Revenue Growth of 14% Year-Over-Year
Normalized Revenue Growth of 18% Year-Over-Year
GAAP EPS: $0.18; Non-GAAP EPS: $0.26
Raises 2017 Revenue Guidance to $226.8-$228.3 million
Raises 2017 GAAP EPS Guidance to $1.02-$1.06
Raises 2017 Non-GAAP EPS Guidance to $0.87-$0.91
REDWOOD CITY, Calif., – August 2, 2017 – Qualys Inc. (NASDAQ: QLYS), a pioneer and leading provider of cloud-based security and compliance solutions, today announced financial results for the second quarter ended June 30, 2017. For the quarter, the Company reported revenues of $55.3 million, net income under Generally Accepted Accounting Principles (“GAAP”) of $7.2 million, non-GAAP net income of $10.1 million, Adjusted EBITDA of $20.4 million, GAAP earnings per diluted share of $0.18 and non-GAAP earnings per diluted share of $0.26.
"We reported strong results across the board for our second quarter driven by continued customer adoption of the Qualys Cloud Platform and its integrated Cloud Apps, further underscoring our highly scalable architecture and business model and the unique advantages it brings to our customers," said Philippe Courtot, chairman and CEO of Qualys. "Our Cloud Platform and integrated Cloud Apps are clear differentiators in the market as we help customers worldwide streamline their security and compliance solutions, reduce their spend drastically and at the same time, allow them to build security into their digital transformation initiatives for global visibility and better business outcomes. In addition, we were delighted to announce on Tuesday the acquisition of Nevis Networks, a network analysis and mitigation security company, based in Pune, India.”
Revenues: Revenues for the second quarter of 2017 increased by 14% to $55.3 million compared to $48.5 million for the same quarter in 2016. Normalized for the impact of FX (foreign exchange) and the MSSP (Managed Security Service Provider) contract, revenues increased by 18% over the same quarter in 2016.
Gross Profit: GAAP gross profit for the second quarter of 2017 increased by 13% to $43.1 million compared to $38.2 million for the same quarter in 2016. GAAP gross margin percentage was 78% for the second quarter of 2017 compared to 79% for the same quarter in 2016. Non-GAAP gross profit for the second quarter of 2017 increased by 13% to $43.7 million compared to $38.6 million for the same quarter in 2016. Non-GAAP gross margin percentage was 79% for the second quarter of 2017 compared to 80% for the same quarter in 2016.
Operating Income: GAAP operating income for the second quarter of 2017 was $9.0 million compared to $5.7 million for the same quarter in 2016. Non-GAAP operating income for the second quarter of 2017 was $15.5 million compared to $11.8 million for the same quarter in 2016.
Net Income: GAAP net income for the second quarter of 2017 was $7.2 million, or $0.18 per diluted share, compared to $3.5 million, or $0.09 per diluted share, for the same quarter in 2016. Non-GAAP net income for the second quarter of 2017 was $10.1 million, or $0.26 per diluted share, compared to non-GAAP net income of $7.5 million, or $0.20 per diluted share, for the same quarter in 2016.
Adjusted EBITDA: Adjusted EBITDA (a non-GAAP financial measure) for the second quarter of 2017 increased by 30% to $20.4 million compared to $15.7 million for the same quarter in 2016. As a percentage of revenues, Adjusted EBITDA was 37% for the second quarter of 2017 compared to 32% for the same quarter in 2016.
At Black Hat Qualys:
At the Gartner Security & Risk Management Summit:
Third Quarter 2017 Guidance: Management expects revenues for the third quarter of 2017 to be in the range of $58.2 million to $58.9 million, representing 14% to 16% growth over the same quarter in 2016 or estimated 17% to 18% growth normalized for the impact of FX and the MSSP contract. GAAP net income per diluted share is expected to be in the range of $0.13 to $0.15, which assumes an effective income tax rate of 19%. Non-GAAP net income per diluted share is expected to be in the range of $0.21 to $0.23, which assumes an effective non-GAAP income tax rate of 36%. Third quarter 2017 EPS estimates are based on approximately 40.0 million weighted average diluted shares outstanding for the quarter.
