This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
See Cramer's multi-million dollar portfolio for FREE and get his new book Get Rich Carefully! Learn More

ServiceNow Reports Third Quarter 2012 Financial Results

ServiceNow and the ServiceNow logo are trademarks of ServiceNow. All other brand and product names are trademarks or registered trademarks of their respective holders.

 
ServiceNow, Inc.
Condensed Consolidated Statements of Operations
(in thousands, except share and per share data)
 
  Three Months Ended   Nine Months Ended

September 30, 2012

 

September 30, 2011

September 30, 2012

 

September 30, 2011

(Unaudited)
Revenues:    
Subscription $ 55,279 $ 30,331 $ 141,640 $ 76,331
Professional services and other   9,066     3,866     26,910     12,563  
Total revenues   64,345     34,197     168,550     88,894  
Cost of revenues (1):
Subscription 17,931 6,323 43,182 15,538
Professional services and other   9,643     5,609     28,519     15,095  
Total cost of revenues   27,574     11,932     71,701     30,633  
Gross profit   36,771     22,265     96,849     58,261  
Operating expenses (1):
Sales and marketing 28,140 13,980 74,356 34,375
Research and development 10,783 2,757 26,098 7,003
General and administrative   11,195     4,509     24,441     10,471  
Total operating expenses   50,118     21,246     124,895     51,849  
Income (loss) from operations (13,347 ) 1,019 (28,046 ) 6,412
Interest and other income (expense), net   615     (729 )   1,148     (412 )
Income (loss) before provision for income taxes (12,732 ) 290 (26,898 ) 6,000
Provision for income taxes   321     169     519     852  
Net income (loss) $ (13,053 ) $ 121   $ (27,417 ) $ 5,148  
Net income (loss) per share attributable to common stockholders:
Basic $ (0.11 ) $

0.00

  $ (0.49 ) $ 0.05  
Diluted $ (0.11 ) $

0.00

  $ (0.49 ) $ 0.04  
Weighted-average shares used to compute net income (loss) per share attributable to common stockholders:
Basic   117,698,005     20,693,359     57,089,411     19,695,440  
Diluted   117,698,005     32,126,535     57,089,411     30,612,539  
                 

(1) Includes total stock-based compensation expense for stock-based awards as follows:

Three Months Ended Nine Months Ended

September 30, 2012

 

September 30, 2011

 

September 30, 2012

 

September 30, 2011

Cost of revenues:
Subscription $ 1,276 $ 201 $ 2,514 $ 524
Professional services and other 495 71 964 151
Sales and marketing 2,899 800 6,852 1,373
Research and development 1,919 263 4,121 524
General and administrative 1,624 1,056 4,137 1,652
 
 
 
ServiceNow, Inc.
Condensed Consolidated Balance Sheets
(in thousands)
 
 

September 30, 2012

 

December 31, 2011

ASSETS (unaudited)
Current assets:
Cash and cash equivalents $ 116,976 $ 68,088
Restricted cash 37 45
Short-term investments 139,485 -
Accounts receivable, net 55,924 44,860
Current portion of deferred commissions 12,236 6,087
Prepaid expenses and other current assets 5,675 9,883
Current portion of deferred tax assets   1,544   1,544  
Total current assets 331,877 130,507
Deferred commissions, less current portion 9,734 4,597
Property and equipment, net 39,086 20,695
Other assets   1,507   524  
Total assets $ 382,204 $ 156,323  
 
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY (DEFICIT)
Current liabilities:
Accounts payable $ 5,680 $ 9,411
Accrued expenses and other current liabilities 32,038 25,608
Current portion of deferred revenue 128,970 91,087
Current portion of deferred rent   -   455  
Total current liabilities 166,688 126,561
Deferred revenue, less current portion 18,976 13,549
Deferred rent, less current portion 433 2,935
Other long-term liabilities 4,839 2,532
Convertible preferred stock - 68,172
Stockholders’ equity (deficit)   191,268   (57,426 )
Total liabilities, convertible preferred stock and stockholders’equity (deficit) $ 382,204 $ 156,323  
 
 
ServiceNow, Inc.
Condensed Consolidated Statements of Cash Flows
(in thousands)
 
