Commvault Announces Fiscal 2024 First Quarter Financial Results
"We're off to a solid start to our fiscal year, highlighted by accelerated subscription revenue momentum and continued operating discipline," said Sanjay Mirchandani, President and CEO. "We're excited about the opportunity ahead and remain committed to helping our customers manage the shifting demands of an ever-changing data protection market."
Fiscal 2024 First Quarter Highlights -
- Total revenues were
$198.2 million , flat year over year - Total ARR1 grew to
$686 million , up 15% year over year - Subscription revenue was
$97.3 million , up 11% year over year - Subscription ARR1 grew to
$500 million , up 32% year over year - Income from operations (EBIT) was
$18.5 million , an operating margin of 9.3% - Non-GAAP EBIT2 was
$43.5 million , an operating margin of 22.0% - Operating cash flow increased 74% year over year to
$39.0 million , with free cash flow2 of$37.9 million - First quarter share repurchases were
$51 million , or approximately 779,000 shares of common stock
Financial Outlook for Second Quarter and Full Year Fiscal 2024 -
We are providing the following guidance for the second quarter of fiscal year 2024:
- Total revenues are expected to be between
$193 million and$197 million - Subscription revenues are expected to be between
$95 million and$99 million - Non-GAAP operating margin2 is expected to be approximately 20.0%
We are reconfirming the following guidance for the full fiscal year 2024:
- Total ARR1 is expected to grow 13% year over year
- Total revenues are expected to be between
$805 million and$815 million - Subscription revenues are expected to be between
$420 million and$430 million - Non-GAAP operating margin2 is expected to grow between 50 to 100 basis points year over year
- Free cash flow2 is expected to be approximately
$170 million
The above statements are based on the incorporation of actual first quarter results and current targets. These statements are forward looking and made pursuant to the safe harbor provisions discussed in detail below. We do not undertake any obligation to update these forward-looking statements. Actual results may differ materially from anticipated results.
Conference Call Information
About
1 Annualized Recurring Revenue (ARR) is defined as the annualized recurring value of all active contracts at the end of a reporting period. It includes the following contract types: subscription (including term licenses, SaaS and utility software), maintenance contracts related to perpetual licenses, other extended maintenance contracts (enterprise support), and managed services. It excludes any element of the arrangement that is not expected to recur, primarily perpetual licenses and most professional services. Subscription ARR includes only term licenses, SaaS and utility software arrangements. Contracts are annualized by dividing the total contract value by the number of days in the contract term, then multiplying by 365.
ARR should be viewed independently of GAAP revenue, deferred revenue and unbilled revenue and is not intended to be combined with or to replace those items. ARR is not a forecast of future revenue. Management believes that reviewing this metric, in addition to GAAP results, helps investors and financial analysts understand the value of
2 A reconciliation of GAAP to non-GAAP results has been provided in Financial Statement Table IV included in this press release. An explanation of these measures is also included below under the heading "Use of Non-GAAP Financial Measures."
Safe Harbor Statement
This press release may contain 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, outcome of litigation and others. For a discussion of these and other risks and uncertainties affecting
Revenue Overview
($ in thousands)
Q1'23 |
Q2'23 |
Q3'23 |
Q4'23 |
Q1'24 |
|||||
Revenue Summary: |
|||||||||
Subscription |
$ 87,628 |
$ 78,239 |
$ 87,380 |
$ 94,537 |
$ 97,290 |
||||
Perpetual license |
17,798 |
19,831 |
19,728 |
17,561 |
13,155 |
||||
Customer support |
81,317 |
77,996 |
77,665 |
77,335 |
76,915 |
||||
Other services |
11,238 |
11,991 |
10,301 |
14,045 |
10,790 |
||||
Total revenues |
$ 197,981 |
$ 188,057 |
$ 195,074 |
$ 203,478 |
$ 198,150 |
||||
Q1'23 |
Q2'23 |
Q3'23 |
Q4'23 |
Q1'24 |
|||||
Y/Y Growth: |
|||||||||
Subscription |
67 % |
50 % |
13 % |
9 % |
11 % |
||||
Perpetual license |
(45) % |
(28) % |
(30) % |
(25) % |
(26) % |
||||
Customer support |
(9) % |
(11) % |
(10) % |
(9) % |
(5) % |
||||
Other services |
19 % |
12 % |
(8) % |
28 % |
(4) % |
||||
Total revenues |
8 % |
6 % |
(4) % |
(1) % |
— % |
Constant Currency
($ in thousands)
The constant currency impact is calculated using the average foreign exchange rates from the prior year period and applying these rates to foreign-denominated revenues in the current corresponding period.