Full Year 2017 Guidance: Management now expects revenues for the full year 2017 to be in the range of $226.8 million to $228.3 million, up from the previous guidance range of $225 million to $228 million. Expected growth over the full year 2016 is 15% or estimated 17% to 18% growth normalized for the impact of FX and the MSSP contract. GAAP net income per diluted share is now expected to be in the range of $1.02 to $1.06, up from the previous guidance range of $1.00 to $1.06. This assumes an effective income tax rate of (36%), up from the previous assumption of (55%). Non-GAAP net income per diluted share is now expected to be in the range of $0.87 to $0.91, up from the previous guidance range of $0.81 to $0.86. This assumes an effective non-GAAP income tax rate of 36%. Full year 2017 EPS estimates are now based on approximately 39.9 million weighted average diluted shares outstanding, up from the previous assumption of 39.6 million.
Qualys will host a conference call and live webcast to discuss its second quarter 2017 financial results at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time) on Wednesday, August 2, 2017. To access the conference call, dial (877) 881-2609 in the U.S. or +1 (970) 315-0463 for international participants with conference ID # 48213309. The live webcast of Qualys' earnings conference call, prepared remarks, and investor presentation can also be accessed at https://investor.qualys.com/events.cfm. A replay of the conference call will be available through the same webcast link following the end of the call.
Joo Mi Kim
Vice President, FP&A and Investor Relations
(650) 801-6100
ir@qualys.com
Qualys, Inc. (NASDAQ: QLYS) is a pioneer and leading provider of cloud-based security and compliance solutions with over 9,300 customers in more than 120 countries, including a majority of each of the Forbes Global 100 and Fortune 100. Qualys helps organizations streamline their security and compliance solutions and build security into digital transformation initiatives for greater agility, better business outcomes and substantial cost savings. The Qualys Cloud Platform and its integrated Apps deliver businesses critical security intelligence continuously, enabling them to automate the full spectrum of auditing, compliance and protection for IT systems and web applications across on-premises, endpoints and elastic clouds. Founded in 1999, Qualys has established strategic partnerships with leading managed service providers and consulting organizations including Accenture, BT, Cognizant Technology Solutions, Deutsche Telekom, Fujitsu, HCL Technologies, HP Enterprise, IBM, Infosys, NTT, Optiv, SecureWorks, Tata Communications, Verizon and Wipro. The company is also a founding member of the Cloud Security Alliance. For more information, please visit www.qualys.com.
Qualys and the Qualys logo are proprietary trademarks of Qualys, Inc. All other products or names may be trademarks of their respective companies.
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements generally relate to future events or our future financial or operating performance. Forward-looking statements in this press release include, but are not limited to, statements related to: the growth of our business, including adoption of our existing solutions and our new offerings to both existing and new customers; our expectations regarding the introduction of new solutions; the capabilities of our platform; the expansion of our partnerships and the related benefits of such partnerships; our strategy and our business model and our ability to execute such strategy; our guidance for revenues, GAAP EPS and non-GAAP EPS for the third quarter and full year 2017, and our expectations for the number of weighted average diluted shares outstanding and effective income tax rate for the third quarter and full year 2017. Our expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected. These risks include our ability to continue to develop platform capabilities and solutions; the ability of our platform and solutions to perform as intended; customer acceptance and purchase of our existing solutions and new solutions; real or perceived defects, errors or vulnerabilities in our products or services; our ability to retain existing customers and generate new customers; the budgeting cycles, seasonal buying patterns and length of our sales cycle; our ability to manage costs as we increase our customer base and the number of our platform solutions; the market for cloud solutions for IT security and compliance not increasing at the rate we expect; competition from other products and services; fluctuations in currency exchange rates, unexpected fluctuations in our effective tax rate on a GAAP and non-GAAP basis, our ability to effectively manage our rapid growth and our ability to anticipate future market needs and opportunities; any unanticipated accounting charges; and general market, political, economic and business conditions in the United States as well as globally. The forward-looking statements contained in this press release are also subject to other risks and uncertainties, including those more fully described in our filings with the Securities and Exchange Commission, including our Quarterly Report on Form 10-Q for the quarter ended March 31, 2017, filed with the Securities and Exchange Commission on May 5, 2017. The forward-looking statements in this press release are based on information available to Qualys as of the date hereof, and Qualys disclaims any obligation to update any forward-looking statements, except as required by law.
