8-K
Bandwidth Inc. (BAND)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
___________________________________________________
FORM 8-K
___________________________________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) November 8, 2021
___________________________________________________
BANDWIDTH INC.
(Exact name of registrant as specified in its charter)
___________________________________________________
| Delaware | 001-38285 | 56-2242657 |
|---|---|---|
| (State or other jurisdiction<br><br>of incorporation) | (Commission<br><br>File Number) | (IRS Employer<br><br>Identification No.) |
900 Main Campus Drive
Raleigh, NC 27606
(Address of principal executive offices) (Zip Code)
(800) 808-5150
Registrant’s telephone number, including area code
Not Applicable
(Former name or former address, if changed since last report)
___________________________________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|---|---|
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:Title of each classTrading Symbol(s)Name of each exchange on which registeredClass A Common Stock, par value $0.001 per shareBANDNASDAQ Global Select Market
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
☐
Item 2.02 Results of Operations and Financial Condition.
On November 8, 2021, Bandwidth Inc. issued a press release reporting its financial results for the third quarter ended September 30, 2021. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
The information furnished with this Item 2.02, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, except as expressly set forth by specific reference in such a filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
| Exhibit No. | Description |
|---|---|
| 99.1 | Bandwidth Inc. press release, dated November 8, 2021 |
| 104 | Cover Page Interactive File (the cover page tags are embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| BANDWIDTH INC. | ||
|---|---|---|
| Date: November 8, 2021 | By: | /s/ Daryl E. Raiford |
| Name: | Daryl E. Raiford | |
| Title: | Chief Financial Officer |
Document
Bandwidth Announces Third Quarter 2021 Financial Results
Total Revenue of $131 million, up 54% year-over-year
CPaaS Revenue of $107 million, up 46% year-over-year
| November 8, 2021<br><br><br><br>Conference Call<br><br>Conference call to discuss the Company’s financial results for the third quarter ended September 30, 2021 on November 8, 2021, via the investor section of its website at https://investors.bandwidth.com where a replay will also be available shortly following the conference call. | |||||||
|---|---|---|---|---|---|---|---|
| Conference Call Details<br><br>November 8, 2021<br><br>5:00 pm ET<br><br>Domestic dial-in:<br><br>(855) 327-6837<br><br>International dial-in:<br><br>(631) 891-4304<br><br><br><br>Replay information<br><br>An audio replay of this conference call will be available through November 15, 2021, by dialing (844) 512-2921 or (412) 317-6671 for international callers, and entering passcode 10017120.<br><br><br><br>Investor Contact<br><br>Sarah Walas<br><br>Bandwidth<br><br>919-504-6585<br><br>ir@bandwidth.com | Three months ended September 30, | ||||||
| 2020 | 2021 | ||||||
| CPaaS Revenue¹ | $ | 73.8 | $ | 107.4 | |||
| Total Revenue¹ | $ | 84.8 | $ | 130.6 | |||
| Consolidated Gross Margin | 46 | % | 45 | % | |||
| Non-GAAP² Gross Margin | 49 | % | 49 | % | |||
| CPaaS Gross Margin | 47 | % | 49 | % | |||
| Non-GAAP CPaaS Gross Margin | 50 | % | 54 | % | |||
| Net Loss | $ | (2.4) | $ | (6.9) | |||
| Non-GAAP² Net Income | $ | 6.5 | $ | 6.5 | |||
| Net loss per share, basic and diluted | $ | (0.10) | $ | (0.28) | |||
| Weighted average shares outstanding, basic and diluted | 24.2 | 25.1 | |||||
| Non-GAAP net income per Non-GAAP share | $ | 0.24 | $ | 0.25 | |||
| Non-GAAP weighted average shares outstanding, diluted | 26.5 | 26.4 | |||||
| Adjusted EBITDA | $ | 9.3 | $ | 14.2 | |||
| ¹Total and CPaaS revenue include 27 million and 26 million, respectively, from Voxbone.²Additional information regarding the non-GAAP financial measures discussed in this release, including an explanation of these measures and how each is calculated, is included below under the heading “Non-GAAP Financial Measures.” A reconciliation of GAAP to non-GAAP financial measures has also been provided in the financial tables included below. |
All values are in US Dollars.
