FORM 8-K
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
January 30,
2007
(Date of report; date of
earliest event reported)
Commission file number: 1-33026
COMMVAULT SYSTEMS, INC.
(Exact name of registrant as specified in its charter)
| |
|
|
| Delaware
|
|
22-3447504 |
| (State or other jurisdiction of
|
|
(I.R.S. Employer |
| incorporation or organization)
|
|
Identification No.) |
2 Crescent Place
Oceanport, New Jersey
07757
(Address of principal executive offices)
(Zip Code)
(732) 870-4000
(Registrants telephone number, including area code)
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 (see General
Instruction A.2. below):
| o |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| |
| o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| |
| o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b)) |
| |
| o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c)) |
Item 2.02 Results of Operations and Financial Condition
On January 30, 2007, CommVault Systems, Inc. issued a press release announcing its results for
its third quarter ended December 31, 2006. A copy of the press release is attached hereto as
Exhibit 99.1.
This information is being furnished pursuant to Item 2.02 and shall not be deemed filed for
purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the
liabilities under that section and shall not be deemed to be incorporated by reference into filings
under the Securities Act of 1933.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits:
99.1 Press Release dated January 30, 2007
2
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.
| |
|
|
|
|
|
|
COMMVAULT SYSTEMS, INC. |
|
|
|
|
|
|
|
Dated: January 30, 2007
|
|
/s/ Louis F. Miceli |
|
|
|
|
|
|
|
|
|
Louis F. Miceli |
|
|
|
|
Vice President, Chief Financial Officer |
|
|
3
EX-99.1
Exhibit
99.1
| |
|
|
|
|
Press Contact:
|
|
Investor Relations:
|
Jeremy Skule
|
|
Michael Picariello
|
Fleishman Hillard
|
|
CommVault
|
212.453.2245
|
|
732.728.5380 |
|
|
jeremy.skule@fleishman.com
|
|
ir@commvault.com
|
CommVault Systems, Inc. Announces Third Quarter Fiscal 2007 Results
| |
|
|
Revenues Rise 32% to $38.3 million |
| |
| |
|
|
Non-GAAP Operating Income Increases 51% to $5.7 million |
| |
| |
|
|
Non-GAAP Net Income of $0.10 per Diluted Share |
OCEANPORT, N.J. January 30, 2007 CommVault Systems, Inc. [NASDAQ: CVLT], a leading provider of
data management software applications, today announced its financial results for the third quarter
ended December 31, 2006.
N. Robert Hammer, CommVaults Chairman, President and CEO stated, We had a good third quarter with
solid progress in all areas of our business, which were highlighted by record revenues and
increased earnings. We are confident in our ability to achieve our growth rate and profitability
objectives. We are optimistic in our ability to continue to expand our available markets with
innovative new products.
Total revenues in the third quarter of fiscal 2007 were a record $38.3 million, an increase of 32%
as compared to total revenues of $29.1 million in the third quarter of fiscal 2006. Software
revenue in the third quarter of fiscal 2007 was $21.1 million, an increase of 27% from the third
quarter of fiscal 2006.
Income from operations, determined in accordance with United States generally accepted accounting
principles (GAAP), was $4.2 million for the third quarter of fiscal 2007, a 27% increase from $3.4
million in the same period of the prior year. For the third
quarter of fiscal 2007, CommVault reported GAAP net income of $4.6 million, a 30% increase from $3.6 million in the same period of
the prior year.
On a non-GAAP basis, operating income increased 51% to $5.7 million in the third quarter of fiscal
2007 compared to $3.8 million in the third quarter of the prior year. Non-
GAAP net income increased 49% to $4.6 million, or $0.10 per diluted share from $3.1 million or
$0.08 per diluted share.
A reconciliation of GAAP to non-GAAP results has been provided in the financial statement tables
included in this press release. An explanation of these measures is also included below under the
heading Use of Non-GAAP Financial Measures.
Cash and cash equivalents as of December 31, 2006 totaled $56.5 million and operating cash flow for
the quarter was $8.7 million.
