UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of Registrant as Specified in Its Charter)
(State or Other Jurisdiction | (Commission File Number) | (IRS Employer |
(Address of Principal Executive Offices and Zip Code) |
(
(Registrant’s Telephone Number, Including Area Code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Explanatory Note
This Form 8-K/A amends the Current Report on Form 8-K filed on May 5, 2021 (the “Original Filing”) by Accolade, Inc. (the “Company”) in accordance with the Company’s reissuance of a press release reporting its financial results for the fiscal quarter and full year ended February 28, 2021. The Company hereby amends the Original Filing to include the Statements of Operations for the three months ended February 28(29), 2021 and 2020 and for the twelve months ended February 28(29), 2021 and 2020 and removes the original Statements of Operations for the twelve months ended February 28(29), 2021, 2020, and 2019.
Item 2.02. Results of Operations and Financial Condition.
On May 5, 2021, the Company issued a press release reporting its financial results for the fiscal quarter and full year ended February 28, 2021. A copy of such press release is furnished hereto as Exhibit 99.1 and incorporated by reference herein.
The information in this Form 8-K/A, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference under the Securities Act of 1933, as amended, or into any filing with the U.S. Securities and Exchange Commission made by the Company, whether made before or after the date hereof, except as expressly set forth by reference in such a filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Exhibit | Exhibit Description | |
99.1 | ||
104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Accolade, Inc. | ||||
| ||||
Dated: May 5, 2021 |
| |||
By: | /s/ Stephen Barnes | |||
Stephen Barnes | ||||
Chief Financial Officer |
Exhibit 99.1
CORRECTION -- Accolade Announces Results for Fiscal Fourth Quarter and Full Year 2021
● | Fiscal fourth quarter 2021 revenue of $59.2 million, a 33% increase compared to fiscal fourth quarter 2020 revenue of $44.4 million |
● | Fiscal year 2021 revenue of $170.4 million, a 29% increase compared to fiscal year 2020 revenue of $132.5 million |
● | Initiates guidance for fiscal year 2022 revenue in the range of $260 million to $265 million, with Adjusted EBITDA in the range of $(38) million to $(42) million |
● | Acquisition of 2nd.MD and proposed acquisition of PlushCare increase addressable market to more than $200 billion |
SEATTLE, May 5, 2021 -- Accolade, Inc. (NASDAQ: ACCD), the company reinventing healthcare by helping people live their healthiest lives, today announced financial results for the fiscal fourth quarter and full year ended February 28, 2021.
“This has been a transformative year for Accolade. Our fiscal year began as Covid-19 was shutting down businesses and schools, forcing us to pivot quickly to respond to our own employees’ needs while continuing to play an even more important role in our members’ and customers’ healthcare. I am proud of the entire Accolade team and their steadfast focus and commitment to growing our portfolio, extending our relationships across the healthcare ecosystem, outperforming our financial targets, and delivering on our promises to our customers. Looking ahead, our acquisition of 2nd.MD and pending acquisition of PlushCare dramatically expand our addressable market opportunities, while also helping to introduce new conversations with customers who are looking for solutions that drive better outcomes for their employees while lowering their healthcare costs. Our proven track record of delivering these results has been the foundation of our success. We remain focused on reinventing healthcare, with a commitment to deliver a single solution that simplifies the care journey and empowers people to make the best decisions for their health and well-being,” said Rajeev Singh, Accolade CEO.
Fiscal year 2021 highlights:
Financial Highlights for Fiscal Fourth Quarter and Fiscal Year ended February 28, 2021
| | Three Months Ended February 28(29), | | % |
| | Twelve Months Ended February 28(29), | | % |
| ||||||||
|
| 2021 |
| 2020 |
| Change(2) |
| | 2021 |
| 2020 |
| Change(2) |
| ||||
| | (in millions, except percentages) | | |
| | (in millions, except percentages) | | |
| ||||||||
GAAP Financial Data: | | | | | | | | | | | | | | | | | | |
Revenue | | $ | 59.2 | | $ | 44.4 | | 33 | % | | $ | 170.4 | | $ | 132.5 | | 29 | % |
Net Loss | | $ | (4.7) | | $ | (2.1) | | (121) | % | | $ | (50.7) | | $ | (51.4) | | 1 | % |
| | | | | | | | | | | | | | | | | | |
Non-GAAP Financial Data(1): | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA | | $ | 2.7 | | $ | 2.0 | | 36 | % | | $ | (26.9) | | $ | (33.1) | | 19 | % |
Adjusted Gross Profit | | $ | 31.9 | | $ | 22.6 | | 41 | % | | $ | 77.6 | | $ | 59.1 | | 31 | % |
Adjusted Gross Margin | | | 53.8 | % | | 50.8 | % | | | | | 45.6 | % | | 44.6 | % | | |
(1) A reconciliation of GAAP to non-GAAP results has been provided in this press release in the accompanying Financial Tables. An explanation of these measures is also included below under the heading "Non-GAAP Financial Measures."