“We were pleased to deliver another quarter of strong results, with both top and bottom line results exceeding guidance,” said Daryl Raiford, Chief Financial Officer of Bandwidth. “Our CPaaS non-GAAP gross margins continue to expand, achieving a record 54% and enhanced by the inclusion of the higher margin international business. Despite the challenges caused by the DDoS attacks our fundamental growth drivers remain unchanged. We remain well positioned to serve a large and growing global communications market that is benefiting from transformational secular trends.”
Third Quarter Customer and Company Highlights
•One of Bandwidth's largest and longest-tenured customers signed a contract for global service in the third quarter. This deal was possible only with the global reach we achieved with the Voxbone acquisition. Fourth quarter 2021 testing of voice and messaging in select countries is expected to ramp throughout 2022.
•A global leader in electronic signature chose Bandwidth to move its multi-country contact center stack to the cloud. The customer values Bandwidth’s global reach and ability to integrate with nearly every major communications platform an enterprise needs, from UCaaS to CCaaS.
•Bandwidth signed a new deal in the third quarter with a $16 billion, Fortune 200 managed care provider. This provider chose Bandwidth because we are uniquely able to power their entire communications stack in the cloud -- both UCaaS and CCaaS. Bandwidth APIs enable the provider to manage its own communications system without specialized telecom expertise.
| Three months ended September 30, | ||
|---|---|---|
| 2020 | 2021 | |
| Active CPaaS Customers1 (includes contribution from Voxbone) | 2,015 | 3,173 |
| Dollar-based net retention rate1 (Voxbone results do not impact calculation of this metric in the current period) | 131% | 108% |
1 Additional information regarding our active CPaaS customers and dollar-based net retention rate and how each are calculated are included below.
Financial Outlook
Bandwidth’s outlook assumes current business conditions, current foreign currency exchange rates and includes the estimated impact of the previously disclosed DDoS attacks. Bandwidth is providing guidance for its fourth quarter and full year 2021 as follows:
| Q4 2021 Guidance | Full Year 2021 Guidance | |
|---|---|---|
| CPaaS Revenue ($ millions) | 94.5 - 99.5 | 407.0 - 412.0 |
| Total Revenue ($ millions) | 115.7 - 120.7 | 480.5 - 485.5 |
| Non-GAAP earnings per share ($) | (0.15) - (0.11) | 0.74 - 0.78 |
| Weighted Average Diluted Shares Outstanding (millions) | 25.1 | 26.5 |
Bandwidth has not reconciled its fourth quarter and full-year guidance related to non-GAAP net earnings or loss to GAAP net earnings or loss and non-GAAP earnings or loss per share to GAAP earnings or loss, because stock-based compensation cannot be reasonably calculated or predicted at this time. Accordingly, a reconciliation is not available without unreasonable effort.
Upcoming Investor Conference Schedule
•Berenberg U.S. CEO Conference - Investor meetings hosted by David Morken, CEO and Daryl Raiford, CFO on Wednesday, November 10.
•Needham Security, Networking & Communications Conference - Fireside chat with Marina Carreker, President and Daryl Raiford, CFO on Tuesday, November 16 at 11:00 AM Eastern Time.
•Wells Fargo 5th Annual TMT Summit - Fireside chat with Marina Carreker, President and Daryl Raiford, CFO on Tuesday, November 30 at 1:20 PM Eastern Time.
•Barclays Global Technology, Media and Telecommunications Conference - Fireside chat with David Morken, CEO and Daryl Raiford, CFO on Wednesday, December 8 at 1:50pm Eastern Time.
Live webcasts and replays of the fireside chats will be available on the Investor Relations section of the company’s website at https://investors.bandwidth.com.
About Bandwidth Inc.
Bandwidth (NASDAQ: BAND) is a global communications software company that helps enterprises connect people around the world with cloud-ready voice, messaging, and emergency services. Backed by the largest directly-connected network on the planet, companies like Cisco, Google, Microsoft, RingCentral, Uber and Zoom use Bandwidth's APIs to easily embed communications into software and applications. Bandwidth has more than 20 years in the technology space and is the first and only Communications Platform-as-a-Service (CPaaS) provider offering a robust selection of APIs built around our own global network. Our award-winning support teams help businesses around the world solve complex communications challenges every day. More information available at www.bandwidth.com.
