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
Date of Report (Date of earliest event reported): February 5, 2009
BLACKBAUD, INC.
(Exact name of registrant as specified in its charter)
Delaware
(State or other jurisdiction of incorporation)
| 000-50600 | 11-2617163 | |
| (Commission File Number) | (IRS Employer ID Number) |
2000 Daniel Island Drive, Charleston, South Carolina 29492
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code (843) 216-6200
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:
| ¨ | 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)) |
| Item 2.02. | Results of Operations and Financial Condition. |
On February 5, 2009, Blackbaud, Inc. issued a press release reporting unaudited financial results for the quarter and fiscal year ended December 31, 2008. A copy of this press release is attached.
The information in this Form 8-K (including Exhibit 99.1) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such a filing.
| Item 9.01. | Financial Statements and Exhibits. |
| (d) | Exhibits |
| Exhibit No. |
Description | |
| 99.1 | Press release dated February 5, 2009. | |
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.
| BLACKBAUD, INC. | ||||
| Date: February 5, 2009 | /s/ Timothy V. Williams | |||
| Timothy V. Williams, Senior Vice President and Chief Financial Officer | ||||
Exhibit 99.1
Blackbaud, Inc. Announces Fourth Quarter and Full Year 2008 Results
Announces First Quarter 2009 Dividend
CHARLESTON, S.C. – February 5, 2009 – Blackbaud, Inc. (Nasdaq: BLKB), the leading provider of software and related services designed specifically for nonprofit organizations, today announced financial results for its fourth quarter and full year ended December 31, 2008.
Marc Chardon, Chief Executive Officer of Blackbaud, stated, “The Company’s fourth quarter results were highlighted by better-than-expected profitability and solid execution in the face of an increasingly challenging macro environment. Moreover, during 2008, the Company made progress against multiple growth initiatives during what proved to be one of the most challenging periods non-profit organizations have ever faced. The continued progress with our eCRM initiative, growth of our online fundraising solutions, acquisition and integration of Kintera, momentum of eTapestry and growth of our international business were all quite encouraging. In addition, fourth quarter 2008 subscription revenue was approximately twice that of our perpetual license revenue. The continued growth of our subscription revenue is a significant and positive evolution of our already strong business model.”
Chardon continued, “As we enter 2009, we will continue to manage expenses carefully, balancing our desire to maintain high profitability levels with the opportunity to invest in initiatives that will enhance the Company’s long-term growth. We believe Blackbaud is well positioned to continue executing effectively through this difficult time period and we expect to emerge with our leadership position further enhanced.”
For the quarter ended December 31, 2008, Blackbaud reported total revenue of $80.4 million. GAAP income from operations and net income were $10.1 million and $6.5 million, respectively, compared with GAAP income from operations of $14.2 million and net income of $9.0 million in the fourth quarter of 2007. GAAP diluted earnings per share were $0.15 for the quarter ended December 31, 2008, compared with $0.20 in the same period last year.
For the quarter ended December 31, 2008, non-GAAP revenue, including a $1.5 million revenue adjustment related to Kintera purchase accounting, was $81.9 million, an increase of 17% compared with the fourth quarter of 2007. Non-GAAP income from operations, which excludes stock-based compensation expense and amortization of intangibles arising from business combinations, was $17.6 million, an increase from $17.3 million in the same period last year. Non-GAAP net income was $10.4 million for the quarter ended December 31, 2008, compared with $10.5 million in the same period last year. Non-GAAP diluted earnings per share were $0.24 for the quarter ended December 31, 2008, above the high-end of the Company’s guidance of $0.22 to $0.23 and up over the year ago period.
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 “Non-GAAP Financial Measures.”
The Company ended the quarter with $16.4 million in cash, with the increase in cash driven primarily by $12.3 million in cash from operations.
Timothy V. Williams, Chief Financial Officer of Blackbaud, stated, “We are proud of the Company’s accomplishments in 2008 considering the increasingly challenging economic environment. During 2008, Blackbaud generated top line growth organically and even more rapid growth including strategic acquisitions. In addition, the Company delivered close to 23% non-GAAP operating margins that drove approximately 13% growth in non-GAAP EPS, while $60 million in cash from operations were a primary enabler to the Company returning over $61 million to stockholders in the form of dividends and share repurchases.”