In addition to reporting financial results in accordance with generally accepted accounting principles, or GAAP, Qualys monitors operating measures of non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income, non-GAAP net income, and non-GAAP net income per diluted share. In computing these non-GAAP financial measures, Qualys excludes the effects of stock-based compensation expense and non-recurring expenses. Qualys also monitors Adjusted EBITDA (defined as earnings before interest, taxes, depreciation, amortization, stock-based compensation, other (income) expense, net and non-recurring expenses) and free cash flow (defined as cash provided by operating activities less purchases of property and equipment, and capitalized software development costs). Estimated impact of the MSSP contract signed in February 2016 refers to the difference between the estimated revenue recognized under the new terms in the MSSP contract and the estimated revenue that would have been recognized without the MSSP contract, assuming an appropriate renewal rate. The percentage impact is the net benefit, only in the contract year in which it occurred. Qualys believes that these non-GAAP operating metrics help illustrate underlying trends in its business that could otherwise be masked by the effect of the income or expenses, as well as the related tax effects, that are excluded in non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income, non-GAAP net income, non-GAAP net income per diluted share and Adjusted EBITDA.
Furthermore, Qualys uses these operating measures to establish budgets and operational goals for managing its business and evaluating its performance. Qualys monitors free cash flow as a liquidity measure to provide useful information to management and investors about the amount of cash generated by the Company that, after the acquisition of property and equipment and capitalized software development costs, can be used for strategic opportunities, including investing in its business, making strategic acquisitions and strengthening the balance sheet. Qualys also believes that non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non- GAAP operating income, non-GAAP net income, non-GAAP net income per diluted share, Adjusted EBITDA and free cash flow provide additional tools for investors to use in comparing its recurring core business operating results over multiple periods with other companies in its industry. Non-GAAP net income per diluted share for the three and six months ended June 30, 2016 excludes approximately $0.7 million of non-recurring expenses related to the remittance of payroll taxes from year 2013 through May 2016. During this same period, the Company has not excluded amounts related to other non-recurring items from non-GAAP net income per diluted share because the Company has considered such amounts to be immaterial in any given quarter during such period.
We have not reconciled non-GAAP net income per diluted share guidance to GAAP net income per diluted share because we do not provide guidance on the various reconciling cash and non-cash items between GAAP net income and non-GAAP net income (i.e., stock-based compensation and non-recurring expenses). The actual dollar amount of reconciling items in the third quarter and full year 2017 is likely to have a significant impact on the Company’s GAAP net income per diluted share in the third quarter and full year 2017, respectively. Accordingly, a reconciliation of the non-GAAP net income per diluted share guidance to the corresponding non-GAAP net income per diluted share is not available without unreasonable effort.
In order to provide a more complete picture of recurring core operating business results, the Company’s non-GAAP net income and non-GAAP net income per diluted share include tax adjustments required to achieve the effective tax rate on a non-GAAP basis, which could differ from the GAAP effective tax rate. The Company believes its estimated non-GAAP effective tax rate of 36% in 2017 is a reasonable estimate under its global operating structure. The Company intends to re-evaluate the non-GAAP effective tax rate on an annual basis. However, it may adjust this rate during the year to take into account events or trends that it believes materially impact the estimated annual rate. The non-GAAP effective tax rate could be subject to change for a number of reasons, including but not limited to, significant changes resulting from tax legislation, material changes in geographic mix of revenues and expenses and other significant events.
The presentation of this non-GAAP financial information is not intended to be considered in isolation or as a substitute for results prepared in accordance with GAAP. A reconciliation of the non-GAAP financial measures discussed in this press release to the most directly comparable GAAP financial measures is included with the financial statements contained in this press release. Management uses both GAAP and non-GAAP information in evaluating and operating its business internally and as such has determined that it is important to provide this information to investors.