(2) Percentages are calculated from accompanying Financial Tables and may differ from percentage change of numbers in Financial Highlights table due to rounding.
Financial Outlook
Accolade provides forward-looking guidance on Revenue and Adjusted EBITDA.
For the fiscal first quarter ending May 31, 2021, we expect:
● | Revenue between $54 million and $56 million |
● | Adjusted EBITDA, a non-GAAP measure, between $(16) million and $(19) million |
For the fiscal year ending February 28, 2022, we expect:
● | Revenue between $260 million and $265 million |
● | Adjusted EBITDA, a non-GAAP measure, between $(38) million and $(42) million |
Commenting on the company’s fiscal year 2022 outlook, Accolade Chief Financial Officer Steve Barnes added, “Our fiscal year 2022 guidance shows the continued momentum in Accolade’s navigation and advocacy business and the accretive impact of 2nd.MD’s growth rate. Creating and maintaining a superlative member and customer experience is critical to realizing the value of bringing together the extraordinary capabilities of both companies. To meet that objective, we plan to invest in integration to maximize the value of our combined offerings, cross-sell and upsell our solutions into our respective customers, and create additional opportunities to bend medical trendline and improve outcomes. The same will be true when we complete the acquisition of PlushCare, which we expect to close in early June. Our focus is on driving top line growth while demonstrating consistent progress toward our long-term operating model.”
We have not reconciled guidance for Adjusted EBITDA to net loss, the most directly comparable GAAP measure, and have not provided forward-looking guidance for net loss, because there are items that may impact net loss, including stock-based compensation, that are not within our control or cannot be reasonably predicted.
Quarterly Conference Call Details
The company will host a conference call today, Wednesday, May 5, 2021 at 4:30 p.m. E.T. to discuss its financial results. The conference call can be accessed by dialing 1-833-519-1281 for U.S. participants, or 1-914-800-3853 for international participants, referencing conference ID # 2082409; or via a live audio webcast that will be available online at http://ir.accolade.com. A replay of the call will be available via webcast for on-demand listening shortly after the completion of the call, at the same web link, and will remain available for approximately 90 days.
Forward-Looking Statements
This release contains 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, and the Private Securities Litigation Reform Act of 1995, as amended. These forward-looking statements include statements regarding our future growth and our financial outlook. Forward-looking statements are subject to risks and uncertainties and are based on potentially inaccurate assumptions that could cause actual results to differ materially from those expected or implied by the forward-looking statements. Actual results may differ materially from the results predicted, and reported results should not be considered as an indication of future performance. In some cases, you can identify forward-looking statements because they contain words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “likely,” “plan,” “potential,” “predict,” “project,” “seek,” “should,” “target,” “will,” “would,” or similar expressions and the negatives of those terms.
Important risks and uncertainties that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the risks described under the heading “Risk Factors” in Accolade’s most recently filed Quarterly Report on Form 10-Q, which should be read in conjunction with any forward-looking statements. All forward-looking statements in this press release are based on information available to Accolade as of the date hereof, and it does not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made, except as required by law.
About Accolade, Inc.
Accolade provides personalized health and benefits solutions designed to empower every person to live their healthiest life. Accolade helps millions of people and their employers navigate the complexities of the healthcare system with empathy, expertise and through exceptional service while supporting them in lowering the cost of care and improving health outcomes. Accolade blends technology-enabled health and benefits solutions, specialized support from Accolade Health Assistants® and Clinicians and access to expert medical opinion services for high-cost treatment decisions. Accolade consistently receives consumer satisfaction ratings over 90 percent. For more information, visit Accolade on LinkedIn, Twitter, Instagram and Facebook and at www.accolade.com.
