
1,142
Interest expense, net (4)
527
5,704
4,707
14,783
Income tax expense (benefit)
 
5,177
 
(769
)
 
1,090
 
2,293
 
Adjusted EBITDA
$
18,580
$
17,116
 
$
39,480
$
25,501
 
 

(1) The comparative information for 2017 has not been adjusted to reflect the adoption of the revised standard and is reported on an ASC 605 basis. For additional information see “ASC 606 Adoption” discussion above.

(2) Stock-based compensation expense includes employer related payroll tax expense.

(3) Purchase accounting adjustment related to the fair value write down of deferred revenue from the acquisition of SailPoint Technologies, Inc. on September 8, 2014.

(4) Includes $0.3 million and $1.8 million of loss on the modification and partial extinguishment of debt for the three months and year ended December 31, 2018, respectively, and $1.7 million of loss on the modification and partial extinguishment of debt for both the three months and year ended December 31, 2017.

 
 

COMPARISON OF REVISED STANDARD (ASC 606) TO PRIOR STANDARD (ASC 605) (UNAUDITED)

 

Comparison of the three months ended March 31, 2018 and 2017

 
Three Months Ended
March 31, 2018
 
 
March 31, 2017
Revised Standard (ASC 606)
 
 
Impact of Adoption
 
 
Prior Standard (ASC 605)
As Previously Reported (ASC 605)
(In thousands)
Revenue
Licenses
$
16,808
$
(179
)
$
16,987
$
12,236
Subscription
22,505
(500
)
23,005
14,952
Services and other
 
9,628
 
 
(94
)
 
9,722
 
 
8,278
Total revenue
48,941
(773
)
49,714
35,466
Cost of revenue (1)
Licenses
1,138
—
1,138
1,087
Subscription
4,658
—
4,658
3,575
Services and other
 
6,974
 
 
—
 
 
6,974
 
 
5,473
Total cost of revenue
12,770
—
12,770
10,135
Gross profit
36,171
(773
)
36,944
25,331
Operating expenses (1)
Research and development
9,762
—
9,762
6,927
General and administrative
7,657
—
7,657
3,032
Sales and marketing
 
22,459
 
 
(1,356
)
 
23,815
 
 
15,173
Total operating expenses
 
39,878
 
 
(1,356
)
 
41,234
 
 
25,132
Income (loss) from operations
$
(3,707
)
$
583
 
$
(4,290
)
$
199
 

(1) The stock-based compensation expense and amortization of acquired intangibles tables are not shown as separate footnotes to the tables presented above as there was no impact of ASC 606 adoption. Please refer to our previously filed press releases for that information.

 
 
 
 
 

Comparison of the three months and six months ended June 30, 2018 and 2017

 
Three Months Ended
Six Months Ended
June 30, 2018
 
 
June 30, 2017
June 30, 2018
 
 
June 30, 2017
Revised Standard (ASC 606)
 
 
Impact of Adoption
 
 
Prior Standard (ASC 605)
As Previously Reported (ASC 605)
Revised Standard (ASC 606)
 
 
Impact of Adoption
 
 
Prior Standard (ASC 605)
As Previously Reported (ASC 605)
(In thousands)
Revenue
Licenses
$
19,620
$
492
$
19,128
$
13,341
$
36,428
$
313
$
36,115
$
25,577
Subscription
24,110
(941
)
25,051
16,324
46,615
(1,441
)
48,056
31,276
Services and other
 
9,926
 
 
(455
)
 
10,381
 
 
9,595
 
 
19,554
 
 
(549
)
 
20,103
 
 
17,873
 
Total revenue
53,656
(904
)
54,560
39,260
102,597
(1,677
)
104,274
74,726
Cost of revenue (1)
Licenses
1,260
—
1,260
1,110
2,398
—
2,398
2,197
Subscription
4,919
—
4,919
3,938
9,577
—
9,577
7,513
Services and other
 
7,197
 
 
—
 
 
7,197
 
 
5,647
 
 
14,171
 
 
—
 
 
14,171
 
 
11,120
 
Total cost of revenue
13,376
—
13,376
10,695
26,146
—
26,146
20,830
Gross profit
40,280
(904
)
41,184
28,565
76,451
(1,677
)
78,128
53,896
Operating expenses (1)
Research and development
10,115
—
10,115
7,966
19,877
—
19,877
14,893
General and administrative
7,743
—
7,743
3,442
15,400
—
15,400
6,474
Sales and marketing
 
23,774
 
 
(1,389
)
 
25,163
 
 
18,340
 
 
46,233
 
 
(2,745
)
 
48,978
 
 
33,513
 
Total operating expenses
 
41,632
 
 
(1,389
)
 
43,021
 
 
29,748
 
 
81,510
 
 
(2,745
)
 
84,255
 
 
54,880
 
Loss from operations
$
(1,352
)
$
485
 
$
(1,837
)
$
(1,183
)
$
(5,059
)
$
1,068
 
$
(6,127
)
$
(984
)
 

(1) The stock-based compensation expense and amortization of acquired intangibles tables are not shown as separate footnotes to the tables presented above as there was no impact of ASC 606 adoption. Please refer to our previously filed press releases for that information.

