S1 Corporation Reports Third Quarter 2010 Financial Results


Sales Bookings in Payments and Banking: Large FI Segments Increased to $58.0 Million in Six Months Ended September 30, 2010, a 23% Increase Compared to Six Months Ended March 31, 2010

Revenue Backlog in Payments and Banking: Large FI Segments Increased to $56.7 Million, a 45% Increase Compared to December 31, 2009

Generated $26.1 Million in Net Cash From Operations in the First Nine Months of 2010, a 36% Increase Compared to the First Nine Months of 2009

NORCROSS, Ga., Nov. 4, 2010 (GLOBE NEWSWIRE) -- S1 Corporation (Nasdaq:SONE), a leading global provider of payments and financial services software solutions, today announced financial results for the third quarter ended September 30, 2010.

Financial Results and Operating Highlights

  • Total revenue decreased 11% to $53.7 million in the third quarter of 2010 compared with $60.3 million in the third quarter of 2009. Total revenue for the nine months ended September 30, 2010 decreased 13% to $156.6 million from $179.5 million in the nine months ended September 30, 2009. The decrease in revenue was primarily attributed to a reduction in revenue from State Farm and the custom development for an international branch customer ("Custom Projects"), lower professional services revenue, and the impact of recognizing a lower amount of software licenses upon delivery.
  • U.S. GAAP net income was $0.9 million, or $0.02 per share (diluted), in the third quarter of 2010 compared with U.S. GAAP net income of $6.9 million, or $0.12 per share (diluted), in the third quarter of 2009. U.S. GAAP net loss was $1.9 million, or $0.04 per share, in the nine months ended September 30, 2010 compared with U.S. GAAP net income of $20.5 million, or $0.37 per share (diluted), in the nine months ended September 30, 2009. These figures include stock-based compensation expense of $0.2 million and a benefit of $0.1 million in the third quarter of 2010 and 2009, respectively, and stock-based compensation expense of $1.4 million and $0.4 million in the nine months ended September 30, 2010 and 2009, respectively. 
  • Adjusted EBITDA was $3.6 million in the third quarter of 2010 compared with $11.7 million in the third quarter of 2009. Adjusted EBITDA in the nine months ended September 30, 2010 was $9.6 million compared with $33.9 million in the nine months ended September 30, 2009. Adjusted EBITDA does not include stock-based compensation expense and is described below and reconciled to the most directly comparable financial measure calculated and presented in accordance with U.S. GAAP in Tables 4, 5, 6 and 7, provided below.
  • Net cash provided by operating activities increased 36% to $26.1 million in the nine months ended September 30, 2010 compared with $19.2 million in the nine months ended September 30, 2009. The Company had cash and cash equivalents of $52.1 million as of September 30, 2010.
  • Revenue backlog, which is discussed in further detail below, in the Company's Payments and Banking: Large FI segments increased to $56.7 million as of September 30, 2010, an 18% increase compared with $48.2 million as of June 30, 2010 and a 45% increase compared with $39.2 million as of December 31, 2009.
  • In connection with opening an office in Latin America, in August 2010 the Company purchased certain assets of, and hired certain employees from, a company that resold S1's products in Latin America for $1.9 million, net of cash acquired.
  • Notable third quarter 2010 contract signings include:
  • A merchant acquirer in the U.S. for S1's payments solution;
  • A top 20 retailer in the UK for S1's payments solution;
  • One of the 15 largest commercial banks in the U.S. for S1's corporate online banking solution; and
  • A top 20 credit union in the U.S. for S1's consumer and business online banking and mobile banking solutions.

"I am very pleased with the progress we made in the third quarter, as we closed a significant amount of business and continued to increase our revenue backlog," said Johann Dreyer, Chief Executive Officer.  "We believe the shift in our business model is progressing well and, with a forty-five percent increase in revenue backlog since the end of 2009, we expect to enter 2011 with greater levels of visibility and predictability.  We also continue to expect some normalization in our Adjusted EBITDA by the end of the fourth quarter as we previously communicated."