Full Year 2008 Results
For the year ended December 31, 2008, Blackbaud reported total revenue of $302.5 million, an increase of 18% compared with 2007. GAAP income from operations and net income were $47.4 million and $29.9 million, respectively, for the full year 2008. This compares with income from operations of $52.4 million and net income of $31.7 million in 2007. GAAP diluted earnings per
share were $0.68 for the year ended December 31, 2008, compared with $0.71 in the same period last year.
For the year ended December 31, 2008, non-GAAP revenue, including a $4.0 million revenue adjustment related to Kintera purchase accounting, was $306.5 million, an increase of 19% compared with the full year 2007. Non-GAAP income from operations, which excludes stock-based compensation expense and amortization of intangibles arising from business combinations, was $69.5 million, an increase compared with $62.8 million in the full year 2007. Non-GAAP net income was $41.7 million for the year ended December 31, 2008, leading to non-GAAP diluted earnings per share of $0.95. This compares with non-GAAP net income of $37.8 million and diluted earnings per share of $0.84 in the full year 2007.
First Quarter 2009 Dividend and Share Repurchase Program
Blackbaud announced today that its Board of Directors has approved the payment of an annual dividend for 2009 of $0.40 per share, unchanged from 2008, and declared a first quarter dividend of $0.10 per share payable on March 13, 2009 to stockholders of record on February 27, 2009. Additionally, as of December 31, the Company had approximately $30 million remaining under its common stock share repurchase program that was authorized in May 2008.
Conference Call Details
Blackbaud will host a conference call today, February 5, 2009, at 5:00 p.m. (Eastern Time) to discuss the Company’s financial results, operations and related matters. To access this call, dial 888-690-2879 (domestic) or 913-981-5522 (international). A replay of this conference call will be available through February 12, 2009, at 888-203-1112 (domestic) or 719-457-0820 (international). The replay passcode is 8066924. A live webcast of this conference call will be available on the “Investor Relations” page of the Company’s website at www.blackbaud.com/investorrelations, and a replay will be archived on the website as well.
About Blackbaud
Blackbaud is the leading global provider of software and services designed specifically for nonprofit organizations, enabling them to improve operational efficiency, build strong relationships, and raise more money to support their missions. Approximately 22,000 organizations — including University of Arizona Foundation, American Red Cross, Cancer Research UK, The Taft School, Lincoln Center, InTouch Ministries, Tulsa Community Foundation, Ursinus College, Earthjustice, International Fund for Animal Welfare, and the WGBH Educational Foundation — use one or more Blackbaud products and services for fundraising, constituent relationship management, financial management, website management, direct marketing, education administration, ticketing, business intelligence, prospect research, consulting, and analytics. Since 1981, Blackbaud’s sole focus and expertise has been partnering with nonprofits and providing them the solutions they need to make a difference in their local communities and worldwide. Headquartered in the United States, Blackbaud also has operations in Canada, the United Kingdom, and Australia. For more information, visit www.blackbaud.com.
All Blackbaud product names appearing herein are trademarks or registered trademarks of Blackbaud, Inc.
Forward-looking Statements
Except for historical information, all of the statements, expectations, and assumptions contained in this news release are forward-looking statements that involve a number of risks and uncertainties. Although Blackbaud attempts to be accurate in making these forward-looking statements, it is possible that future circumstances might differ from the assumptions on which such statements are based. In addition, other important factors that could cause results to differ materially include the following: general economic risks; uncertainty regarding increased business and renewals from existing customers; continued success in sales growth; management
of integration of acquired companies and other risks associated with acquisitions; risks associated with successful implementation of multiple integrated software products; the ability to attract and retain key personnel; risks related to our dividend policy and share repurchase program, including potential limitations on our ability to grow and the possibility that we might discontinue payment of dividends; risks relating to restrictions imposed by the credit facility; risks associated with management of growth; lengthy sales and implementation cycles, particularly in larger organizations; technological changes that make our products and services less competitive; and the other risk factors set forth from time to time in the SEC filings for Blackbaud, copies of which are available free of charge at the SEC’s website at www.sec.gov or upon request from Blackbaud’s investor relations department.