Fiscal 2007 Guidance
For the fiscal year ending March 31, 2007 CommVault currently expects:
| |
|
|
Total revenues in the range of $150 million to $151 million. |
| |
| |
|
|
Non-GAAP gross margins of 85.5% to 85.7%. |
| |
| |
|
|
Non-GAAP operating income margins of 14.2% to 14.8%. |
| |
| |
|
|
Non-GAAP diluted EPS in the range of $0.44 per share to $0.46 per share using an
effective tax rate of approximately 20% and a weighted average diluted share count of
approximately 42.0 million to 42.5 million. |
| |
| |
|
|
A cash income tax rate of less than 4% for fiscal 2007. |
The non-GAAP guidance excludes approximately $0.11 per share of noncash stock-based compensation
charges, net of non-GAAP income tax expense of $0.03 per share. In addition, the non-GAAP guidance
also excludes the potential for additional FICA expense that will be incurred by CommVault when
employees exercise in the money stock options post-IPO lock-up.
Fiscal 2008 Guidance
For the fiscal year ending March 31, 2008 CommVault currently expects:
| |
|
|
Total revenues in the range of $191 million to $193 million. |
| |
| |
|
|
Non-GAAP gross margins of 85.5% to 85.7%. |
| |
| |
|
|
Non-GAAP operating income margins of 17.0% to 17.5%. |
| |
| |
|
|
Non-GAAP diluted EPS in the range of $0.54 per share to $0.56 per share using an
effective tax rate of approximately 28% and a weighted average diluted share count of
approximately 47 million to 48 million. |
| |
| |
|
|
A cash income tax rate of less than 4% for fiscal 2008. |
The Non-GAAP guidance excludes approximately $0.14 per share to $0.16 per share of noncash
stock-based compensation charges, net of non-GAAP income tax expense of approximately $0.06 per
share.
Use of Non-GAAP Financial Measures
CommVault has provided in this press release selected financial information that has not been
prepared in accordance with GAAP. CommVault uses these non-GAAP financial measures internally in
analyzing its financial results and believes they are useful to investors, when used as a
supplement to GAAP measures, in evaluating CommVaults ongoing operational performance. CommVault
believes that the use of these non-GAAP financial measures provide an additional tool for investors
to use in evaluating ongoing operating results and trends, and in comparing its financial results
with other companies in CommVaults industry, many of which present similar non-GAAP financial
measures to the investment community.
The non-GAAP financial results discussed above excludes noncash stock-based compensation charges,
accretion of preferred stock dividends and accretion of fair value of cumulative redeemable
convertible preferred stock upon its conversion to common stock. In addition, the non-GAAP
financial results apply an effective tax rate of 25% starting in the second quarter of fiscal 2007
which will result in an estimated effective tax rate of approximately 20% for fiscal 2007.
Non-GAAP financial measures should not be considered in isolation from, or as a substitute for,
financial information prepared in accordance with GAAP. Investors are encouraged to review the
reconciliation of these non-GAAP measures to their most directly comparable GAAP financial
measures. As previously mentioned, a reconciliation
of GAAP to non-GAAP results is provided in the financial statement tables included in this press
release.
Conference Call Information
CommVault will host a conference call today, January 30, 2007, at 5:00 p.m. EDT to discuss its
financial results. To access this call, dial 877-704-5382 (domestic) or 913-312-1296
(international). Additionally, a live web cast of the conference call will be hosted under
Webcasts and Presentations located under the Investor Relations section on CommVaults Web site
www.commvault.com.
An archived web cast of this conference call will also be available on the Investor Relations
section of CommVaults Web site, www.commvault.com.
About CommVault
CommVault® provides Unified Data Management solutions for high-performance data
protection, universal availability and simplified management of data on complex storage networks.
The CommVault® QiNetix platform, based on CommVaults Common Technology Engine,
integrates Galaxy backup and recovery, snapshot management and recovery, remote replication, active
data migration and archiving,
e-mail compliance, enterprise service level management and reporting
and storage resource management software solutions. The QiNetix unified approach is designed to
allow customers to add/integrate QiNetix components, at a fraction of the time, effort and money
required by separate point products.
Information about CommVault is available at www.commvault.com or by calling 732.870.4000.