Source: Qualys
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(in thousands, except per share data)
|
Three Months
Ended |
|
Six Months
Ended |
||||||||||||
|
June 30, |
|
June 30, |
||||||||||||
|
2017 |
|
2016 |
|
2017 |
|
2016 |
||||||||
Revenues |
$ |
55,302 |
|
|
$ |
48,466 |
|
|
$ |
108,423 |
|
|
$ |
94,714 |
|
Cost of revenues (1) |
12,153 |
|
|
10,260 |
|
|
24,447 |
|
|
19,811 |
|
||||
Gross profit |
43,149 |
|
|
38,206 |
|
|
83,976 |
|
|
74,903 |
|
||||
Operating
expenses: |
|
|
|
|
|
|
|
||||||||
Research and
development (1) |
10,525 |
|
|
9,488 |
|
|
20,348 |
|
|
17,597 |
|
||||
Sales and marketing
(1) |
15,383 |
|
|
14,728 |
|
|
31,397 |
|
|
28,895 |
|
||||
General and administrative
(1) |
8,232 |
|
|
8,278 |
|
|
15,566 |
|
|
15,102 |
|
||||
Total operating
expenses |
34,140 |
|
|
32,494 |
|
|
67,311 |
|
|
61,594 |
|
||||
Income from
operations |
9,009 |
|
|
5,712 |
|
|
16,665 |
|
|
13,309 |
|
||||
Other income
(expense), net: |
|
|
|
|
|
|
|
||||||||
Interest
expense |
(1 |
) |
|
(1 |
) |
|
(3 |
) |
|
(14 |
) |
||||
Interest income |
541 |
|
|
290 |
|
|
1,022 |
|
|
540 |
|
||||
Other expense,
net |
(180 |
) |
|
(249 |
) |
|
(206 |
) |
|
(318 |
) |
||||
Total other
income (expense), net |
360 |
|
|
40 |
|
|
813 |
|
|
208 |
|
||||
Income before
income taxes |
9,369 |
|
|
5,752 |
|
|
17,478 |
|
|
13,517 |
|
||||
(Benefit from)
provision for income taxes |
2,167 |
|
|
2,214 |
|
|
(11,654 |
) |
|
5,196 |
|
||||
Net income |
$ |
7,202 |
|
|
$ |
3,538 |
|
|
$ |
29,132 |
|
|
$ |
8,321 |
|
Net income per
share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.19 |
|
|
$ |
0.10 |
|
|
$ |
0.79 |
|
|
$ |
0.24 |
|
Diluted |
$ |
0.18 |
|
|
$ |
0.09 |
|
|
$ |
0.74 |
|
|
$ |
0.22 |
|
Weighted
average shares used in computing net income per share: |
|
|
|
|
|
|
|
||||||||
Basic |
37,277 |
|
|
35,120 |
|
|
36,887 |
|
|
34,869 |
|
||||
Diluted |
39,535 |
|
|
38,143 |
|
|
39,207 |
|
|
37,988 |
|
||||
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
(1) Includes stock-based
compensation as follows: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Cost of
revenues |
$ |
536 |
|
|
$ |
423 |
|
|
$ |
1,037 |
|
|
$ |
802 |
|
Research and
development |
1,505 |
|
|
1,493 |
|
|
2,726 |
|
|
2,788 |
|
||||
Sales and marketing |
1,129 |
|
|
1,389 |
|
|
2,213 |
|
|
2,638 |
|
||||
General and
administrative |
3,277 |
|
|
2,017 |
|
|
4,803 |
|
|
3,791 |
|
||||
Total stock-based compensation |
$ |
6,447 |
|
|
$ |
5,322 |
|
|
$ |
10,779 |
|
|
$ |
10,019 |
|
CONDENSED
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
(in thousands)
|
Three Months
Ended |
|
Six Months
Ended |
||||||||||||
|
June 30, |
|
June 30, |
||||||||||||
|
2017 |
|
2016 |
|
2017 |
|
2016 |
||||||||
Net income |
$ |
7,202 |
|
|
$ |