Non-GAAP Financial Measures
Blackbaud has provided in this release financial information that has not been prepared in accordance with GAAP. This information includes non-GAAP revenue, non-GAAP income from operations and margin, non-GAAP net income and non-GAAP diluted earnings per share. Blackbaud uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating Blackbaud’s ongoing operational performance. Blackbaud believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing its financial results with other companies in Blackbaud’s industry, many of which present similar non-GAAP financial measures to investors. As noted, the non-GAAP financial results discussed above exclude stock-based compensation expense and costs associated with amortization of intangibles arising from business combinations and include revenue associated with the Kintera acquisition that is not recognizable under GAAP purchase accounting.
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 measure below. As previously mentioned, a reconciliation of our non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included below in this press release.
Investor Contact:
Tim Dolan
ICR
timothy.dolan@icrinc.com
617-956-6727
Media Contact:
Melanie Mathos
Blackbaud, Inc.
melanie.mathos@blackbaud.com
843-216-6200 x3307
SOURCE: Blackbaud, Inc.
Blackbaud, Inc.
Consolidated balance sheets
(Unaudited)
| December 31, | December 31, | |||||||
| (in thousands, except share amounts) | 2008 | 2007 | ||||||
| Assets |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 16,361 | $ | 14,775 | ||||
| Donor restricted cash |
12,363 | — | ||||||
| Accounts receivable, net of allowance of $2,777 and $1,935 at December 31, 2008 and December 31, 2007, respectively |
52,554 | 44,689 | ||||||
| Prepaid expenses and other current assets |
17,281 | 11,279 | ||||||
| Deferred tax asset, current portion |
6,858 | 2,276 | ||||||
| Total current assets |
105,417 | 73,019 | ||||||
| Property and equipment, net |
21,384 | 16,962 | ||||||
| Deferred tax asset |
64,762 | 51,696 | ||||||
| Goodwill |
73,615 | 58,275 | ||||||
| Intangible assets, net |
48,171 | 37,272 | ||||||
| Other assets |
537 | 470 | ||||||
| Total assets |
$ | 313,886 | $ | 237,694 | ||||
| Liabilities and stockholders’ equity |
||||||||
| Current liabilities: |
||||||||
| Trade accounts payable |
$ | 7,023 | $ | 5,802 | ||||
| Accrued expenses and other current liabilities |
21,758 | 20,575 | ||||||
| Donations payable |
12,363 | — | ||||||
| Capital lease obligations, current portion |
384 | 513 | ||||||
| Debt, current portion |
60,049 | — | ||||||
| Deferred revenue |
113,802 | 93,106 | ||||||
| Total current liabilities |
215,379 | 119,996 | ||||||
| Capital lease obligations, noncurrent |
203 | 586 | ||||||
| Long-term debt, net of current portion |
1,288 | — | ||||||
| Deferred revenue, noncurrent |
5,838 | 2,994 | ||||||
| Other noncurrent liabilities |
670 | 1,015 | ||||||
| Total liabilities |
223,378 | 124,591 | ||||||
| Commitments and contingencies |
||||||||
| Stockholders’ equity: |
||||||||
| Preferred stock; 20,000,000 shares authorized, none outstanding |
— | — | ||||||
| Common stock, $0.001 par value; 180,000,000 shares authorized, 51,269,081 and 50,450,675 shares issued at December 31, 2008 and December 31, 2007, respectively |
51 | 50 | ||||||
| Additional paid-in capital |
116,846 | 105,687 | ||||||
| Treasury stock, at cost; 7,494,466 and 5,431,852 shares at December 31, 2008 and December 31, 2007, respectively |
(130,594 | ) | (85,487 | ) | ||||
| Accumulated other comprehensive (loss) income |
(899 | ) | 137 | |||||
| Retained earnings |
105,104 | 92,716 | ||||||
| Total stockholders’ equity |
90,508 | 113,103 | ||||||
| Total liabilities and stockholders’ equity |
$ | 313,886 | $ | 237,694 | ||||
Blackbaud, Inc.