Conference Call, Webcast and Slide Information

Management will host a conference call to discuss its third quarter 2010 results on Thursday, November 4, 2010, at 5:00 p.m. ET. Participants may access the call by dialling (877) 899-9075 (United States) or (706) 758-0819 (international) and entering passcode 18610752. Investors also may access a slide presentation and live audio webcast of this conference call by visiting www.s1.com and entering the Investor Relations section under "About S1."

A replay of the webcast will be available approximately two hours after the conclusion of the call. A telephone replay also will be available approximately two hours after the conclusion of the call through November 18, 2010. To access the replay, please dial (800) 642-1687 or (706) 645-9291 and enter passcode 18610752.

Non-GAAP Measures and Reconciliation to U.S. GAAP

Our results of operations are based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). In addition to U.S. GAAP financial measures, we use non-GAAP measures to evaluate our financial performance, assist management decisions, and in communications with our Board of Directors, stockholders, analysts and investors concerning our financial performance. Although we believe that our presentation of non-GAAP financial measures provide useful supplemental information to investors regarding our results of operations, our non-GAAP financial measures should only be considered in addition to, and not as a substitute for or superior to, our financial measures prepared in accordance with U.S. GAAP. The use of non-GAAP financial measures is subject to inherent limitations because they do not include all the expenses that must be included under U.S. GAAP and because they involve the exercise of management's judgment of which charges should properly be excluded from the non-GAAP financial measure. Management accounts for these limitations by not relying exclusively on non-GAAP financial measures, but only using such information to supplement U.S. GAAP financial results. Our non-GAAP financial measures may be different from such measures used by other companies.

We are presenting Adjusted EBITDA, a non-GAAP financial measure, below and reconciling to the most directly comparable U.S. GAAP equivalent of which is Net income for our consolidated results and Operating income for our segment results. We define Adjusted EBITDA as, in the case of our consolidated results, Net income plus interest and other expense (income), plus income taxes or, in the case of our segment results, Operating income, in each case adjusted for depreciation, amortization of intangibles, and stock-based compensation expense. We believe that excluding depreciation, amortization, stock-based compensation expense, interest and other expense (income) and income taxes provides supplemental information and an alternative presentation useful to investors understanding our core operating results and trends. Not only are depreciation and amortization expenses based on historical costs of assets that may have little bearing on present or future replacement costs, but they are also based on management's estimates of remaining useful lives. Additionally, while stock-based compensation is an important part of overall compensation expense, a portion of our stock-based compensation expense is the result of cash-settled stock appreciation rights that are revalued each quarter for U.S. GAAP earnings based in part on the closing price of our stock on the last day of the quarter. Consequently, fluctuations in our stock price can have a significant impact on our reported U.S. GAAP earnings. See Tables 4, 5, 6 and 7 for reconciliations of non-GAAP Adjusted EBITDA.

We are presenting Cash earnings per share, a non-GAAP financial measure, below and reconciling to the most directly comparable U.S. GAAP equivalent of which is Net income and earnings per share. We define Cash earnings as Net income plus amortization of intangibles, stock-based compensation and deferred income taxes. We calculate Cash earnings per share by adding back the per share impact of adjustments from diluted earnings per share. We believe Cash earnings per share is a useful financial measure which provides supplemental information and an alternative presentation useful to investors understanding trends of our income. Amortization of intangibles is generally expensed over several periods and may not be indicative of current cash expenditures. We believe the exclusion of stock-based compensation provides useful supplemental information to help understand the changes in our earnings per share due to the fluctuations of our cash-settled stock appreciation rights included in stock compensation. We exclude the impact of deferred income taxes on earnings as the temporary differences and the changes in valuation allowances may be misleading for trend analysis. See Table 1 for reconciliation of non-GAAP Cash earnings per share to U.S. GAAP Diluted earnings per share.