Subscription |
Perpetual |
Customer |
Other |
Total |
|||||
Q1'23 Revenue As Reported (GAAP) |
$ 87,628 |
$ 17,798 |
$ 81,317 |
$ 11,238 |
$ 197,981 |
||||
Q1'24 Revenue As Reported (GAAP) |
$ 97,290 |
$ 13,155 |
$ 76,915 |
$ 10,790 |
$ 198,150 |
||||
% Change Y/Y (GAAP) |
11 % |
(26) % |
(5) % |
(4) % |
— % |
||||
Constant Currency Impact |
$ 538 |
$ 168 |
$ 440 |
$ 59 |
$ 1,205 |
||||
% Change Y/Y Constant Currency |
12 % |
(25) % |
(5) % |
(3) % |
1 % |
Revenue by Geography1
($ in thousands)
Q1'23 |
Q2'23 |
Q3'23 |
Q4'23 |
Q1'24 |
||||||||||
Revenue |
Y/Y |
Revenue |
Y/Y |
Revenue |
Y/Y |
Revenue |
Y/Y |
Revenue |
Y/Y |
|||||
|
$ 122,609 |
10 % |
$ 116,191 |
11 % |
$ 108,107 |
(9) % |
$ 122,337 |
(1) % |
$ 122,124 |
— % |
||||
International |
75,372 |
4 % |
71,866 |
(2) % |
86,967 |
3 % |
81,141 |
(1) % |
76,026 |
1 % |
||||
Total revenue |
$ 197,981 |
8 % |
$ 188,057 |
6 % |
$ 195,074 |
(4) % |
$ 203,478 |
(1) % |
$ 198,150 |
— % |
1 Our
Income from Operations (EBIT)
- Income from operations (EBIT) was
$18.5 million , a 9.3% operating margin - Non-GAAP EBIT2 was
$43.5 million , a 22.0% operating margin
GAAP and Non-GAAP Net Income2
- GAAP net income was
$12.6 million , or$0.28 per diluted share - Non-GAAP net income2 was
$32.5 million , or$0.72 per diluted share
Cash Summary and Share Repurchases
- Cash flow from operations was
$39.0 million in the first quarter - As of
June 30, 2023 , ending cash and cash equivalents was approximately$274.6 million - During the first quarter,
Commvault repurchased$51.0 million , or 779,000 shares, of common stock at an average share price of approximately$65.54 per share
1 An explanation of ARR and subscription ARR is included in footnote 1 on page 2.
2 A reconciliation of GAAP to non-GAAP results has been provided in Financial Statement Table IV included in this press release. An explanation of these measures is also included below under the heading "Use of Non-GAAP Financial Measures."
Table I |
|||
|
|||
Consolidated Statements of Operations |
|||
(In thousands, except per share data) |
|||
(Unaudited) |
|||
Three Months Ended |
|||
2023 |
2022 |
||
Revenues: |
|||
Subscription |
$ 97,290 |
$ 87,628 |
|
Perpetual license |
13,155 |
17,798 |
|
Customer support |
76,915 |
81,317 |
|
Other services |
10,790 |
11,238 |
|
Total revenues |
198,150 |
197,981 |
|
Cost of revenues: |
|||
Subscription |
12,363 |
10,985 |
|
Perpetual license |
412 |
626 |
|
Customer support |
14,957 |
15,033 |
|
Other services |
7,818 |
7,113 |
|
Total cost of revenues |
35,550 |
33,757 |
|
Gross margin |
162,600 |
164,224 |
|
Operating expenses: |
|||
Sales and marketing |
84,127 |
84,919 |
|
Research and development |
31,431 |
40,113 |
|
General and administrative |
26,959 |
26,976 |
|
Restructuring |
— |
2,132 |
|
Depreciation and amortization |
1,603 |
2,635 |
|
Total operating expenses |
144,120 |
156,775 |
|
Income from operations |
18,480 |
7,449 |
|
Interest income |
780 |
261 |
|
Interest expense |
(96) |
(105) |
|
Other income (expense), net |
341 |
(389) |
|
Income before income taxes |
19,505 |
7,216 |
|
Income tax expense |
6,876 |
3,705 |
|
Net income |
$ 12,629 |
$ 3,511 |
|
Net income per common share: |
|||
Basic |
$ 0.29 |
$ 0.08 |
|
Diluted |
$ 0.28 |
$ 0.08 |
|
Weighted average common shares outstanding: |
|||
Basic |
44,057 |
44,743 |
|
Diluted |
44,975 |
45,865 |
Table II |
||||
|
||||
Condensed Consolidated Balance Sheets |
||||
(In thousands) |
||||
(Unaudited) |
||||
|
|
|||
2023 |
2023 |
|||
ASSETS |
||||
Current assets: |
||||
Cash and cash equivalents |
$ 274,589 |
$ 287,778 |
||
Trade accounts receivable, net |
176,512 |