Consolidated statements of operations
(Unaudited)
| Three months ended December 31, | Years ended December 31, | |||||||||||||||
| (in thousands, except share and per share amounts) | 2008 | 2007 | 2008 | 2007 | ||||||||||||
| Revenue |
||||||||||||||||
| License fees |
$ | 8,595 | $ | 9,923 | $ | 35,932 | $ | 37,569 | ||||||||
| Services |
24,836 | 24,503 | 100,824 | 91,376 | ||||||||||||
| Maintenance |
28,092 | 24,987 | 107,304 | 94,602 | ||||||||||||
| Subscriptions |
16,363 | 7,994 | 49,705 | 25,389 | ||||||||||||
| Other revenue |
2,573 | 2,606 | 8,730 | 8,102 | ||||||||||||
| Total revenue |
80,459 | 70,013 | 302,495 | 257,038 | ||||||||||||
| Cost of revenue |
||||||||||||||||
| Cost of license fees |
656 | 891 | 3,316 | 2,870 | ||||||||||||
| Cost of services |
16,659 | 14,603 | 63,960 | 54,908 | ||||||||||||
| Cost of maintenance |
5,523 | 4,582 | 20,185 | 17,119 | ||||||||||||
| Cost of subscriptions |
6,848 | 3,465 | 20,587 | 10,306 | ||||||||||||
| Cost of other revenue |
2,527 | 2,402 | 8,368 | 7,274 | ||||||||||||
| Total cost of revenue |
32,213 | 25,943 | 116,416 | 92,477 | ||||||||||||
| Gross profit |
48,246 | 44,070 | 186,079 | 164,561 | ||||||||||||
| Operating expenses |
||||||||||||||||
| Sales and marketing |
17,588 | 15,238 | 65,185 | 56,994 | ||||||||||||
| Research and development |
10,731 | 7,519 | 38,708 | 28,525 | ||||||||||||
| General and administrative |
9,685 | 6,972 | 34,072 | 26,144 | ||||||||||||
| Amortization |
189 | 166 | 713 | 491 | ||||||||||||
| Total operating expenses |
38,193 | 29,895 | 138,678 | 112,154 | ||||||||||||
| Income from operations |
10,053 | 14,175 | 47,401 | 52,407 | ||||||||||||
| Interest income |
108 | 131 | 526 | 813 | ||||||||||||
| Interest expense |
(705 | ) | (98 | ) | (1,526 | ) | (1,164 | ) | ||||||||
| Other expense, net |
(2 | ) | (83 | ) | (194 | ) | (503 | ) | ||||||||
| Income before provision for income taxes |
9,454 | 14,125 | 46,207 | 51,553 | ||||||||||||
| Income tax provision |
2,922 | 5,168 | 16,329 | 19,829 | ||||||||||||
| Net income |
$ | 6,532 | $ | 8,957 | $ | 29,878 | $ | 31,724 | ||||||||
| Earnings per share |
||||||||||||||||
| Basic |
$ | 0.15 | $ | 0.20 | $ | 0.70 | $ | 0.73 | ||||||||
| Diluted |
$ | 0.15 | $ | 0.20 | $ | 0.68 | $ | 0.71 | ||||||||
| Common shares and equivalents outstanding |
||||||||||||||||
| Basic weighted average shares |
42,502,499 | 43,899,634 | 42,958,947 | 43,619,158 | ||||||||||||
| Diluted weighted average shares |
43,138,344 | 44,813,282 | 43,958,557 | 44,595,483 | ||||||||||||
| Dividends per share |
$ | 0.100 | $ | 0.085 | $ | 0.400 | $ | 0.340 | ||||||||
Blackbaud, Inc.