CommVaults corporate headquarters is located in Oceanport, New Jersey in the United States.
(cvlt-f)
Safe Harbor Statement
This press release contains forward-looking statements, including statements regarding financial
projections, which are subject to risks and uncertainties, such as competitive factors,
difficulties and delays inherent in the development, manufacturing, marketing and sale of software
products and related services, general economic conditions and others. Statements regarding
CommVaults beliefs, plans, expectations or intentions regarding the future are forward-looking
statements, within the meaning of Section 27A of the Securities Act of 1933, as amended and Section
21E of the Securities Exchange Act of 1934, as amended. All such forward-looking statements are
made pursuant to the safe harbor provisions of the Private Securities Litigation
Reform Act of
1995. Actual results may differ materially from anticipated results. CommVault does not undertake
to update its forward-looking statements.
CommVault Systems, Inc. CommVault Systems, CommVault Galaxy, CommVault QiNetix, DataMigrator,
DataArchiver, QNet, CommServe StorageManager, Common Technology Engine, MediaAgent, iDataAgent,
CommCell and the CommVault logo are trademarks and may be registered trademarks in some
jurisdictions of CommVault Systems, Inc. Product and company names herein may be trademarks of
their respective owners.
Table I
CommVault Systems, Inc.
Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
|
Nine Months Ended |
|
| |
|
December 31, |
|
|
December 31, |
|
| |
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software |
|
$ |
21,132 |
|
|
$ |
16,655 |
|
|
$ |
60,180 |
|
|
$ |
43,978 |
|
Services |
|
|
17,198 |
|
|
|
12,395 |
|
|
|
48,310 |
|
|
|
33,117 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
38,330 |
|
|
|
29,050 |
|
|
|
108,490 |
|
|
|
77,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software |
|
|
528 |
|
|
|
676 |
|
|
|
1,191 |
|
|
|
1,316 |
|
Services |
|
|
5,102 |
|
|
|
3,565 |
|
|
|
14,459 |
|
|
|
9,292 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenues |
|
|
5,630 |
|
|
|
4,241 |
|
|
|
15,650 |
|
|
|
10,608 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
32,700 |
|
|
|
24,809 |
|
|
|
92,840 |
|
|
|
66,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
|
17,379 |
|
|
|
13,009 |
|
|
|
48,958 |
|
|
|
37,533 |
|
Research and development |
|
|
5,851 |
|
|
|
4,962 |
|
|
|
17,369 |
|
|
|
14,019 |
|
General and administrative |
|
|
4,470 |
|
|
|
3,099 |
|
|
|
13,734 |
|
|
|
9,132 |
|
Depreciation and amortization |
|
|
753 |
|
|
|
388 |
|
|
|
1,832 |
|
|
|
1,153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
4,247 |
|
|
|
3,351 |
|
|
|
10,947 |
|
|
|
4,650 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(167 |
) |
|
|
(1 |
) |
|
|
(184 |
) |
|
|
(7 |
) |
Interest income |
|
|
665 |
|
|
|
381 |
|
|
|
1,865 |
|
|
|
812 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
4,745 |
|
|
|
3,731 |
|
|
|
12,628 |
|
|
|
5,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
(111 |
) |
|
|
(160 |
) |
|
|
(222 |
) |
|
|
(235 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
4,634 |
|
|
|
3,571 |
|
|
|
12,406 |
|
|
|
5,220 |
|
Less: accretion of preferred stock dividends |
|
|
|
|
|
|
(1,427 |
) |
|
|
(2,818 |
) |
|
|
(4,265 |
) |
Less: accretion of fair value of preferred stock
upon conversion |
|
|
|
|
|
|
|
|
|
|
(102,745 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common
stockholders |
|
$ |
4,634 |
|
|
$ |
2,144 |
|
|
$ |
(93,157 |
) |
|
$ |
955 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common
stockholders per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.11 |
|
|
$ |
0.08 |
|
|
$ |
(3.44 |
) |
|
$ |
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.10 |
|
|
$ |
0.07 |
|
|
$ |
(3.44 |
) |
|
$ |
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing per
share amounts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
41,676 |
|
|
|
18,822 |
|
|
|
27,052 |
|
|
|
18,814 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
46,164 |
|
|
|
31,484 |
|
|
|
27,052 |
|
|
|
30,518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table II
CommVault Systems, Inc.