Forward-Looking Statements
This press release includes forward-looking statements. All statements contained in this press release other than statements of historical facts, including, without limitation, future financial and business performance for the fourth quarter 2021 and full-year 2021, attractiveness of our product offerings, our platform, the value proposition of our products, and our assessment of the impact of the distributed denial of service ("DDoS") attacks discussed herein and in previous press releases are forward-looking statements. The words “anticipate,” “believe,” “continue,” “estimate,” “expect,” “intend,” “guide,” “may,” “will” and similar expressions and their negatives are intended to identify forward-looking statements. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy, short-term and long-term business operations and objectives and financial needs. These forward-looking statements are subject to a number of risks and uncertainties, including, without limitation, risks related to our rapid growth and ability to sustain our revenue growth rate, competition in the markets in which we operate, market growth, our ability to innovate and manage our growth, our ability to expand effectively into new markets, legal, reputational and financial risks which may result from the DDoS attacks or other cybersecurity incidents, risks that the anticipated benefits of the acquisition of Voxbone may not be fully realized or may take longer to realize than expected, our ability to operate in compliance with applicable laws, as well as other risks and uncertainties set forth in the “Risk Factors” section of our latest Form 10-K filed with the Securities and Exchange Commission and any subsequent reports that we file with the Securities and Exchange Commission. Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties and assumptions, we cannot guarantee future results, levels of activity, performance, achievements or events and circumstances reflected in the forward-looking statements will occur. We are under no obligation to update any of these forward-looking statements after the date of this press release to conform these statements to actual results or revised expectations, except as required by law. You should, therefore, not rely on these forward-looking statements as representing our views as of any date subsequent to the date of this press release.
Non-GAAP Financial Measures
To supplement our consolidated financial statements, which are prepared and presented in accordance with Generally Accepted Accounting Principles in the United States, or GAAP, we provide investors with certain non-GAAP financial measures and other business metrics, which we believe are helpful to our investors. We use these Non-GAAP financial measures and other business metrics for financial and operational decision-making purposes and as a means to evaluate period-to-period comparisons. We believe that these Non-GAAP financial measures and other business metrics provide useful information about
our operating results, enhance the overall understanding of past financial performance and future prospects and allow for greater transparency with respect to metrics used by our management in its financial and operational decision-making.
The presentation of Non-GAAP financial information and other business metrics is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with GAAP. While our Non-GAAP financial measures and other business metrics are an important tool for financial and operational decision-making and for evaluating our own operating results over different periods of time, we urge investors to review the reconciliation of these financial measures to the comparable GAAP financial measures included above, and not to rely on any single financial measure to evaluate our business.
We define Non-GAAP gross profit as gross profit after adding back depreciation, amortization of acquired intangible assets related to acquisitions and stock-based compensation. We add back depreciation, amortization of acquired intangible assets related to acquisitions and stock-based compensation because they are non-cash items. We eliminate the impact of these non-cash items, because we do not consider them indicative of our core operating performance. Their exclusion facilitates comparisons of our operating performance on a period-to-period basis. Therefore, we believe that showing gross margin, as adjusted to remove the impact of these non-cash expenses, such as depreciation, amortization of acquired intangible assets related to acquisitions and stock-based compensation, is helpful to investors in assessing our gross profit and gross margin performance in a way that is similar to how management assesses our performance. We calculate Non-GAAP gross margin by dividing adjusted gross profit by revenue, expressed as a percentage of revenue.
We define Non-GAAP net (loss) income as net (loss) income adjusted for certain items affecting period to period comparability. Non-GAAP net (loss) income excludes stock-based compensation, amortization of acquired intangible assets, amortization of debt discount and issuance costs for convertible debt, acquisition related expenses, impairment charges of intangibles assets, loss (gain) on disposal of property and equipment, estimated tax impact of above adjustments, income tax (benefit) provision resulting from excess tax benefits associated with the exercise of stock options, vesting of restricted stock units and equity compensation, and expense resulting from recording the valuation allowance on our deferred tax assets (“DTA”).