Investor Contact:
Todd Friedman, Investor Relations, 484-532-5200, Todd.Friedman@accolade.com
Asher Dewhurst, Investor Relations, 443-213-0500, Accolade@westwicke.com
Media Contact:
Megan Torres, Public Relations, 206-926-8180, Megan.Torres@accolade.com
Source: Accolade
Financial Tables
Accolade, Inc. and Subsidiaries
Consolidated Balance Sheets (unaudited)
(In thousands, except share and per share data)
|
| | |
| | |
| | February 28(29), | ||||
| | 2021 | | 2020 | ||
Assets |
| |
|
| |
|
Current assets: |
| |
|
| |
|
Cash and cash equivalents | | $ | 433,884 | | $ | 33,155 |
Accounts receivable, net | |
| 9,112 | |
| 294 |
Unbilled revenue | |
| 2,725 | |
| 895 |
Current portion of deferred contract acquisition costs | |
| 2,210 | |
| 1,368 |
Current portion of deferred financing fees | |
| 93 | |
| 279 |
Prepaid and other current assets | |
| 5,957 | |
| 12,944 |
Total current assets | |
| 453,981 | |
| 48,935 |
Property and equipment, net | |
| 9,227 | |
| 13,625 |
Goodwill | |
| 4,013 | |
| 4,013 |
Acquired technology, net | |
| 604 | |
| 2,054 |
Deferred contract acquisition costs | |
| 6,067 | |
| 3,876 |
Other assets | |
| 1,618 | |
| 745 |
Total assets | | $ | 475,510 | | $ | 73,248 |
Liabilities, convertible preferred stock and stockholders’ equity (deficit) | |
|
| |
|
|
Current liabilities: | |
|
| |
|
|
Accounts payable | | $ | 7,390 | | $ | 5,273 |
Accrued expenses | |
| 4,845 | |
| 6,580 |
Accrued compensation | |
| 35,379 | |
| 23,838 |
Deferred rent and other current liabilities | |
| 567 | |
| 674 |
Due to customers | |
| 5,015 | |
| 4,674 |
Current portion of deferred revenue | |
| 25,879 | |
| 28,919 |
Total current liabilities | |
| 79,075 | |
| 69,958 |
Loans payable, net of unamortized issuance costs | |
| — | |
| 21,144 |
Deferred rent and other noncurrent liabilities | |
| 5,192 | |
| 5,523 |
Deferred revenue | |
| 395 | |
| 396 |
Total liabilities | |
| 84,662 | |
| 97,021 |
Convertible preferred stock: | |
|
| |
|
|
Preferred stock par value $0.0001; 25,000,000 shares authorized; 0 and 19,513,939 issued and outstanding at February 28(29), 2021 and 2020, respectively | |
| — | |
| 233,022 |
Commitments | |
|
| |
|
|
Stockholders’ equity (deficit) | |
|
| |
|
|
Common stock par value $0.0001; 500,000,000 shares authorized; 55,699,052 and 6,033,450 shares issued and outstanding at February 28(29), 2021 and 2020, respectively | |
| 6 | |
| 2 |
Additional paid‑in capital | |
| 762,362 | |
| 64,071 |
Accumulated deficit | |
| (371,520) | |
| (320,868) |
Total stockholders’ equity (deficit) | |
| 390,848 | |
| (256,795) |
Total liabilities, convertible preferred stock and stockholders’ equity (deficit) | | $ | 475,510 | | $ | 73,248 |
Accolade, Inc. and Subsidiaries
Consolidated Statements of Operations (unaudited)
(In thousands, except share and per share data)
|
| Three Months Ended | | Twelve Months Ended | ||||||||
| | February 28(29), | | February 28(29), | ||||||||
| | 2021 | | 2020 | | 2021 | | 2020 | ||||
| | (in thousands) | | (in thousands) | ||||||||
Revenue | | $ | 59,232 | | $ | 44,441 | | $ | 170,358 | | $ | 132,507 |
Cost of revenue, excluding depreciation and amortization | |
| 27,620 | |
| 21,948 | |
| 93,673 | |
| 73,685 |
Operating expenses: | |
| | |
| | |
| | |
|
|
Product and technology | |
| 13,331 | |
| 8,711 | |
| 49,955 | |
| 42,306 |
Sales and marketing | |
| 9,871 | |
| 6,848 | |
| 33,711 | |
| 30,050 |
General and administrative | |
| 10,992 | |
| 6,029 | |
| 31,584 | |
| 26,154 |
Depreciation and amortization |
|