Condensed Consolidated Balance Sheets
(In thousands)
| |
|
|
|
|
|
|
|
|
| |
|
December 31, |
|
|
March 31, |
|
| |
|
2006 |
|
|
2006 |
|
| |
|
(Unaudited) |
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
56,494 |
|
|
$ |
48,039 |
|
Trade accounts receivable |
|
|
21,737 |
|
|
|
18,238 |
|
Prepaid expenses and other current assets |
|
|
2,200 |
|
|
|
1,877 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
80,431 |
|
|
|
68,154 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
4,425 |
|
|
|
3,322 |
|
Other assets |
|
|
397 |
|
|
|
1,092 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
85,253 |
|
|
$ |
72,568 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities, cumulative redeemable convertible preferred
stock and stockholders equity (deficit) |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,106 |
|
|
$ |
1,565 |
|
Accrued liabilities |
|
|
15,920 |
|
|
|
12,685 |
|
Term loan |
|
|
8,750 |
|
|
|
|
|
Deferred revenue |
|
|
33,063 |
|
|
|
29,765 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
58,839 |
|
|
|
44,015 |
|
|
|
|
|
|
|
|
|
|
Deferred revenue, less current portion |
|
|
4,333 |
|
|
|
3,036 |
|
Other liabilities |
|
|
6 |
|
|
|
13 |
|
|
|
|
|
|
|
|
|
|
Cumulative redeemable convertible preferred stock: Series A through E |
|
|
|
|
|
|
99,168 |
|
Total stockholders equity (deficit) |
|
|
22,075 |
|
|
|
(73,664 |
) |
|
|
|
|
|
|
|
|
|
$ |
85,253 |
|
|
$ |
72,568 |
|
|
|
|
|
|
|
|
Table III
CommVault Systems, Inc.
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
| |
|
|
|
|
|
|
|
|
| |
|
Nine Months Ended |
|
| |
|
December 31, |
|
| |
|
2006 |
|
|
2005 |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
Net income |
|
$ |
12,406 |
|
|
$ |
5,220 |
|
Adjustments to reconcile net income to net cash
provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
2,045 |
|
|
|
1,188 |
|
Noncash stock compensation |
|
|
4,326 |
|
|
|
624 |
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(3,499 |
) |
|
|
1,245 |
|
Prepaid expenses and other current assets |
|
|
(323 |
) |
|
|
582 |
|
Other assets |
|
|
(160 |
) |
|
|
(30 |
) |
Accounts payable |
|
|
(316 |
) |
|
|
(199 |
) |
Accrued expenses |
|
|
3,442 |
|
|
|
1,520 |
|
Deferred revenue and other liabilities |
|
|
4,588 |
|
|
|
9,958 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
22,509 |
|
|
|
20,108 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Purchase of property and equipment |
|
|
(3,148 |
) |
|
|
(1,765 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(3,148 |
) |
|
|
(1,765 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Payments to Series A through E preferred
stockholders upon conversion to common stock |
|
|
(101,833 |
) |
|
|
|
|
Net proceeds from initial public offering and
concurrent private placement |
|
|
82,242 |
|
|
|
|
|
Proceeds from the exercise of stock options |
|
|
343 |
|
|
|
82 |
|
Proceeds from term loan |
|
|
15,000 |
|
|
|
|
|
Repayments on term loan |
|
|
(6,250 |
) |
|
|
(149 |
) |
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(10,498 |
) |
|
|
(67 |
) |
|
|
|
|
|
|
|
|
|
Effects of exchange rate changes in cash |
|
|
(408 |
) |
|
|
185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
|
8,455 |
|
|
|
18,461 |
|
Cash and cash equivalents at beginning of period |
|
|
48,039 |
|
|
|
24,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
56,494 |
|
|
$ |
43,256 |
|
|
|
|
|
|
|
|
Table IV
CommVault Systems, Inc.