We define adjusted EBITDA as net (loss) income adjusted to reflect the addition or elimination of certain statement of operations items including, but not limited to: income tax (benefit) provision, interest (income) expense, net, depreciation and amortization expense, acquisition related expenses, stock-based compensation expense, impairment of intangible assets, and loss (gain) from disposal of property and equipment. We have presented Adjusted EBITDA because it is a key measure used by our management and board of directors to understand and evaluate our core operating performance and trends, generate future operating plans, and make strategic decisions regarding the allocation of capital. In particular, we believe that the exclusion of certain items in calculating Adjusted EBITDA can produce a useful measure for period-to-period comparisons of our business.
We define free cash flow as net cash provided by or used in operating activities less net cash used in the acquisition of property, plant and equipment activities and capitalized development costs for software for internal use. We believe free cash flow is a useful indicator of liquidity and provides information to management and investors about the amount of cash generated from our core operations that can be used for investing in our business. Free cash flow has certain limitations in that it does not represent the total increase or decrease in the cash balance for the period, it does not take into consideration investment in long-term securities, nor does it represent the residual cash flows available for discretionary expenditures. Therefore, it is important to evaluate free cash flow along with our consolidated statements of cash flows.
We believe that these Non-GAAP financial measures provide useful information about our operating results, enhance the overall understanding of past financial performance and future prospects and allow for greater transparency with respect to metrics used by our management in its financial and operational decision-making.
While a reconciliation of Non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis as a result of the uncertainty regarding, and the potential variability of, many of these costs and expenses that we may incur in the future, we have provided a reconciliation of Non-GAAP financial measures and other business metrics to the nearest comparable GAAP measures in the accompanying financial statement tables included in this press release.
We define an active CPaaS customer account at the end of any period as an individual account, as identified by a unique account identifier, for which we have recognized at least $100 of revenue in the last month of the period. We believe that the use of our platform by active CPaaS customer accounts at or above the $100 per month threshold is a stronger indicator of potential future engagement than trial usage of our platform at levels below $100 per month. A single organization may constitute multiple unique active CPaaS customer accounts if it has multiple unique account identifiers, each of which is treated as a separate active CPaaS customer account.
Our dollar-based net retention rate compares the CPaaS revenue from customers in a quarter to the same quarter in the prior year. To calculate the dollar-based net retention rate, we first identify the cohort of customers that generate CPaaS revenue and that were customers in the same quarter of the prior year. The dollar-based net retention rate is obtained by dividing the CPaaS revenue generated from that cohort in a quarter, by the CPaaS revenue generated from that same cohort in the corresponding quarter in the prior year. When we calculate dollar-based net retention rate for periods longer than one quarter, we use the average of the quarterly dollar-based net retention rates for the quarters in such period.
BANDWIDTH INC.
Condensed Consolidated Statements of Operations
(In thousands, except share and per share amounts)
(Unaudited)
| Three months ended September 30, | Nine months ended September 30, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2020 | 2021 | 2020 | 2021 | |||||
| Revenue | $ | 84,758 | $ | 130,638 | $ | 230,066 | $ | 364,775 |
| Cost of revenue | 45,527 | 72,395 | 123,895 | 199,782 | ||||
| Gross profit | 39,231 | 58,243 | 106,171 | 164,993 | ||||
| Operating expenses: | ||||||||
| Research and development | 10,232 | 13,359 | 29,316 | 39,509 | ||||
| Sales and marketing | 9,001 | 13,592 | 27,073 | 38,168 | ||||
| General and administrative | 18,134 | 30,354 | 51,070 | 85,481 | ||||
| Total operating expenses | 37,367 | 57,305 | 107,459 | 163,158 | ||||
| Operating income (loss) | 1,864 | 938 | (1,288) | 1,835 | ||||
| Other expense, net | (4,206) | (7,567) | (8,980) | (20,768) | ||||
| Loss before income taxes | (2,342) | (6,629) | (10,268) | (18,933) | ||||
| Income tax provision | (10) | (315) | (13,783) | (255) | ||||
| Net loss | $ | (2,352) | $ | (6,944) | $ | (24,051) | $ | (19,188) |
| Earnings per share: | ||||||||
| Net loss per share, basic and diluted | $ | (0.10) | $ | (0.28) | $ | (1.01) | $ | (0.77) |
| Weighted average number of common shares outstanding, basic and diluted | 24,175,762 | 25,114,762 | 23,905,322 | 25,075,941 |
The Company recognized total stock-based compensation expense as follows:
| Three months ended September 30, | Nine months ended September 30, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2020 | 2021 | 2020 | 2021 | |||||
| Cost of revenue | $ | 46 | $ | 52 | $ | 161 | $ | 190 |
| Research and development | 508 | 621 | 1,581 | 2,055 | ||||
| Sales and marketing | 369 | 519 | 1,140 | 1,591 | ||||
| General and administrative | 1,459 | 2,633 | 4,424 | 7,756 | ||||
| Total | $ | 2,382 | $ | 3,825 | $ | 7,306 | $ | 11,592 |
BANDWIDTH INC.