We are presenting an estimate of revenue backlog for our Payments and Banking: Large Financial Institution segments which is defined as an estimate of revenue for software licenses, including term licenses, professional services, and hosting services, in each case as specified in executed contracts that we believe will be recognized in revenue over the next 12 months. The portion of the estimate from our Banking: Large Financial Institution segment does not include revenue associated with the Company's Custom Projects. We believe that presenting this estimate provides supplemental information and an alternative presentation useful to investors understanding trends in our business including the shift we are experiencing toward recognizing more software license revenue using the percentage of completion method.

Our estimate of revenue backlog requires substantial judgment of our management, is based on a number of assumptions, which may turn out to be inaccurate or wrong, and is subject to a number of factors and uncertainties, many of which are outside of our control. Such assumptions, factors and uncertainties include, but are not limited to, the following:

  • Revenue for term licenses and hosting services are the annualized amount expected over the next 12 months as of the date presented;
  • Foreign currency exchange rates are assumed to remain constant over the 12 month period for contracts stated in currencies other than the U.S. Dollar;
  • Perpetual licenses and professional services are based on current estimates of project completion over the next 12 months;
  • Our customers may attempt to renegotiate or terminate their contracts for a number of reasons, including mergers, changes in their financial condition or general changes in economic conditions within their industries or geographic locations;
  • We may experience delays in the development or delivery of products or services specified in customer contracts; and
  • Our estimate is based on constant hosting transaction volumes, and changes in hosting transaction volumes may impact the amount of revenue actually recognized in future periods.

Estimates of future financial results are inherently unreliable. Accordingly, there can be no assurance that the amounts included in our estimate of revenue backlog will be recognized over the next 12 months, or at all. Additionally, because our estimate of revenue backlog is an operating metric, it is not subject to the same level of internal review or control as a U.S. GAAP financial measure.

About S1 Corporation

Leading banks, credit unions, retailers, and processors need technology that adapts to the complex and challenging needs of their businesses. These organizations want solutions that can respond quickly to changes in the marketplace and help grow their businesses.  For more than 20 years, S1 Corporation (Nasdaq:SONE) has been a leader in developing software products that offer flexibility and reliability. Over 3,000 organizations worldwide depend on S1 for payments, online banking, mobile banking, voice banking, branch banking and lending solutions that deliver a competitive advantage. More information is available at www.s1.com.

Forward Looking Statements

This press release contains forward-looking statements within the safe harbor provisions of the Private Securities Litigation Reform Act. These statements include statements with respect to our financial condition, results of operations and business. The words "believes," "expects," "may," "will," "should," "projects," "contemplates," "anticipates," "forecasts," "intends" or similar terminology identify forward-looking statements. Forward-looking statements may include projections of our revenue, expenses, Adjusted EBITDA, revenue backlog, capital expenditures, earnings per share, product development projects, future economic performance or management objectives. These statements are based on our beliefs as well as assumptions made using information currently available to us. Because these statements reflect our current views concerning future events, they involve risks, uncertainties and assumptions. Therefore, actual results may differ significantly from the results discussed in the forward-looking statements. The risk factors included in our reports filed with the Securities and Exchange Commission (and available on our web site at www.s1.com  or the SEC's web site at www.sec.gov) provide examples of risks, uncertainties and events that may cause our actual results to differ materially from the expectations we describe in our forward-looking statements. Except as provided by law, we undertake no obligation to update any forward-looking statement for any reason, even if new information becomes available.