Consolidated statements of cash flows
(Unaudited)
| Years ended December 31, | ||||||||
| (in thousands) | 2008 | 2007 | ||||||
| Cash flows from operating activities |
||||||||
| Net income |
$ | 29,878 | $ | 31,724 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
| Depreciation and amortization |
12,865 | 8,149 | ||||||
| Provision for doubtful accounts and sales returns |
5,090 | 2,042 | ||||||
| Stock-based compensation expense |
12,085 | 6,934 | ||||||
| Excess tax benefit on exercise of stock options |
(1,497 | ) | (4,931 | ) | ||||
| Deferred taxes |
6,407 | 12,491 | ||||||
| Other non-cash adjustments |
110 | 65 | ||||||
| Changes in assets and liabilities, net of acquisition: |
||||||||
| Accounts receivable |
(11,104 | ) | (9,748 | ) | ||||
| Prepaid expenses and other assets |
(5,635 | ) | (2,005 | ) | ||||
| Trade accounts payable |
614 | (830 | ) | |||||
| Accrued expenses and other current liabilities |
(7,907 | ) | 6,079 | |||||
| Donor restricted cash |
(3,763 | ) | — | |||||
| Donations payable |
3,763 | — | ||||||
| Deferred revenue |
19,404 | 12,897 | ||||||
| Net cash provided by operating activities |
60,310 | 62,867 | ||||||
| Cash flows from investing activities |
||||||||
| Purchase of property and equipment |
(7,692 | ) | (8,123 | ) | ||||
| Purchase of net assets of acquired companies, net of cash acquired |
(49,916 | ) | (84,405 | ) | ||||
| Proceeds from sale and maturity of marketable securities |
1,575 | — | ||||||
| Net cash used in investing activities |
(56,033 | ) | (92,528 | ) | ||||
| Cash flows from financing activities |
||||||||
| Proceeds from issuance of debt |
86,000 | 48,000 | ||||||
| Proceeds from exercise of stock options |
883 | 5,451 | ||||||
| Excess tax benefit on exercise of stock options |
1,497 | 4,931 | ||||||
| Payments on debt |
(27,527 | ) | (49,934 | ) | ||||
| Payments of deferred financing fees |
(47 | ) | (418 | ) | ||||
| Payments on capital lease obligations |
(540 | ) | (477 | ) | ||||
| Purchase of treasury stock |
(43,727 | ) | (15,857 | ) | ||||
| Dividend payments to stockholders |
(17,497 | ) | (15,074 | ) | ||||
| Net cash used in financing activities |
(958 | ) | (23,378 | ) | ||||
| Effect of exchange rate on cash and cash equivalents |
(1,733 | ) | 31 | |||||
| Net increase (decrease) in cash and cash equivalents |
1,586 | (53,008 | ) | |||||
| Cash and cash equivalents, beginning of year |
14,775 | 67,783 | ||||||
| Cash and cash equivalents, end of year |
$ | 16,361 | $ | 14,775 | ||||
Blackbaud, Inc.
Reconciliation of GAAP to Non-GAAP financial measures
(Unaudited)
(In thousands, except per share amounts)
| Three months ended December 31, | Years ended December 31, | |||||||||||||||
| 2008 | 2007 | 2008 | 2007 | |||||||||||||
| GAAP revenue |
$ | 80,459 | $ | 70,013 | $ | 302,495 | $ | 257,038 | ||||||||
| Non-GAAP adjustments: |
||||||||||||||||
| Add back: Kintera deferred revenue writedown |
1,488 | — | 4,043 | — | ||||||||||||
| Total Non-GAAP adjustments |
1,488 | — | 4,043 | — | ||||||||||||
| Non-GAAP revenue |
$ | 81,947 | $ | 70,013 | $ | 306,538 | $ | 257,038 | ||||||||
| GAAP gross profit |
$ | 48,246 | $ | 44,070 | $ | 186,079 | $ | 164,561 | ||||||||
| Non-GAAP adjustments: |
||||||||||||||||
| Add back: Kintera deferred revenue writedown |
1,488 | — | 4,043 | — | ||||||||||||