3,538 |
|
|
$ |
29,132 |
|
|
$ |
8,321 |
|
Available-for-sale
investments: |
|
|
|
|
|
|
|
||||||||
Change in net
unrealized gain (loss) on investments, net of tax |
(29 |
) |
|
80 |
|
|
(80 |
) |
|
273 |
|
||||
Less:
reclassification adjustment for net realized gain (loss) included in net income, net of tax |
20 |
|
|
2 |
|
|
2 |
|
|
50 |
|
||||
Net change |
(9 |
) |
|
82 |
|
|
(78 |
) |
|
323 |
|
||||
Other
comprehensive income (loss), net |
(9 |
) |
|
82 |
|
|
(78 |
) |
|
323 |
|
||||
Comprehensive income |
$ |
7,193 |
|
|
$ |
3,620 |
|
|
$ |
29,054 |
|
|
$ |
8,644 |
|
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in thousands)
|
June 30, |
|
December 31, |
||||
|
2017 |
|
2016 |
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash
equivalents |
$ |
130,572 |
|
|
$ |
86,737 |
|
Short-term
investments |
148,290 |
|
|
157,119 |
|
||
Accounts
receivable, net |
46,359 |
|
|
47,024 |
|
||
Prepaid
expenses and other current assets |
19,055 |
|
|
9,808 |
|
||
Total current
assets |
344,276 |
|
|
300,688 |
|
||
Long-term
investments |
45,003 |
|
|
45,725 |
|
||
Property and
equipment, net |
42,768 |
|
|
39,401 |
|
||
Deferred tax
assets, net |
35,622 |
|
|
16,590 |
|
||
Intangible
assets, net |
801 |
|
|
987 |
|
||
Goodwill |
317 |
|
|
317 |
|
||
Restricted cash |
1,200 |
|
|
1,200 |
|
||
Other
noncurrent assets |
1,959 |
|
|
2,096 |
|
||
Total assets |
$ |
471,946 |
|
|
$ |
407,004 |
|
Liabilities and Stockholders’ Equity |
|
|
|
||||
Current
liabilities: |
|
|
|
||||
Accounts
payable |
$ |
1,924 |
|
|
$ |
2,051 |
|
Accrued
liabilities |
13,836 |
|
|
13,317 |
|
||
Deferred
revenues, current |
124,738 |
|
|
114,964 |
|
||
Total current
liabilities |
140,498 |
|
|
130,332 |
|
||
Deferred
revenues, noncurrent |
16,701 |
|
|
15,528 |
|
||
Other
noncurrent liabilities |
8,685 |
|
|
2,731 |
|
||
Total
liabilities |
165,884 |
|
|
148,591 |
|
||
Stockholders’
equity: |
|
|
|
||||
Common stock |
38 |
|
|
36 |
|
||
Additional
paid-in capital |
277,020 |
|
|
266,794 |
|
||
Accumulated
other comprehensive loss |
(235 |
) |
|
(156 |
) |
||
Retained
earnings (accumulated deficit) |
29,239 |
|
|
(8,261 |
) |
||
Total
stockholders’ equity |
306,062 |
|
|
258,413 |
|
||
Total liabilities and
stockholders’ equity |
$ |
471,946 |
|
|
$ |
407,004 |
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(in thousands)
|
Six Months
Ended June 30, |
||||||
|
2017 |
|
2016 |
||||
Cash flows from operating
activities: |
|
|
|
||||
Net income |
$ |
29,132 |
|
|
$ |
8,321 |
|
Adjustments to reconcile
net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and
amortization expense |
9,783 |
|
|
7,828 |
|
||
Bad debt expense |
296 |
|
|
106 |
|
||
Loss on disposal of
property and equipment |
2 |
|
|
39 |
|
||
Stock-based compensation |