Reconciliation of GAAP to Non-GAAP Financial Measures
(In thousands, except per share data)
(Unaudited)
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
|
Nine Months Ended |
|
| |
|
December 31, |
|
|
December 31, |
|
| |
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Non-GAAP financial measures and
reconcilation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income from operations |
|
$ |
4,247 |
|
|
$ |
3,351 |
|
|
$ |
10,947 |
|
|
$ |
4,650 |
|
Add: Noncash stock compensation (1) |
|
|
1,445 |
|
|
|
414 |
|
|
|
4,326 |
|
|
|
624 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income from operations |
|
$ |
5,692 |
|
|
$ |
3,765 |
|
|
$ |
15,273 |
|
|
$ |
5,274 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss) attributable to
common stockholders |
|
$ |
4,634 |
|
|
$ |
2,144 |
|
|
$ |
(93,157 |
) |
|
$ |
955 |
|
|
|
|
|
|
|
|
Add: Noncash stock compensation (1) |
|
|
1,445 |
|
|
|
414 |
|
|
|
4,326 |
|
|
|
624 |
|
Add: Accretion of preferred stock
dividends (2) |
|
|
|
|
|
|
1,427 |
|
|
|
2,818 |
|
|
|
4,265 |
|
Add: Accretion of fair value of
preferred stock upon conversion (3) |
|
|
|
|
|
|
|
|
|
|
102,745 |
|
|
|
|
|
Less: Non-GAAP provision for
income taxes adjustment (4) |
|
|
(1,437 |
) |
|
|
(876 |
) |
|
|
(2,866 |
) |
|
|
(1,285 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income attributable to
common stockholders |
|
$ |
4,642 |
|
|
$ |
3,109 |
|
|
$ |
13,866 |
|
|
$ |
4,559 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted weighted average shares
outstanding |
|
|
46,164 |
|
|
|
31,484 |
|
|
|
27,052 |
|
|
|
30,518 |
|
Add: Conversion of Series A
through E preferred stock |
|
|
|
|
|
|
6,333 |
|
|
|
4,122 |
|
|
|
6,333 |
|
Add: Conversion of Series AA, BB
and CC preferred stock |
|
|
|
|
|
|
|
|
|
|
6,305 |
|
|
|
|
|
Add: Dilutive effect of stock
options and warrants |
|
|
|
|
|
|
|
|
|
|
3,713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted weighted average
shares outstanding |
|
|
46,164 |
|
|
|
37,817 |
|
|
|
41,192 |
|
|
|
36,851 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted net income per share |
|
$ |
0.10 |
|
|
$ |
0.08 |
|
|
$ |
0.34 |
|
|
$ |
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Footnotes Adjustments
| |
(1) |
|
Represents noncash stock compensation charges associated with stock options granted
as follows: |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
|
Nine Months Ended |
|
| |
|
December 31, |
|
|
December 31, |
|
| |
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Cost of services revenue |
|
$ |
24 |
|
|
$ |
8 |
|
|
$ |
75 |
|
|
$ |
14 |
|
Sales and marketing |
|
|
701 |
|
|
|
155 |
|
|
|
1,978 |
|
|
|
263 |
|
Research and development |
|
|
182 |
|
|
|
45 |
|
|
|
564 |
|
|
|
77 |
|
General and administrative |
|
|
538 |
|
|
|
206 |
|
|
|
1,709 |
|
|
|
270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noncash stock compensation expense |
|
$ |
1,445 |
|
|
$ |
414 |
|
|
$ |
4,326 |
|
|
$ |
624 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
(2) |
|
Represents accretion of preferred stock dividends due on CommVaults Series A through
E cumulative redeemable convertible preferred stock prior to its conversion to common
stock on September 27, 2006. |
| |
| |
(3) |
|
Represents accretion of fair value of Series A through E cumulative redeemable
convertible preferred stock upon conversion to common stock on September 27, 2006. |
| |
| |
(4) |
|
The provision for income taxes is adjusted to reflect CommVaults estimated non-GAAP
effective tax rate of approximately 25% starting in the second quarter of fiscal 2007. |