210,441 |
||
Assets held for sale |
38,680 |
38,680 |
||
Other current assets |
18,654 |
14,015 |
||
Total current assets |
508,435 |
550,914 |
||
Property and equipment, net |
8,209 |
8,287 |
||
Operating lease assets |
11,268 |
11,784 |
||
Deferred commissions cost |
58,848 |
59,612 |
||
Intangible assets, net |
1,979 |
2,292 |
||
|
127,780 |
127,780 |
||
Other assets |
25,213 |
21,905 |
||
Total assets |
$ 741,732 |
$ 782,574 |
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||
Current liabilities: |
||||
Accounts payable |
$ 284 |
$ 108 |
||
Accrued liabilities |
78,089 |
97,888 |
||
Current portion of operating lease liabilities |
4,763 |
4,518 |
||
Deferred revenue |
302,629 |
307,562 |
||
Total current liabilities |
385,765 |
410,076 |
||
Deferred revenue, less current portion |
172,219 |
174,393 |
||
Deferred tax liabilities, net |
519 |
134 |
||
Long-term operating lease liabilities |
7,584 |
8,260 |
||
Other liabilities |
3,629 |
3,613 |
||
Total stockholders' equity |
172,016 |
186,098 |
||
Total liabilities and stockholders' equity |
$ 741,732 |
$ 782,574 |
Table III |
|||
|
|||
Consolidated Statements of Cash Flows |
|||
(In thousands) |
|||
(Unaudited) |
|||
Three Months Ended |
|||
2023 |
2022 |
||
Cash flows from operating activities |
|||
Net income |
$ 12,629 |
$ 3,511 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|||
Depreciation and amortization |
1,632 |
2,977 |
|
Noncash stock-based compensation |
23,724 |
31,095 |
|
Noncash change in fair value of equity securities |
(341) |
389 |
|
Amortization of deferred commissions cost |
6,319 |
5,314 |
|
Changes in operating assets and liabilities: |
|||
Trade accounts receivable, net |
28,057 |
9,389 |
|
Operating lease assets and liabilities, net |
72 |
(283) |
|
Other current assets and Other assets |
(1,393) |
(2,710) |
|
Deferred commissions cost |
(5,600) |
(6,652) |
|
Accounts payable |
178 |
482 |
|
Accrued liabilities |
(19,530) |
(31,366) |
|
Deferred revenue |
(7,213) |
10,258 |
|
Other liabilities |
503 |
29 |
|
Net cash provided by operating activities |
39,037 |
22,433 |
|
Cash flows from investing activities |
|||
Purchase of property and equipment |
(1,147) |
(867) |
|
Purchase of equity securities |
(312) |
(1,015) |
|
Net cash used in investing activities |
(1,459) |
(1,882) |
|
Cash flows from financing activities |
|||
Repurchase of common stock |
(51,030) |
(18,923) |
|
Proceeds from stock-based compensation plans |
1,201 |
687 |
|
Payment of debt issuance costs |
— |
(63) |
|
Net cash used in financing activities |
(49,829) |
(18,299) |
|
Effects of exchange rate — changes in cash |
(938) |
(11,046) |
|
Net decrease in cash and cash equivalents |
(13,189) |
(8,794) |
|
Cash and cash equivalents at beginning of period |
287,778 |
267,507 |
|
Cash and cash equivalents at end of period |
$ 274,589 |
$ 258,713 |
Table IV |
|||
|
|||
Reconciliation of GAAP to Non-GAAP Financial Measures and Other Financial Information |
|||
(In thousands, except per share data) |
|||
(Unaudited) |
|||
Three Months Ended |
|||
2023 |
2022 |
||
Non-GAAP financial measures and reconciliation: |
|||
GAAP income from operations |
$ 18,480 |
$ 7,449 |
|
Noncash stock-based compensation1 |
23,724 |
29,808 |
|
FICA and payroll tax expense related to stock-based compensation2 |
1,014 |
910 |
|
Restructuring3 |
— |
2,132 |
|
Amortization of intangible assets4 |
314 |
314 |
|
Non-GAAP income from operations |
$ 43,532 |
$ 40,613 |
|
GAAP net income |
$ 12,629 |
$ 3,511 |
|
Noncash stock-based compensation1 |
23,724 |
29,808 |
|
FICA and payroll tax expense related to stock-based compensation2 |
1,014 |
910 |