| 2,121 | |
| 2,101 | |
| 8,212 |
|
| 8,516 |
Total operating expenses | |
| 36,315 | |
| 23,689 | |
| 123,462 | |
| 107,026 |
Loss from operations | |
| (4,703) | |
| (1,196) | |
| (46,777) | |
| (48,204) |
Interest expense, net | |
| (60) | |
| (854) | |
| (3,724) | |
| (2,925) |
Other expense | |
| (44) | |
| (9) | |
| (147) | |
| (107) |
Loss before income taxes | |
| (4,807) | |
| (2,059) | |
| (50,648) | |
| (51,236) |
Income tax benefit (expense) | |
| 81 | |
| (80) | |
| (4) | |
| (129) |
Net loss | | $ | (4,726) | | $ | (2,139) | | $ | (50,652) | | $ | (51,365) |
Net loss per share, basic and diluted | | $ | (0.09) | | $ | (0.33) | | $ | (1.72) | | $ | (9.13) |
Weighted‑average common shares outstanding, basic and diluted | |
| 55,390,884 | |
| 6,459,127 | |
| 29,370,594 | |
| 5,626,713 |
The following table summarizes the amount of stock-based compensation included in the consolidated statements of operations:
|
| Three Months Ended | | Twelve Months Ended | ||||||||
| | February 28(29), | | February 28(29), | ||||||||
| | 2021 | | 2020 | | 2021 | | 2020 | ||||
| | (in thousands) | | (in thousands) | ||||||||
Cost of revenue | | $ | 269 | | $ | 68 | | $ | 948 | | $ | 318 |
Product and technology | |
| 1,175 | |
| 362 | |
| 3,387 | |
| 1,674 |
Sales and marketing | |
| 881 | |
| 320 | |
| 2,376 | |
| 1,482 |
General and administrative | |
| 941 | |
| 357 | |
| 2,865 | |
| 2,528 |
Total stock‑based compensation | | $ | 3,266 | | $ | 1,107 | | $ | 9,576 | | $ | 6,002 |
Accolade, Inc. and Subsidiaries
Consolidated Statements of Cash Flows (unaudited)
(In thousands)
| | Fiscal Year Ended February 28(29), | |||||||
|
| 2021 |
| 2020 |
| 2019 | |||
Cash flows from operating activities: |
| |
|
| |
|
| |
|
Net loss | | $ | (50,652) | | $ | (51,365) | | $ | (56,496) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
|
| |
|
| |
|
|
Depreciation and amortization expense | |
| 8,212 | |
| 8,516 | |
| 9,391 |
Amortization of deferred contract acquisition costs | |
| 1,657 | |
| 985 | |
| 794 |
Noncash interest expense | |
| 2,252 | |
| 834 | |
| 425 |
Noncash bonus | |
| — | |
| 5,884 | |
| 569 |
Loss on disposal of equipment | |
| — | |
| 299 | |
| — |
Stock‑based compensation expense | |
| 9,576 | |
| 6,002 | |
| 5,721 |
Changes in operating assets and liabilities: | |
| | |
|
| |
|
|
Accounts receivable and unbilled revenue | |
| (10,648) | |
| (683) | |
| 6,522 |
Accounts payable and accrued expenses | |
| 2,991 | |
| 5,838 | |
| 1,515 |
Deferred contract acquisition costs | |
| (4,690) | |
| (2,399) | |
| (2,499) |
Deferred revenue and due to customers | |
| (2,700) | |
| 2,286 | |
| 16,192 |
Accrued compensation | |
| 16,356 | |
| (1,671) | |
| 2,381 |
Deferred rent and other liabilities | |
| (505) | |
| 220 | |
| (555) |
Other assets | |
| 2,919 | |
| (8,993) | |
| (508) |
Net cash used in operating activities | |
| (25,232) | |
| (34,247) | |
| (16,548) |
Cash flows from investing activities: | |
|
| |
|
| |
|
|
Capitalized software development costs | |
| (374) | |
| — | |
| (1,943) |
Purchases of property and equipment | |
| (1,991) | |
| (3,315) | |
| (1,175) |
Net cash paid in acquisition of MD Insider | |
| — | |
| (206) | |
| — |
Earnout payments to MD Insider | | | (58) | | | — | | | — |
Net cash used in investing activities | |
| (2,423) | |
| (3,521) | |
| (3,118) |
Cash flows from financing activities: | |
|
| |
|
| |
|
|
Proceeds from public offerings, net of underwriters' discounts and commissions and offering costs | | | 439,410 | | | — | | | — |