 S1 Corporation 
 Consolidated Statements of Operations 
 (In thousands, except share and per share data) 
 (Unaudited) 
TABLE 1
     
   Three Months Ended   Nine Months Ended 
  9/30/2010 9/30/2009 9/30/2010 9/30/2009
         
Revenue:        
 Software licenses  $ 6,764  $ 7,444  $ 17,335  $ 26,218
 Support and maintenance  15,648  14,919  46,436  43,697
 Professional services  17,382  25,787  52,682  72,952
 Hosting  13,886  12,187  40,160  36,600
 Total revenue  53,680  60,337  156,613  179,467
         
Operating expenses:        
Cost of software licenses (1)  803  623  1,754  2,735
Cost of professional services, support and maintenance (1)  21,311  19,200  61,386  55,997
Cost of hosting (1)  7,181  7,079  20,742  21,169
Selling and marketing   6,452  7,214  20,007  23,143
Product development   9,099  8,996  26,572  26,141
General and administrative   5,746  5,864  18,721  18,189
Depreciation and amortization   2,589  2,298  7,610  7,298
 Total operating expenses   53,181  51,274  156,792  154,672
         
Operating income (loss)  499  9,063  (179)  24,795
         
 Interest income   53  101  164  335
 Interest expense   (112)  (161)  (350)  (521)
 Other non-operating expense   (395)  (456)  (867)  (848)
Interest and other expense, net  (454)  (516)  (1,053)  (1,034)
         
Income (loss) before income tax expense  45  8,547  (1,232)  23,761
 Income tax benefit (expense)  847  (1,637)  (706)  (3,276)
Net income (loss)   $ 892  $ 6,910  $ (1,938)  $ 20,485
         
Earnings (loss) per share:        
Basic  $ 0.02  $ 0.13  $ (0.04)  $ 0.38
Diluted  $ 0.02  $ 0.12  $ (0.04)  $ 0.37
         
Weighted average common shares outstanding - basic   53,087,495  52,598,922  52,228,006  52,766,275
Weighted average common shares outstanding - diluted  53,455,282  53,452,888  52,228,006  53,494,437
         
Reconciliation to Cash earnings per share:        
Diluted earnings (loss) per share  $ 0.02  $ 0.12  $ (0.04)  $ 0.37
Amortization of intangibles  0.01  0.02  0.04  0.04
Stock-based compensation expense  --   --   0.03  0.01
Deferred income taxes  --   --   (0.02)  -- 
Non-GAAP Cash earnings per share  $ 0.03  $ 0.14  $ 0.01  $ 0.42
         
(1) Excludes charges for depreciation. Cost of software licenses includes amortization of
acquired technology. 
 
 
 S1 Corporation 
 Consolidated Balance Sheets 
 (In thousands, except share data) 
(Unaudited)
TABLE 2
     
   September 30,   December 31, 
  2010 2009
     
 Assets     
 Current assets:     
 Cash and cash equivalents   $ 52,082  $ 61,784
 Accounts receivable, net   54,044  64,470
 Prepaid expenses   5,147  4,729
 Other current assets   9,313  4,931
 Total current assets   120,586  135,914
 Property and equipment, net   21,691  23,018
 Intangible assets, net   12,619  4,895
 Goodwill, net   148,055  126,605
 Other assets   8,192  9,634
 Total assets   $ 311,143  $ 300,066
     
 Liabilities and Stockholders' Equity     
 Current liabilities:     
 Accounts payable and accrued expenses   $ 10,536  $ 7,707
 Accrued compensation and benefits   8,356  11,569
 Current portion of debt obligation   5,188  1,170
 Accrued restructuring   2,106  2,096
 Income taxes payable   3,152  1,586
 Deferred revenues   36,722  26,837
 Other current liabilities   1,908  2,007
 Total current liabilities   67,968  52,972
 Debt obligation, excluding current portion   --   5,026
 Accrued restructuring, excluding current portion   --   1,381
 Other liabilities   2,884  2,046
 Total liabilities   $ 70,852  $ 61,425
     
 Stockholders' equity:     
 Preferred stock   --   10,000
 Common stock   531  517
 Additional paid-in-capital   1,800,894  1,787,772
 Accumulated deficit   (1,559,472)  (1,557,534)
 Accumulated other comprehensive loss   (1,662)  (2,114)
 Total stockholders' equity   240,291  238,641
 Total liabilities and stockholders' equity   $ 311,143  $ 300,066
     