  Three Months Ended   Nine Months Ended

September 30,

2012

 

September 30, 2011

September 30, 2012

 

September 30, 2011

(Unaudited)
Cash flows from operating activities:
Net income (loss) $ (13,053 ) $ 121 $ (27,417 ) $ 5,148

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

Depreciation and amortization 3,969 824 8,842 1,794
Amorization of premiums on short-term investments, net 496 - 594 -
Amortization of deferred commissions 3,920 1,561 9,264 3,942
Stock-based compensation 8,213 2,391 18,588 4,224
Tax benefit from exercise of stock options (276 ) - (533 ) (21 )
Bad debt expense 148 - 148 -

(Gain) loss on disposal of property and equipment

- - (1 ) 60
Lease abandonment costs 2,922 - 2,922 -
Changes in operating assets and liabilities:
Accounts receivable (8,342 ) (637 ) (11,065 ) (7,768 )
Deferred commissions (7,449 ) (3,031 ) (20,525 ) (6,419 )
Prepaid expenses and other current assets (961 ) 220 4,242 (2,092 )
Other assets 2,095 (48 ) (35 ) (268 )
Accounts payable (1,069 ) 767 (106 ) 1,866
Accrued expenses and other current liabilities 2,659 370 4,644 4,239
Deferred rent (2,899 ) (83 ) (2,957 ) 3,153
Deferred revenue 16,295 7,231 43,081 28,589
Other long-term liabilities   2,409     (2 )   2,409     (6 )

Net cash provided by operating activities

  9,077     9,684     32,095     36,441  
Cash flows from investing activities:
Purchases of property and equipment (11,930 ) (2,517 ) (32,156 ) (9,193 )
Purchases of short-term investments (123,003 ) - (146,922 ) -
Sale of short-term investments - - 1,025 -
Maturities of short-term investments 5,800 - 5,800 -
Restricted cash   -     -     8     150  
Net cash used in investing activities   (129,133 )   (2,517 )   (172,245 )   (9,043 )
Cash flows from financing activities:
Net proceeds from initial public offering 170,963 - 169,799 -
Proceeds from exercise of stock options 216 968 2,349 1,309
Proceeds from early exercise of stock options - 814 1,024 1,457
Tax benefit from exercise of stock options 276 - 533 21
Net proceeds from issuance of common stock - - 17,848 -

Purchases of common stock and restricted stock from stockholders

  -     -     (1,960 )   -  
Net cash provided by financing activities   171,455     1,782     189,593     2,787  
Foreign currency effect on cash and cash equivalents   95     234     (555 )   394  
Net increase in cash and cash equivalents 51,494 9,183 48,888 30,579
Cash and cash equivalents at beginning of period   65,482     59,853     68,088     38,457  
Cash and cash equivalents at end of period $ 116,976   $ 69,036   $ 116,976   $ 69,036  
 
Calculation of free cash flow (a non-GAAP measure):
Net cash provided by operating activities $ 9,077 $ 9,684 $ 32,095 $ 36,441
Purchases of property and equipment   (11,930 )   (2,517 )   (32,156 )   (9,193 )
Free cash flow $ (2,853 ) $ 7,167   $ (61 ) $ 27,248  
 
 
ServiceNow, Inc.
Results of Operations GAAP to Non-GAAP Reconciliation
(in thousands except share and per share data)
(Unaudited)
 
  Three Months Ended

September 30, 2012

 

September 30, 2011

GAAP  

Adjustments (1)

  Non-GAAP GAAP  

Adjustments (1)

  Non-GAAP
Reconciliation of gross profit:        
Revenues:
Subscription $ 55,279 $ - $ 55,279 $ 30,331 $ - $ 30,331
Professional services and other   9,066     -     9,066     3,866     -     3,866  
Total revenues   64,345     -     64,345     34,197     -     34,197  

Cost of revenues:

Subscription 17,931 (1,276 ) 16,655 6,323 (201 ) 6,122
Professional services and other   9,643     (495 )   9,148     5,609     (71 )   5,538  
Total cost of revenues   27,574     (1,771 )   25,803     11,932     (272 )   11,660  
Gross profit:
Subscription 37,348 1,276 38,624 24,008 201 24,209
Professional services and other   (577 )   495     (82 )   (1,743 )   71     (1,672 )
Total gross profit $ 36,771   $ 1,771   $ 38,542   $ 22,265   $ 272   $ 22,537  
 
Reconciliation of operating expenses:

Operating expenses:

Sales and marketing $ 28,140 $ (2,899 ) $ 25,241 $ 13,980 $ (800 ) $ 13,180
Research and development 10,783 (1,919 ) 8,864 2,757 (263 ) 2,494
General and administrative   11,195     (1,624 )   9,571     4,509     (1,056 )   3,453  
Total operating expenses $ 50,118   $ (6,442 ) $ 43,676   $ 21,246   $ (2,119 ) $ 19,127  
 

Reconciliation of income (loss) from operations, provision for income taxes, net income (loss), net income (loss) per share, and pro forma net income (loss) per share:

Income (loss) from operations $ (13,347 ) $ 8,213   $ (5,134 ) $ 1,019   $ 2,391   $ 3,410  
Income (loss) before provision for income taxes $ (12,732 ) $ 8,213 $ (4,519 ) $ 290 $ 2,391 $ 2,681

Provision for income taxes

  321     2,222     2,543     169     858     1,027  
Net income (loss) $ (13,053 ) $ 5,991   $ (7,062 ) $ 121   $ 1,533   $ 1,654  
Net income (loss) per share attributable to common stockholders:
Basic $ (0.11 ) $ 0.05   $ (0.06 ) $

0.00

  $ 0.07   $ 0.07  
Diluted $ (0.11 ) $ 0.05   $ (0.06 ) $

0.00

  $ 0.05   $ 0.05  
Weighted-average shares used to compute net income (loss) per share attributable to common stockholders:
Basic   117,698,005     117,698,005     20,693,359     20,693,359  
Diluted   117,698,005     117,698,005     32,126,535     32,126,535  
 
                         

(1) Adjustments include stock-based compensation and the related tax effect.

 
ServiceNow, Inc.
Results of Operations GAAP to Non-GAAP Reconciliation
(in thousands except share and per share data)
(Unaudited)
 
Nine Months Ended

September 30, 2012

 

September 30, 2011

GAAP  

Adjustments (1)

  Non-GAAP GAAP  

Adjustments (1)

  Non-GAAP
Reconciliation of gross profit:        
Revenues:
Subscription $ 141,640 $ - $ 141,640 $ 76,331 $ - $ 76,331
Professional services and other   26,910     -     26,910     12,563     -     12,563  
Total revenues   168,550     -     168,550     88,894     -     88,894  

Cost of revenues:

Subscription 43,182 (2,514 ) 40,668 15,538 (524 ) 15,014
Professional services and other   28,519     (964 )   27,555     15,095     (151 )   14,944  
Total cost of revenues   71,701     (3,478 )   68,223     30,633     (675 )   29,958  
Gross profit:
Subscription 98,458 2,514 100,972 60,793 524 61,317
Professional services and other   (1,609 )   964     (645 )   (2,532 )   151     (2,381 )
Total gross profit $ 96,849   $ 3,478   $ 100,327   $ 58,261   $ 675   $ 58,936  
 
Reconciliation of operating expenses:

Operating expenses:

Sales and marketing $ 74,356 $ (6,852 ) $ 67,504 $ 34,375 $ (1,373 ) $ 33,002
Research and development 26,098 (4,121 ) 21,977 7,003 (524 ) 6,479
General and administrative   24,441     (4,137 )   20,304     10,471     (1,652 )   8,819  
Total operating expenses $ 124,895   $ (15,110 ) $ 109,785   $ 51,849   $ (3,549 ) $ 48,300  
 

Reconciliation of income (loss) from operations, provision for income taxes, net income (loss), net income (loss) per share, and pro forma net income (loss) per share:

Income (loss) from operations $ (28,046 ) $ 18,588   $ (9,458 ) $ 6,412   $ 4,224   $ 10,636  
Income (loss) before provision for income taxes $ (26,898 ) $ 18,588 $ (8,310 ) $ 6,000 $ 4,224 $ 10,224