Proceeds from sale of preferred stock, net | |
| — | |
| 19,943 | |
| 49,933 |
Proceeds from stock purchases under employee stock purchase plan | | | 2,379 | | | — | | | — |
Proceeds from stock option and warrant exercises | |
| 9,348 | |
| 6,619 | |
| 1,002 |
Proceeds from borrowings on debt | |
| 51,166 | |
| 1,660 | |
| 3,000 |
Repayments of debt principal | |
| (73,166) | |
| — | |
| (5,000) |
Payments related to debt retirement | | | (753) | | | — | | | — |
Principal payments under capital leases | |
| — | |
| — | |
| (102) |
Net cash provided by financing activities | |
| 428,384 | |
| 28,222 | |
| 48,833 |
Net increase (decrease) in cash and cash equivalents | |
| 400,729 | |
| (9,546) | |
| 29,167 |
Cash and cash equivalents, beginning of period | |
| 33,155 | |
| 42,701 | |
| 13,534 |
Cash and cash equivalents, end of period | | $ | 433,884 | | $ | 33,155 | | $ | 42,701 |
Supplemental cash flow information: | |
|
| |
|
| |
|
|
Interest paid | | $ | 2,296 | | $ | 2,391 | | $ | 2,609 |
Issuance of stock options in lieu of cash bonus | | $ | 5,735 | | $ | — | | $ | 569 |
Fixed assets included in accounts payable | | $ | 232 | | $ | 45 | | $ | 93 |
Other receivable related to stock option exercises | | $ | 97 | | $ | 173 | | $ | — |
Income taxes paid | | $ | 149 | | $ | 55 | | $ | — |
Common stock issued in connection with acquisition | | $ | 156 | | $ | 6,164 | | $ | — |
Offering costs included in prepaid assets and accounts payable and accrued expenses | | $ | — | | $ | 3,042 | | $ | — |
Common stock issued in connection with joint development agreement | | $ | — | | $ | 3,869 | | $ | — |
Common stock warrants issued in connection with debt | | $ | — | | $ | 779 | | $ | — |
Non-GAAP Financial Measures
In addition to our financial results determined in accordance with GAAP, we use the following non-GAAP financial measures to help us evaluate trends, establish budgets, measure the effectiveness and efficiency of our operations, and determine employee incentives. We believe that non-GAAP financial information, when taken collectively, may be helpful to investors because it provides consistency and comparability with past financial performance. However, non-GAAP financial information is presented for supplemental informational purposes only, has limitations as an analytical tool and should not be considered in isolation or as a substitute for financial information presented in accordance with GAAP. In addition, other companies, including companies in our industry, may calculate similarly-titled non-GAAP measures differently or may use other measures to evaluate their performance. A reconciliation is provided below for each non-GAAP financial measure to the most directly comparable financial measure stated in accordance with GAAP. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures, and not to rely on any single financial measure to evaluate our business.
Adjusted Gross Profit and Adjusted Gross Margin
Adjusted Gross Profit is a non-GAAP financial measure that we define as revenue less cost of revenue, excluding depreciation and amortization, and excluding stock-based compensation. We define Adjusted Gross Margin as our Adjusted Gross Profit divided by our revenue. We believe Adjusted Gross Profit and Adjusted Gross Margin are useful to investors, as they eliminate the impact of certain noncash expenses and allow a direct comparison of these measures between periods without the impact of noncash expenses and certain other nonrecurring operating expenses.