 
 
 
 

Comparison of the three months and nine months ended September 30, 2018 and 2017

 
Three Months Ended
Nine Months Ended
September 30, 2018
 
 
September 30, 2017
September 30, 2018
 
 
September 30, 2017
Revised Standard (ASC 606)
 
 
Impact of Adoption
 
 
Prior Standard (ASC 605)
As Previously Reported (ASC 605)
Revised Standard (ASC 606)
 
 
Impact of Adoption
 
 
Prior Standard (ASC 605)
As Previously Reported (ASC 605)
(In thousands)
Revenue
Licenses
$
28,023
$
(108
)
$
28,131
$
16,975
$
64,451
$
205
$
64,246
$
42,552
Subscription
27,916
(545
)
28,461
18,506
74,531
(1,986
)
76,517
49,782
Services and other
 
9,796
 
(31
)
 
9,827
 
8,081
 
29,350
 
 
(580
)
 
29,930
 
 
25,954
 
Total revenue
65,735
(684
)
66,419
43,562
168,332
(2,361
)
170,693
118,288
Cost of revenue (1)
Licenses
1,145
—
1,145
1,104
3,543
—
3,543
3,301
Subscription
5,252
—
5,252
4,020
14,829
—
14,829
11,533
Services and other
 
7,617
 
—
 
 
7,617
 
5,954
 
21,788
 
 
—
 
 
21,788
 
 
17,074
 
Total cost of revenue
14,014
—
14,014
11,078
40,160
—
40,160
31,908
Gross profit
51,721
(684
)
52,405
32,484
128,172
(2,361
)
130,533
86,380

Operating expenses (1)

Research and development
11,474
—
11,474
8,443
31,351
—
31,351
23,336
General and administrative
8,763
—
8,763
4,414
24,163
—
24,163
10,888
Sales and marketing
 
26,701
 
(957
)
 
27,658
 
19,220
 
72,934
 
 
(3,702
)
 
76,636
 
 
52,733
 
Total operating expenses
 
46,938
 
(957
)
 
47,895
 
32,077
 
128,448
 
 
(3,702
)
 
132,150
 
 
86,957
 
Income (loss) from operations
$
4,783
$
273
 
$
4,510
$
407
$
(276
)
$
1,341
 
$
(1,617
)
$
(577
)
 

(1) The stock-based compensation expense and amortization of acquired intangibles tables are not shown as separate footnotes to the tables presented above as there was no impact of ASC 606 adoption. Please refer to our previously filed press releases for that information.

 
 
 
 
 

Comparison of the three months and year ended December 31, 2018 and 2017

 
Three Months Ended
Year Ended
December 31, 2018
 
 
December 31, 2017
December 31, 2018
 
 
December 31, 2017
Revised Standard (ASC 606)
 
 
Impact of Adoption
 
 
Prior Standard (ASC 605) (1)
As Previously Reported (ASC 605)
Revised Standard (ASC 606)
 
 
Impact of Adoption
 
 
Prior Standard (ASC 605)
As Previously Reported (ASC 605)
(In thousands)
Revenue
Licenses
$
40,549
$
3,102
$
37,447
$
36,657
$
105,000
$
3,307
$
101,693
$
79,209
Subscription
29,502
(513
)
30,015
21,225
104,033
(2,499
)
106,532
71,007
Services and other
 
10,537
 
217
 
 
10,320
 
9,886
 
39,887
 
(363
)
 
40,250
 
35,840

Total revenue

80,588
2,806
77,782
67,768
248,920
445
248,475
186,056
Cost of revenue (2)
Licenses
1,091
—
1,091
1,260
4,634
—
4,634
4,561
Subscription
5,905
—
5,905
4,873
20,734
—
20,734
16,406
Services and other
 
7,514
 
—
 
 
7,514
 
6,549
 
29,302
 
—
 
 
29,302
 
23,623
Total cost of revenue
14,510
—
14,510
12,682
54,670
—
54,670
44,590
Gross profit
66,078
2,806
63,272
55,086
194,250
445
193,805
141,466
Operating expenses (2)
Research and development
11,803
—
11,803
9,995
43,154
—
43,154
33,331
General and administrative
10,618
—
10,618
6,790
34,781
—
34,781
17,678
Sales and marketing
 
32,468
 
(1,155
)
 
33,623
 
27,781
 
105,402
 
(4,857
)
 
110,259
 
80,514
Total operating expenses
 
54,889
 
(1,155
)
 
56,044
 
44,566
 
183,337
 
(4,857
)
 
188,194
 
131,523
Income from operations
$
11,189
$
3,961
 
$
7,228
$
10,520
$
10,913
$
5,302
 
$
5,611
$
9,943
 

(1) These balances have not previously been reported under the prior standard (ASC 605).

(2) The stock-based compensation expense and amortization of acquired intangibles tables are not shown as separate footnotes to the tables presented above as there was no impact of ASC 606 adoption. Please refer to our previously filed press releases for that information.

View source version on businesswire.com: https://www.businesswire.com/news/home/20190305005959/en/

Investor Relations:
Staci Mortenson
ICR for SailPoint
investor@sailpoint.com
512-664-8916

Media Relations:
Jessica Sutera
Jessica.Sutera@sailpoint.com
978-278-5411

Copyright Business Wire 2019
Stock Information

Company Name: SailPoint Technologies Holdings Inc.
Stock Symbol: SAIL
Market: NYSE
Website: sailpoint.com

Menu

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

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