| Add back: Stock-based compensation expense (see table below) |
725 | 402 | 2,259 | 1,135 | ||||||||||||
| Add back: Amortization of intangibles from business combinations (see table below) |
1,707 | 898 | 5,248 | 2,945 | ||||||||||||
| Total Non-GAAP adjustments |
3,920 | 1,300 | 11,550 | 4,080 | ||||||||||||
| Non-GAAP gross profit |
$ | 52,166 | $ | 45,370 | $ | 197,629 | $ | 168,641 | ||||||||
| Non-GAAP gross margin |
64 | % | 65 | % | 64 | % | 66 | % | ||||||||
| GAAP income from operations |
$ | 10,053 | $ | 14,175 | $ | 47,401 | $ | 52,407 | ||||||||
| Non-GAAP adjustments: |
||||||||||||||||
| Add back: Kintera deferred revenue writedown |
1,488 | — | 4,043 | — | ||||||||||||
| Add back: Stock-based compensation expense (see table below) |
4,173 | 2,066 | 12,085 | 6,934 | ||||||||||||
| Add back: Amortization of intangibles from business combinations (see table below) |
1,896 | 1,064 | 5,961 | 3,436 | ||||||||||||
| Total Non-GAAP adjustments |
7,557 | 3,130 | 22,089 | 10,370 | ||||||||||||
| Non-GAAP income from operations |
$ | 17,610 | $ | 17,305 | $ | 69,490 | $ | 62,777 | ||||||||
| Non-GAAP operating margin |
21 | % | 25 | % | 23 | % | 24 | % | ||||||||
| GAAP net income |
$ | 6,532 | $ | 8,957 | $ | 29,878 | $ | 31,724 | ||||||||
| Non-GAAP adjustments: |
||||||||||||||||
| Add back: Total Non-GAAP adjustments affecting income from operations |
7,557 | 3,130 | 22,089 | 10,370 | ||||||||||||
| Add back: Tax impact related to Non-GAAP adjustments |
(3,712 | ) | (1,561 | ) | (10,306 | ) | (4,321 | ) | ||||||||
| Non-GAAP net income |
$ | 10,377 | $ | 10,526 | $ | 41,661 | $ | 37,773 | ||||||||
| Shares used in computing Non-GAAP diluted earnings per share |
43,138 | 45,216 | 43,959 | 44,976 | ||||||||||||
| Non-GAAP diluted earnings per share |
$ | 0.24 | $ | 0.23 | $ | 0.95 | $ | 0.84 | ||||||||
| Detail of Non-GAAP adjustments: |
||||||||||||||||
| Stock-based compensation expense: |
||||||||||||||||
| Cost of revenue |
||||||||||||||||
| Cost of services |
$ | 430 | $ | 101 | $ | 1,442 | $ | 627 | ||||||||
| Cost of maintenance |
165 | 83 | 534 | 234 | ||||||||||||
| Cost of subscriptions |
130 | 218 | 283 | 274 | ||||||||||||
| Subtotal |
725 | 402 | 2,259 | 1,135 | ||||||||||||
| Operating expenses |
||||||||||||||||
| Sales and marketing |
602 | 287 | 1,607 | 831 | ||||||||||||
| Research and development |
787 | 424 | 2,396 | 1,219 | ||||||||||||
| General and administrative |
2,059 | 953 | 5,823 | 3,749 | ||||||||||||
| Subtotal |
3,448 | 1,664 | 9,826 | 5,799 | ||||||||||||
| Total stock-based compensation expense |
$ | 4,173 | $ | 2,066 | $ | 12,085 | $ | 6,934 | ||||||||
| Amortization of intangibles from business combinations: |
||||||||||||||||
| Cost of revenue |
||||||||||||||||
| Cost of license fees |
$ | 80 | $ | 43 | $ | 246 | $ | 153 | ||||||||
| Cost of services |
334 | 327 | 1,338 | 1,178 | ||||||||||||
| Cost of maintenance |
329 | 115 | 895 | 406 | ||||||||||||
| Cost of subscriptions |
945 | 382 | 2,694 | 1,112 | ||||||||||||
| Cost of other revenue |
19 | 31 | 75 | 96 | ||||||||||||
| Subtotal |
1,707 | 898 | 5,248 | 2,945 | ||||||||||||
| Operating expenses |
189 | 166 | 713 | 491 | ||||||||||||
| Total amortization of intangibles from business combinations |
$ | 1,896 | $ | 1,064 | $ | 5,961 | $ | 3,436 | ||||||||