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
| As of December 31, | As of September 30, | |||
|---|---|---|---|---|
| 2020 | 2021 | |||
| Assets | ||||
| Current assets: | ||||
| Cash and cash equivalents | $ | 72,163 | $ | 321,819 |
| Restricted cash | 9,274 | 9,239 | ||
| Other investments | 40,000 | — | ||
| Accounts receivable, net of allowance for doubtful accounts | 55,243 | 75,161 | ||
| Deferred costs | 2,411 | 2,951 | ||
| Prepaid expenses and other current assets | 14,508 | 22,355 | ||
| Total current assets | 193,599 | 431,525 | ||
| Property and equipment, net | 51,645 | 68,267 | ||
| Operating right-of-use asset, net | 19,491 | 15,612 | ||
| Intangible assets, net | 248,055 | 220,566 | ||
| Deferred costs, non-current | 3,604 | 4,262 | ||
| Other long-term assets | 1,975 | 7,543 | ||
| Goodwill | 372,239 | 353,151 | ||
| Total assets | $ | 890,608 | $ | 1,100,926 |
| Liabilities and stockholders’ equity | ||||
| Current liabilities: | ||||
| Accounts payable | $ | 11,665 | $ | 15,688 |
| Accrued expenses and other current liabilities | 63,065 | 76,259 | ||
| Current portion of deferred revenue | 6,515 | 6,362 | ||
| Advanced billings | 5,429 | 4,797 | ||
| Operating lease liability, current | 5,515 | 6,015 | ||
| Total current liabilities | 92,189 | 109,121 | ||
| Other liabilities | 1,707 | 5,416 | ||
| Operating lease liability, net of current portion | 17,202 | 12,525 | ||
| Deferred revenue, net of current portion | 6,386 | 7,383 | ||
| Deferred tax liability | 61,005 | 57,997 | ||
| Convertible senior notes | 282,196 | 479,155 | ||
| Total liabilities | 460,685 | 671,597 | ||
| Stockholders’ equity: | ||||
| Class A and Class B common stock | 24 | 25 | ||
| Additional paid-in capital | 451,463 | 499,738 | ||
| Accumulated deficit | (49,505) | (68,693) | ||
| Accumulated other comprehensive income (loss) | 27,941 | (1,741) | ||
| Total stockholders’ equity | 429,923 | 429,329 | ||
| Total liabilities and stockholders’ equity | $ | 890,608 | $ | 1,100,926 |
BANDWIDTH INC.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
| Nine months ended September 30, | ||||
|---|---|---|---|---|
| 2020 | 2021 | |||
| Cash flows from operating activities | ||||
| Net loss | $ | (24,051) | $ | (19,188) |
| Adjustments to reconcile net loss to net cash provided by operating activities | ||||
| Depreciation and amortization | 9,927 | 27,478 | ||
| Right-of-use asset amortization | 3,522 | 4,251 | ||
| Amortization of debt discount and issuance costs | 10,916 | 19,475 | ||
| Stock-based compensation | 7,306 | 11,592 | ||
| Deferred taxes | 14,254 | 329 | ||
| Loss on disposal of property and equipment | 263 | 357 | ||
| Changes in operating assets and liabilities: | ||||
| Accounts receivable, net of allowances | (16,218) | (20,610) | ||
| Prepaid expenses and other assets | (2,224) | (4,173) | ||
| Accounts payable | 2,905 | 7,122 | ||
| Accrued expenses and other liabilities | 8,675 | 1,590 | ||
| Operating right-of-use liability | (3,944) | (4,535) | ||