Preferred shares issued and outstanding  --   749,064
Common shares issued and outstanding  53,115,181  51,712,710
 
 S1 Corporation 
 Consolidated Statements of Cash Flows 
 (In thousands) 
 (Unaudited) 
TABLE 3
   
  Three Months Ended Nine Months Ended
  9/30/2010 9/30/2009 9/30/2010 9/30/2009
         
 Cash flows from operating activities:         
 Net income (loss)   $ 892  $ 6,910  $ (1,938)  $ 20,485
 Adjustments to reconcile net income (loss) to net cash from
 operating activities: 
       
 Depreciation and amortization   2,881  2,735  8,373  8,650
 Provision for doubtful accounts receivable and billing adjustments   612  442  1,540  534
 Deferred income taxes   (101)  209  (657)  240
 Stock based compensation expense (benefit)   249  (139)  1,431  421
 Changes in assets and liabilities:         
 (Increase) decrease in accounts receivable   (351)  (958)  10,347  (13,926)
 (Increase) decrease in prepaid expenses and other assets   (1,925)  (730)  (2,305)  294
 (Decrease) increase in accounts payable and other liabilities  (230)  (1,685)  158  (912)
 Increase (decrease) in accrued compensation and benefits   397  153  (1,899)  (1,127)
 Increase (decrease) in income taxes payable   428  (1,565)  1,360  (938)
 (Decrease) increase in deferred revenue   (93)  (2,758)  9,660  5,429
 Net cash provided by operating activities   2,759  2,614  26,070  19,150
 Cash flows from investing activities:         
 Maturities of investment securities  313  1,587  1,384  2,504
 Purchases of investment securities  --   (3,224)  (1,117)  (3,224)
 Purchases of restricted investment securities  --   (2,000)  --   (2,000)
 Acquisitions, net of acquired cash  (1,949)  --   (31,198)  -- 
 Purchases of property, equipment and technology  (1,064)  (1,858)  (4,140)  (6,364)
 Net cash used in investing activities   (2,700)  (5,495)  (35,071)  (9,084)
 Cash flows from financing activities:         
 Proceeds (payments) from exercise of employee stock awards  122  50  (26)  192
 Payments on capital leases and debt obligations  (341)  (376)  (1,008)  (2,921)
 Repurchases and retirement of common stock  --   (4,971)  --   (4,971)
 Net cash used in financing activities   (219)  (5,297)  (1,034)  (7,700)
 Effect of exchange rate changes on cash and cash equivalents   535  378  333  1,201
 Net increase (decrease) in cash and cash equivalents   375  (7,800)  (9,702)  3,567
 Cash and cash equivalents at beginning of period   51,707  75,207  61,784  63,840
 Cash and cash equivalents at end of period   $ 52,082  $ 67,407  $ 52,082  $ 67,407
 
 S1 Corporation 
 Consolidated Statements of Operations 
 (In thousands) 
 (Unaudited) 
TABLE 4
         
   Three Months Ended   Nine Months Ended 
  9/30/2010 9/30/2009 9/30/2010 9/30/2009
         
Revenue:        
 Software licenses  $ 6,764  $ 7,444  $ 17,335  $ 26,218
 Support and maintenance  15,648  14,919  46,436  43,697
 Professional services  17,382  25,787  52,682  72,952
 Hosting  13,886  12,187  40,160  36,600
 Total revenue  53,680  60,337  156,613  179,467
         
Operating expenses:        
Cost of software licenses  803  623  1,754  2,735
Cost of professional services, support and maintenance   21,311  19,200  61,386  55,997
Cost of hosting  7,181  7,079  20,742  21,169
Selling and marketing   6,452  7,214  20,007  23,143
Product development   9,099  8,996  26,572  26,141
General and administrative   5,746  5,864  18,721  18,189
Depreciation and amortization   2,589  2,298  7,610  7,298
 Total operating expenses (1)  53,181  51,274  156,792  154,672
         