10,779 |
|
|
10,019 |
|
||
Amortization of premiums
and accretion of discounts on investments |
850 |
|
|
390 |
|
||
Excess tax benefits from
stock-based compensation |
— |
|
|
(3,713 |
) |
||
Deferred income taxes |
(20,897 |
) |
|
(85 |
) |
||
Excess tax benefits
included in deferred tax assets |
8,368 |
|
|
— |
|
||
Changes in operating assets
and liabilities: |
|
|
|
||||
Accounts receivable |
369 |
|
|
1,833 |
|
||
Prepaid expenses and other
assets |
(1,067 |
) |
|
(83 |
) |
||
Accounts payable |
(206 |
) |
|
(2 |
) |
||
Accrued liabilities |
109 |
|
|
4,886 |
|
||
Deferred revenues |
10,947 |
|
|
4,237 |
|
||
Other noncurrent
liabilities |
477 |
|
|
685 |
|
||
Net cash provided by
operating activities |
48,942 |
|
|
34,461 |
|
||
Cash flows from investing
activities: |
|
|
|
||||
Purchases of investments |
(102,665 |
) |
|
(87,364 |
) |
||
Sales and maturities of
investments |
111,288 |
|
|
75,156 |
|
||
Purchases of property and
equipment |
(13,179 |
) |
|
(8,966 |
) |
||
Net cash used in investing
activities |
(4,556 |
) |
|
(21,174 |
) |
||
Cash flows from financing
activities: |
|
|
|
||||
Proceeds from exercise of
stock options |
14,603 |
|
|
9,496 |
|
||
Excess tax
benefits from stock-based compensation |
— |
|
|
3,713 |
|
||
Payments for taxes related
to employee net share settlement of equity awards |
(15,154 |
) |
|
— |
|
||
Net cash (used
in) provided by financing activities |
(551 |
) |
|
13,209 |
|
||
Net increase in
cash and cash equivalents |
43,835 |
|
|
26,496 |
|
||
Cash and cash equivalents
at beginning of period |
86,737 |
|
|
91,698 |
|
||
Cash and cash equivalents at end
of period |
$ |
130,572 |
|
|
$ |
118,194 |
|
RECONCILIATION
OF NON-GAAP DISCLOSURES
EBITDA AND
ADJUSTED EBITDA
(Unaudited)
(in thousands)
|
Three Months
Ended |
|
Six Months
Ended |
||||||||||||
|
June 30, |
|
June 30, |
||||||||||||
|
2017 |
|
2016 |
|
2017 |
|
2016 |
||||||||
Net income |
$ |
7,202 |
|
|
$ |
3,538 |
|
|
$ |
29,132 |
|
|
$ |
8,321 |
|
Depreciation
and amortization of property and equipment |
4,854 |
|
|
3,885 |
|
|
9,564 |
|
|
7,609 |
|
||||
Amortization of
intangible assets |
109 |
|
|
109 |
|
|
219 |
|
|
219 |
|
||||
Interest
expense |
1 |
|
|
1 |
|
|
3 |
|
|
14 |
|
||||
(Benefit from)
Provision for income taxes |
2,167 |
|
|
2,214 |
|
|
(11,654 |
) |
|
5,196 |
|
||||
EBITDA |
14,333 |
|
|
9,747 |
|
|
27,264 |
|
|
21,359 |
|
||||
Stock-based
compensation |
6,447 |
|
|
5,322 |
|
|
10,779 |
|
|
10,019 |
|
||||
Other (income)
expense, net |
(361 |
) |
|
(41 |
) |
|
(816 |
) |
|
(222 |
) |
||||
One-time tax
related expense |
— |
|
|
716 |
|
|
— |
|
|
716 |
|
||||
Adjusted EBITDA |
$ |
20,419 |
|
|
$ |
15,744 |
|
|
$ |
37,227 |
|
|
$ |
31,872 |
|
RECONCILIATION
OF NON-GAAP DISCLOSURES