| Net cash provided by operating activities | 11,331 | 23,688 | ||
| Cash flows from investing activities | ||||
| Purchase of property and equipment | (9,536) | (12,552) | ||
| Capitalized software development costs | (1,846) | (3,212) | ||
| Purchase of land | — | (30,017) | ||
| Proceeds from sale of land | — | 17,462 | ||
| Purchase of other investments | (230,780) | — | ||
| Proceeds from sales and maturities of other investments | — | 40,000 | ||
| Net cash (used in) provided by investing activities | (242,162) | 11,681 | ||
| Cash flows from financing activities | ||||
| Payments on finance leases | — | (161) | ||
| Proceeds from issuance of convertible senior notes | 400,000 | 250,000 | ||
| Purchase of capped call | (43,320) | (25,500) | ||
| Payment of debt issuance costs | (11,965) | (7,544) | ||
| Proceeds from exercises of stock options | 3,859 | 886 | ||
| Value of equity awards withheld for tax liabilities | (1,472) | (3,720) | ||
| Net cash provided by financing activities | 347,102 | 213,961 | ||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | 48 | 291 | ||
| Net increase in cash, cash equivalents, and restricted cash | 116,319 | 249,621 | ||
| Cash, cash equivalents, and restricted cash, beginning of period | 185,004 | 81,437 | ||
| Cash, cash equivalents, and restricted cash, end of period | $ | 301,323 | $ | 331,058 |
BANDWIDTH INC.
Reconciliation of Non-GAAP Financial Measures
(In thousands, except share and per share amounts)
(Unaudited)
Non-GAAP Gross Profit and Non-GAAP Gross Margin
Consolidated
| Three months ended September 30, | Nine months ended September 30, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2021 | 2020 | 2021 | |||||||||
| Consolidated Gross Profit | $ | 39,231 | $ | 58,243 | $ | 106,171 | $ | 164,993 | ||||
| Consolidated Gross Profit Margin % | 46 | % | 45 | % | 46 | % | 45 | % | ||||
| Depreciation | 2,284 | 2,976 | 6,958 | 8,947 | ||||||||
| Amortization of acquired intangible assets | — | 2,128 | — | 6,479 | ||||||||
| Stock-based compensation | 46 | 52 | 161 | 190 | ||||||||
| Non-GAAP Gross Profit | $ | 41,561 | $ | 63,399 | $ | 113,290 | $ | 180,609 | ||||
| Non-GAAP Gross Margin % | 49 | % | 49 | % | 49 | % | 50 | % |
By Segment
CPaaS
| Three months ended September 30, | Nine months ended September 30, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2021 | 2020 | 2021 | |||||||||
| CPaaS Gross Profit | $ | 34,416 | $ | 52,535 | $ | 91,492 | $ | 147,945 | ||||
| CPaaS Gross Profit Margin % | 47 | % | 49 | % | 46 | % | 47 | % | ||||
| Depreciation | 2,284 | 2,976 | 6,958 | 8,947 | ||||||||
| Amortization of acquired intangible assets | — | 2,128 | — | 6,479 | ||||||||
| Stock-based compensation | 46 | 52 | 161 | 190 | ||||||||
| Non-GAAP CPaaS Gross Profit | $ | 36,746 | $ | 57,691 | $ | 98,611 | $ | 163,561 | ||||
| Non-GAAP CPaaS Gross Margin % | 50 | % | 54 | % | 49 | % | 52 | % |
Other
There are no non-GAAP adjustments to gross profit for the Other segment.
BANDWIDTH INC.