Operating income (loss)  499  9,063  (179)  24,795
         
 Interest income   53  101  164  335
 Interest expense   (112)  (161)  (350)  (521)
 Other non-operating expense   (395)  (456)  (867)  (848)
Interest and other expense, net  (454)  (516)  (1,053)  (1,034)
         
Income (loss) before income tax expense  45  8,547  (1,232)  23,761
 Income tax benefit (expense)  847  (1,637)  (706)  (3,276)
Net income (loss)   $ 892  $ 6,910  $ (1,938)  $ 20,485
         
Reconciliation to Adjusted EBITDA:        
Net income (loss)  $ 892  $ 6,910  $ (1,938)  $ 20,485
Interest and other expense, net  454  516  1,053  1,034
Income tax (benefit) expense  (847)  1,637  706  3,276
Depreciation  2,135  2,022  6,371  6,457
Amortization  746  713  2,002  2,193
Stock-based compensation expense (benefit)  249  (139)  1,431  421
Non-GAAP Adjusted EBITDA  $ 3,629  $ 11,659  $ 9,625  $ 33,866
         
(1) Includes stock-based compensation expense (benefit) of:        
 Cost of professional services, support and maintenance  $ 88  $ 6  $ 229  $ 67
 Cost of hosting  33  35  97  78
 Selling and marketing  (124)  (364)  (111)  (437)
 Product development  35  36  26  142
 General and administrative  217  148  1,190  571
 Stock based compensation expense (benefit)   $ 249  $ (139)  $ 1,431  $ 421
 
 S1 Corporation 
 Payments Segment 
 Statements of Operations 
 (In thousands) 
 (Unaudited) 
TABLE 5
         
   Three Months Ended   Nine Months Ended 
  9/30/2010 9/30/2009 9/30/2010 9/30/2009
         
Revenue:        
 Software licenses  $ 3,437  $ 3,913  $ 9,121  $ 14,447
 Support and maintenance  5,531  4,833  15,993  13,565
 Professional services  4,157  5,705  12,675  13,792
 Hosting  314  207  883  549
 Total revenue  13,439  14,658  38,672  42,353
         
Operating expenses:        
Cost of software licenses  --   337  121  1,225
Cost of professional services, support and maintenance   5,096  4,405  14,059  11,498
Cost of hosting  221  190  612  473
Selling and marketing   2,592  2,939  8,353  8,682
Product development   1,700  1,610  4,574  3,980
General and administrative   1,754  1,462  5,411  4,321
Depreciation and amortization   500  363  1,462  1,182
 Total operating expenses (1)  11,863  11,306  34,592  31,361
         
Operating income  $ 1,576  $ 3,352  $ 4,080  $ 10,992
         
Reconciliation to Adjusted EBITDA:        
Operating income  $ 1,576  $ 3,352  $ 4,080  $ 10,992
Depreciation  375  241  1,093  815
Amortization  124  427  369  1,282
Stock-based compensation expense   89  34  522  170
Non-GAAP Adjusted EBITDA  $ 2,164  $ 4,054  $ 6,064  $ 13,259
         
(1) Includes stock-based compensation expense of:        
 Cost of professional services, support and maintenance  $ 19  $ (48)  $ 51  $ (80)
 Cost of hosting  4  1  12  1
 Selling and marketing  --   62  86  160
 Product development  24  40  65  98
 General and administrative  42  (21)  308  (9)
 Stock based compensation expense   $ 89  $ 34  $ 522  $ 170
 
 S1 Corporation 
 Banking: Large Financial Institution Segment 
 Statements of Operations 
 (In thousands) 
 (Unaudited) 
TABLE 6
         
   Three Months Ended   Nine Months Ended 
  9/30/2010 9/30/2009 9/30/2010 9/30/2009
         