(Unaudited)
(in thousands,
except per share data)
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
June 30, |
|
June 30, |
||||||||||||
|
2017 |
|
2016 |
|
2017 |
|
2016 |
||||||||
GAAP Cost of
revenues |
$ |
12,153 |
|
|
$ |
10,260 |
|
|
$ |
24,447 |
|
|
$ |
19,811 |
|
Less:
Stock-based compensation |
(536 |
) |
|
(423 |
) |
|
(1,037 |
) |
|
(802 |
) |
||||
Non-GAAP Cost
of revenues |
$ |
11,617 |
|
|
$ |
9,837 |
|
|
$ |
23,410 |
|
|
$ |
19,009 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP Gross
profit |
$ |
43,149 |
|
|
$ |
38,206 |
|
|
$ |
83,976 |
|
|
$ |
74,903 |
|
Plus:
Stock-based compensation |
536 |
|
|
423 |
|
|
1,037 |
|
|
802 |
|
||||
Non-GAAP Gross
profit |
$ |
43,685 |
|
|
$ |
38,629 |
|
|
$ |
85,013 |
|
|
$ |
75,705 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP Research
and development |
$ |
10,525 |
|
|
$ |
9,488 |
|
|
$ |
20,348 |
|
|
$ |
17,597 |
|
Less:
Stock-based compensation |
(1,505 |
) |
|
(1,493 |
) |
|
(2,726 |
) |
|
(2,788 |
) |
||||
Non-GAAP
Research and development |
$ |
9,020 |
|
|
$ |
7,995 |
|
|
$ |
17,622 |
|
|
$ |
14,809 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP Sales and
marketing |
$ |
15,383 |
|
|
$ |
14,728 |
|
|
$ |
31,397 |
|
|
$ |
28,895 |
|
Less:
Stock-based compensation |
(1,129 |
) |
|
(1,389 |
) |
|
(2,213 |
) |
|
(2,638 |
) |
||||
Non-GAAP Sales
and marketing |
$ |
14,254 |
|
|
$ |
13,339 |
|
|
$ |
29,184 |
|
|
$ |
26,257 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP General
and administrative |
$ |
8,232 |
|
|
$ |
8,278 |
|
|
$ |
15,566 |
|
|
$ |
15,102 |
|
Less:
Stock-based compensation |
(3,277 |
) |
|
(2,017 |
) |
|
(4,803 |
) |
|
(3,791 |
) |
||||
Less: One-time
tax related expense |
— |
|
|
(716 |
) |
|
— |
|
|
(716 |
) |
||||
Non-GAAP
General and administrative |
$ |
4,955 |
|
|
$ |
5,545 |
|
|
$ |
10,763 |
|
|
$ |
10,595 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP Operating
expenses |
$ |
34,140 |
|
|
$ |
32,494 |
|
|
$ |
67,311 |
|
|
$ |
61,594 |
|
Less:
Stock-based compensation |
$ |
(5,911 |
) |
|
$ |
(4,899 |
) |
|
$ |
(9,742 |
) |
|
$ |
(9,217 |
) |
Less: One-time
tax related expense |
— |
|
|
(716 |
) |
|
— |
|
|
(716 |
) |
||||
Non-GAAP
Operating expenses |
$ |
28,229 |
|
|
$ |
26,879 |
|
|
$ |
57,569 |
|
|
$ |
51,661 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP Income
from operations |
$ |
9,009 |
|
|
$ |
5,712 |
|
|
$ |
16,665 |
|
|
$ |
13,309 |
|
Plus:
Stock-based compensation |
6,447 |
|
|
5,322 |
|
|
10,779 |
|
|
10,019 |
|
||||
Plus: One-time
tax related expense |
— |
|
|
716 |
|
|
— |
|
|
716 |
|
||||
Non-GAAP Income
from operations |
$ |
15,456 |
|
|
$ |
11,750 |
|
|
$ |
27,444 |
|
|
$ |
24,044 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP Net income |
$ |