Reconciliation of Non-GAAP Financial Measures
(In thousands, except share and per share amounts)
(Unaudited)
Non-GAAP Net Income
| Three months ended September 30, | Nine months ended September 30, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2020 | 2021 | 2020 | 2021 | |||||
| Net loss | $ | (2,352) | $ | (6,944) | $ | (24,051) | $ | (19,188) |
| Stock-based compensation | 2,382 | 3,825 | 7,306 | 11,592 | ||||
| Amortization of acquired intangibles | 130 | 4,764 | 390 | 14,495 | ||||
| Amortization of debt discount and issuance costs for convertible debt | 4,575 | 7,168 | 10,852 | 19,393 | ||||
| Acquisition-related expenses | 1,745 | — | 1,745 | — | ||||
| Loss on disposal of property and equipment | 3 | 21 | 263 | 357 | ||||
| Estimated tax effects of adjustments (1) | — | (2,348) | — | (3,502) | ||||
| Valuation allowance (2) | — | — | 14,173 | 215 | ||||
| Non-GAAP net income | $ | 6,483 | $ | 6,486 | $ | 10,678 | $ | 23,362 |
| Net loss per share, basic and diluted | $ | (0.10) | $ | (0.28) | $ | (1.01) | $ | (0.77) |
| Non-GAAP net income per Non-GAAP share | ||||||||
| Basic | $ | 0.27 | $ | 0.26 | $ | 0.45 | $ | 0.93 |
| Diluted | $ | 0.24 | $ | 0.25 | $ | 0.42 | $ | 0.87 |
| Non-GAAP weighted average number of shares outstanding | ||||||||
| Non-GAAP basic shares | 24,175,762 | 25,114,762 | 23,905,322 | 25,075,941 | ||||
| Convertible debt conversion | 1,692,546 | 929,971 | 708,073 | 1,316,199 | ||||
| Stock options issued and outstanding | 273,681 | 171,623 | 507,530 | 186,665 | ||||
| Nonvested RSUs outstanding | 367,790 | 159,888 | 333,329 | 214,562 | ||||
| Non-GAAP diluted shares | 26,509,779 | 26,376,244 | 25,454,254 | 26,793,367 |
________________________
(1) The Non-GAAP tax-effect adjustments are calculated based on statutory tax rates in the jurisdictions where the Company has tax filings. When the Company has a valuation allowance recorded and no tax benefits will be recognized, the rate in that jurisdiction is considered to be zero. The rate was 0.0% and 7.6% for the nine months ended September 30, 2020 and 2021, respectively.
(2) The Company recognized a tax expense of $0 and $14,173 to record a valuation allowance on U.S. deferred tax assets in the three and nine months ended September 30, 2020 and $0 and $215 in the three and nine months ended September 30, 2021, respectively.
BANDWIDTH INC.
Reconciliation of Non-GAAP Financial Measures
(In thousands, except share and per share amounts)
(Unaudited)
Adjusted EBITDA
| Three months ended September 30, | Nine months ended September 30, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2020 | 2021 | 2020 | 2021 | |||||
| Net loss | $ | (2,352) | $ | (6,944) | $ | (24,051) | $ | (19,188) |
| Income tax provision (1) | 10 | 315 | 13,783 | 255 | ||||
| Interest expense, net | 4,200 | 7,715 | 8,923 | 20,824 | ||||
| Depreciation | 3,157 | 4,469 | 9,537 | 12,983 | ||||
| Amortization | 130 | 4,764 | 390 | 14,495 | ||||
| Acquisition-related expenses | 1,745 | — | 1,745 | — | ||||
| Stock-based compensation | 2,382 | 3,825 | 7,306 | 11,592 | ||||
| Loss on disposal of property and equipment | 3 | 21 | 263 | 357 | ||||
| Adjusted EBITDA | $ | 9,275 | $ | 14,165 | $ | 17,896 | $ | 41,318 |
________________________
(1) Includes $0 and $14,173 of tax expense to record a valuation allowance on U.S. deferred tax assets for the three and nine months ended September 30, 2020, respectively, and $0 and $215 in the three and nine months ended September 30, 2021, respectively.
Free Cash Flow
| Three months ended September 30, | Nine months ended September 30, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2020 | 2021 | 2020 | 2021 | |||||
| Net cash provided by operating activities | $ | 11,647 | $ | 14,843 | $ | 11,331 | $ | 23,688 |
| Net cash used in investing in capital assets (1) (2) | (2,334) | (2,657) | (11,382) | (28,319) | ||||
| Free cash flow | $ | 9,313 | $ | 12,186 | $ | (51) | $ | (4,631) |
________________________
(1) Represents the acquisition cost of property, equipment and capitalized development costs for software for internal use.
(2) Includes the net cash used from the purchase of land of $(30,017) offset by the proceeds from sale of land of $17,462 from investing activities of the statement of cash flows for the nine months ended September 30, 2021.
11