Adjusted EBITDA
Adjusted EBITDA is a non-GAAP financial measure that we define as net loss adjusted to exclude interest expense (net), income tax expense (benefit), depreciation and amortization, stock-based compensation, and acquisition and integration-related costs. We believe Adjusted EBITDA provides investors with useful information on period-to-period performance as evaluated by management and comparison with our past financial performance. We believe Adjusted EBITDA is useful in evaluating our operating performance compared to that of other companies in our industry, as this measure generally eliminates the effects of certain items that may vary from company to company for reasons unrelated to overall operating performance.
Adjusted Gross Profit, Adjusted Gross Margin and Adjusted EBITDA have certain limitations, including that they exclude the impact of certain non-cash charges, such as depreciation and amortization, whereas underlying assets may need to be replaced and result in cash capital expenditures, and stock-based compensation expense, which is a recurring charge. These non-GAAP financial measures may also not be comparable to similarly titled measures of other companies because they may not calculate such measures in the same manner, limiting their usefulness as comparative measures. In evaluating these non-GAAP financial measures, you should be aware that in the future we expect to incur expenses similar to the adjustments in this presentation. Our presentation of non-GAAP financial measures should not be construed as an inference that our future results will be unaffected by these expenses or any unusual or nonrecurring items. When evaluating our performance, you should consider these non-GAAP financial measures alongside other financial performance measures, including the most directly comparable GAAP measures set forth in the reconciliation tables below and our other GAAP results. The following table presents, for the periods indicated, a reconciliation of our revenue to Adjusted Gross Profit:
|
| Three Months Ended | | | Twelve Months Ended | | ||||||||
| | February 28(29), |
| | February 28(29), |
| ||||||||
| | 2021 | | 2020 | | | 2021 | | 2020 | | ||||
| | (in thousands, except percentages) | | (in thousands, except percentages) | ||||||||||
Revenue | | $ | 59,232 | | $ | 44,441 | | | $ | 170,358 | | $ | 132,507 | |
Less: | | |
| | |
| | | | | | |
| |
Cost of revenue, excluding depreciation and amortization | | | (27,620) | | | (21,948) | | | | (93,673) | | | (73,685) | |
Gross profit, excluding depreciation and amortization | | | 31,612 | | | 22,493 | | | | 76,685 | | | 58,822 | |
Add: |
| |
|
| |
|
| | | |
| |
|
|
Stock-based compensation, cost of revenue |
| | 269 |
| | 68 |
| | | 948 |
| | 318 |
|
Adjusted Gross Profit | | $ | 31,881 | | $ | 22,561 | | | $ | 77,633 | | $ | 59,140 | |
Gross margin, excluding depreciation and amortization | |
| 53.4 | % |
| 50.6 | % | |
| 45.0 | % |
| 44.4 | % |
Adjusted Gross Margin | |
| 53.8 | % |
| 50.8 | % | |
| 45.6 | % |
| 44.6 | % |
The following table presents, for the periods indicated, a reconciliation of our Adjusted EBITDA to our net loss:
|
| Three Months Ended | | Twelve Months Ended | ||||||||
| | February 28(29), | | February 28(29), | ||||||||
| | 2021 | | 2020 | | 2021 | | 2020 | ||||
| | (in thousands) | | (in thousands) | ||||||||
Net Loss | | $ | (4,726) | | $ | (2,139) | | $ | (50,652) | | $ | (51,365) |
Adjusted for: | | |
| | |
| | |
| | |
|
Interest expense, net | | | 60 | | | 854 | | | 3,724 | | | 2,925 |
Income tax provision | | | (81) | | | 80 | | | 4 | | | 129 |
Depreciation and amortization | | | 2,121 | | | 2,101 | | | 8,212 | | | 8,516 |
Stock-based compensation | | | 3,266 | | | 1,107 | | | 9,576 | | | 6,002 |
Acquisition and integration-related costs |
| | 2,050 |
| | — | | | 2,050 |
| | 567 |
Other expense | | | 44 | | | 9 | | | 147 | | | 107 |
Adjusted EBITDA | | $ | 2,734 | | $ | 2,012 | | $ | (26,939) | | $ | (33,119) |