7,202 |
|
|
$ |
3,538 |
|
|
$ |
29,132 |
|
|
$ |
8,321 |
|
Plus:
Stock-based compensation |
6,447 |
|
|
5,322 |
|
|
10,779 |
|
|
10,019 |
|
||||
Plus: One-time
tax related expense |
— |
|
|
716 |
|
|
— |
|
|
716 |
|
||||
Less: Tax
adjustment |
(3,527 |
) |
|
(2,030 |
) |
|
(21,827 |
) |
|
(3,535 |
) |
||||
Non-GAAP Net
income |
$ |
10,122 |
|
|
$ |
7,546 |
|
|
$ |
18,084 |
|
|
$ |
15,521 |
|
|
|
|
|
|
|
|
|
||||||||
Non-GAAP Net
income per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.27 |
|
|
$ |
0.21 |
|
|
$ |
0.49 |
|
|
$ |
0.45 |
|
Diluted |
$ |
0.26 |
|
|
$ |
0.20 |
|
|
$ |
0.46 |
|
|
$ |
0.41 |
|
Weighted
average shares used in computing non-GAAP net income per share: |
|
|
|
|
|
|
|
||||||||
Basic |
37,277 |
|
|
35,120 |
|
|
36,887 |
|
|
34,869 |
|
||||
Diluted |
39,535 |
|
|
38,143 |
|
|
39,207 |
|
|
37,988 |
|
RECONCILIATION
OF NON-GAAP DISCLOSURES
FREE CASH FLOWS
(Unaudited)
(in thousands)
|
Six Months
Ended June 30, |
||||||
|
2017 |
|
2016 |
||||
GAAP Cash flows
provided by operating activities |
$ |
48,942 |
|
|
$ |
34,461 |
|
Less: |
|
|
|
||||
Purchases of
property and equipment |
(13,179 |
) |
|
(8,966 |
) |
||
Non-GAAP Free cash flows |
$ |
35,763 |
|
|
$ |
25,495 |
|
RECONCILIATION
OF U.S. GAAP REVENUE GROWTH AND CURRENT DEFERRED REVENUE GROWTH TO NORMALIZED
GROWTH
(Unaudited)
(in thousands)
Reconciliation of U.S. GAAP
Revenue Growth to Normalized Growth
|
Three Months
Ended June 30, |
||||||
|
2017 |
|
2016 |
||||
Revenues |
$ |
55,302 |
|
|
$ |
48,466 |
|
Y/Y Revenue Change as
Reported Under U.S. GAAP |
14.1 |
% |
|
21.5 |
% |
||
Plus: Impact of MSSP Contract Signed in Feb
2016 |
2.1 |
% |
|
(2.8 |
)% |
||
Plus: Foreign Exchange Impact |
1.4 |
% |
|
1.6 |
% |
||
Normalized Revenue Growth |
17.6 |
% |
|
20.4 |
% |
|
Three Months
Ended |
|
Year Ended |
||||||||||||
|
September 30,
2017 |
|
December 31,
2017 |
||||||||||||
Revenue
Guidance Range |
$ |
58,200 |
|
|
$ |
58,900 |
|
|
$ |
226,800 |
|
|
$ |
228,300 |
|
Y/Y Revenue
Change as Reported Under U.S. GAAP |
14.1 |
% |
|
15.5 |
% |
|
14.6 |
% |
|
15.3 |
% |
||||
Plus: Estimated Impact of MSSP Contract
Signed in Feb 2016 |
1.5 |
% |
|
1.5 |
% |
|
1.6 |
% |
|
1.6 |
% |
||||
Plus: Estimated Foreign Exchange Impact |
1.1 |
% |
|
1.1 |
% |
|
1.1 |
% |
|
1.1 |
% |
||||
Estimated Normalized Revenue
Growth |
16.8 |
% |
|
18.2 |
% |
|
17.3 |
% |
|
18.1 |
% |
Reconciliation of U.S. GAAP Current Deferred Revenue
Growth to Normalized Growth
|
As of June 30, 2017 |
||
Current Deferred Revenue |
$ |
124,738 |
|
Y/Y Current Deferred
Revenue Change as Reported Under U.S. GAAP |
20.2 |
% |
|
Plus: Foreign Exchange Impact |
1.3 |
% |
|
Normalized Current Deferred Revenue Growth |
21.6 |
% |
Media Contact:
Tami Casey
Qualys
media@qualys.com