Revenue:        
 Software licenses  $ 1,806  $ 2,069  $ 3,712  $ 5,853
 Support and maintenance  5,155  5,189  15,335  15,523
 Professional services  12,047  18,847  36,559  55,104
 Hosting  6,379  6,932  18,969  21,132
 Total revenue  25,387  33,037  74,575  97,612
         
Operating expenses:        
Cost of software licenses  482  150  918  663
Cost of professional services, support and maintenance   10,628  10,445  30,885  32,707
Cost of hosting  3,727  3,980  11,127  12,023
Selling and marketing   2,344  2,517  7,153  9,144
Product development   3,834  5,209  12,027  15,891
General and administrative   2,531  2,906  8,439  9,167
Depreciation and amortization   1,103  1,168  3,320  3,705
 Total operating expenses (1)  24,649  26,375  73,869  83,300
         
Operating income  $ 738  $ 6,662  $ 706  $ 14,312
         
Reconciliation to Adjusted EBITDA:        
Operating income  $ 738  $ 6,662  $ 706  $ 14,312
Depreciation  1,103  1,168  3,320  3,705
Amortization  62  62  184  184
Stock-based compensation expense (benefit)  93  (151)  557  129
Non-GAAP Adjusted EBITDA  $ 1,996  $ 7,741  $ 4,767  $ 18,330
         
(1) Includes stock-based compensation expense (benefit) of:        
 Cost of professional services, support and maintenance  $ 48  $ 40  $ 136  $ 117
 Cost of hosting  12  11  36  19
 Selling and marketing  (143)  (379)  (252)  (518)
 Product development  50  (21)  14  5
 General and administrative  126  198  623  506
 Stock based compensation expense (benefit)   $ 93  $ (151)  $ 557  $ 129
 
 S1 Corporation 
 Banking: Community Financial Institution Segment 
 Statements of Operations 
 (In thousands) 
 (Unaudited) 
TABLE 7
         
   Three Months Ended   Nine Months Ended 
  9/30/2010 9/30/2009 9/30/2010 9/30/2009
         
Revenue:        
 Software licenses  $ 1,521  $ 1,462  $ 4,502  $ 5,918
 Support and maintenance  4,962  4,897  15,108  14,609
 Professional services  1,178  1,235  3,448  4,056
 Hosting  7,193  5,048  20,308  14,919
 Total revenue  14,854  12,642  43,366  39,502
         
Operating expenses:        
Cost of software licenses  321  136  715  847
Cost of professional services, support and maintenance   5,587  4,350  16,442  11,792
Cost of hosting  3,233  2,909  9,003  8,673
Selling and marketing   1,516  1,758  4,501  5,317
Product development   3,565  2,177  9,971  6,270
General and administrative   1,461  1,496  4,871  4,701
Depreciation and amortization   986  767  2,828  2,411
 Total operating expenses (1)  16,669  13,593  48,331  40,011
         
Operating loss   $ (1,815)  $ (951)  $ (4,965)  $ (509)
         
Reconciliation to Adjusted EBITDA:        
Operating loss  $ (1,815)  $ (951)  $ (4,965)  $ (509)
Depreciation  657  613  1,958  1,937
Amortization  560  224  1,449  727
Stock-based compensation expense (benefit)  67  (22)  352  122
Non-GAAP Adjusted EBITDA  $ (531)  $ (136)  $ (1,206)  $ 2,277
         
(1) Includes stock-based compensation expense (benefit) of:        
 Cost of professional services, support and maintenance  $ 21  $ 14  $ 42  $ 30
 Cost of hosting  17  23  49  58
 Selling and marketing  19  (47)  55  (79)
 Product development  (39)  17  (53)  39
 General and administrative  49  (29)  259  74
 Stock based compensation expense (benefit)   $ 67  $ (22)  $ 352  $ 122


            

Contact Data