|
Restructuring3 |
— |
2,132 |
|
Amortization of intangible assets4 |
314 |
314 |
|
Non-GAAP provision for income taxes adjustment5 |
(5,154) |
(7,198) |
|
Non-GAAP net income |
$ 32,527 |
$ 29,477 |
|
Diluted weighted average shares outstanding |
44,975 |
45,865 |
|
Non-GAAP diluted earnings per share |
$ 0.72 |
$ 0.64 |
1 Represents noncash stock-based compensation charges associated with restricted stock units granted and our Employee Stock Purchase Plan, exclusive of stock-based compensation expense related to Commvault's restructuring activities described below in footnote 3. Refer below for the classification of stock-based compensation expense.
2 Represents additional FICA and related payroll tax expenses incurred by Commvault when employees exercise in-the-money stock options or vest in restricted stock awards.
3 These restructuring charges relate primarily to severance and related costs associated with headcount reductions and stock-based compensation related to modifications of existing unvested awards granted to certain employees impacted by the restructuring plan.
4 Represents noncash amortization of intangible assets.
5 The provision for income taxes is adjusted to reflect Commvault's estimated non-GAAP effective tax rate of 27%.
Three Months Ended |
|||
2023 |
2022 |
||
Non-GAAP free cash flow reconciliation: |
|||
GAAP cash provided by operating activities |
$ 39,037 |
$ 22,433 |
|
Purchase of property and equipment |
(1,147) |
(867) |
|
Non-GAAP free cash flow |
$ 37,890 |
$ 21,566 |
Use of Non-GAAP Financial Measures
All of these non-GAAP financial measures should be considered as a supplement to, and not 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, which are included in this press release.
Non-GAAP income from operations and non-GAAP income from operations margin. These non-GAAP financial measures exclude noncash stock-based compensation charges and additional Federal Insurance Contribution Act (FICA) and related payroll tax expense incurred by
Although noncash stock-based compensation and the additional FICA and related payroll tax expenses are necessary to attract and retain employees,
There are a number of limitations related to the use of non-GAAP income from operations and non-GAAP income from operations margin. The most significant limitation is that these non-GAAP financial measures exclude certain operating costs, primarily related to noncash stock-based compensation, which is of a recurring nature. Noncash stock-based compensation has been, and will continue to be for the foreseeable future, a significant recurring expense in
Three Months Ended |
|||
2023 |
2022 |
||
Cost of revenues |
$ 1,690 |
$ 1,243 |
|
Sales and marketing |
9,704 |
11,393 |
|
Research and development |
5,347 |
9,241 |
|
General and administrative |
6,983 |
7,931 |
|
Stock-based compensation expense |
$ 23,724 |
$ 29,808 |
The components that Commvault excludes in its non-GAAP financial measures may differ from the components that its peer companies exclude when they report their non-GAAP financial measures. Due to the limitations related to the use of non-GAAP measures,
Non-GAAP net income and non-GAAP diluted earnings per share (EPS). In addition to the adjustments discussed in non-GAAP income from operations, non-GAAP net income and non-GAAP diluted EPS incorporates a non-GAAP effective tax rate of 27%.
Non-GAAP free cash flow.
View original content to download multimedia:https://www.prnewswire.com/news-releases/commvault-announces-fiscal-2024-first-quarter-financial-results-301890131.html
SOURCE
Michael J. Melnyk, CFA, 732-870-4581, mmelnyk@commvault.com