Provision for income taxes

  519     4,353     4,872     852     1,135     1,987  
Net income (loss) $ (27,417 ) $ 14,235   $ (13,182 ) $ 5,148   $ 3,089   $ 8,237  
Net income (loss) per share attributable to common stockholders:
Basic $ (0.49 ) $ 0.25   $ (0.24 ) $ 0.05   $ 0.15   $ 0.20  
Diluted $ (0.49 ) $ 0.25   $ (0.24 ) $ 0.04   $ 0.10   $ 0.14  
Weighted-average shares used to compute net income (loss) per share attributable to common stockholders:
Basic   57,089,411     57,089,411     19,695,440     19,695,440  
Diluted   57,089,411     57,089,411     30,612,539     30,612,539  
                       

(1) Adjustments include stock-based compensation and the related tax effect.

 
 
ServiceNow, Inc.
Non-GAAP Billings Reconciliation
(in thousands)
(Unaudited)
 
  Three Months Ended

September 30, 2012

 

June 30, 2012

 

September 30, 2011

Total revenues $ 64,345 $ 56,774 $ 34,197
Deferred revenue, end of period 147,946 131,069 81,877
Less: deferred revenue, beginning of period   131,069   115,757   74,646
Billings $ 81,222 $ 72,086 $ 41,428
 
 
ServiceNow, Inc.
Reconciliation of Non-GAAP Financial Guidance
 

The financial guidance provided below is an estimate based on information available as of October 24, 2012. The company’s future performance and financial results are subject to risks and uncertainties, and actual results could differ materially from the guidance set forth below. Some of the factors that could affect the company’s financial results are stated above in this press release. More information on potential factors that could affect the company’s financial results is included from time to time in the company’s public reports filed with the SEC, including the company’s prospectus filed on June 29, 2012, the company's Form 10-Q for the quarter ended June 30, 2012 filed on August 10, 2012, and the company's Form 10-Q for the quarter ended September 30, 2012 to be filed with the SEC. The company assumes no obligation to update any forward-looking statements or information, which speak as of their respective dates.

 

Three Months Ended December 31, 2012

 
Non-GAAP subscription gross margin 68% - 69%
 
Stock-based compensation expense (3%)
 
GAAP subscription gross margin 65% - 66%
 
Non-GAAP professional services and other gross margin (5%) - (1%)
 
Stock-based compensation expense (10%)
 
GAAP professional services and other gross margin (15%) - (11%)
 
Non-GAAP total gross margin 58% - 59%
 
Stock-based compensation expense (4%)
 
GAAP total gross margin 54% - 55%
 
Non-GAAP operating margin (7%) - (5%)
 
Stock-based compensation expense (15%)
 
GAAP operating margin (22%) - (20%)
 
Non-GAAP basic and diluted net loss per share ($0.06) - ($0.05)
 
Stock-based compensation expense ($0.09)
 
Incremental non-GAAP tax expense (1) $0.02
 
GAAP basic and diluted net loss per share ($0.13) - ($0.12)
     
(1) Incremental non-GAAP tax expense reflects the increase to GAAP tax expense related to the non-GAAP stock-based compensation expense adjustments.




Stock quotes in this article: NOW 

Select the service that is right for you!

COMPARE ALL SERVICES
Action Alerts PLUS
Try it NOW

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
  • Weekly roundups
TheStreet Quant Ratings
Try it NOW
Only $49.95/yr

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
  • Upgrade/downgrade alerts
Stocks Under $10
Try it NOW

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
  • Weekly roundups
Dividend Stock Advisor
Try it NOW

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Alerts when market news affect the portfolio
  • Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
Try it NOW

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:
  • Real Money + Doug Kass Plus 15 more Wall Street Pros
  • Intraday commentary & news
  • Ultra-actionable trading ideas
Options Profits
Try it NOW

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • 100+ monthly options trading ideas
  • Actionable options commentary & news
  • Real-time trading community
  • Options TV
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
DOW 16,384.29 -40.56 -0.25%
S&P 500 1,860.82 -1.49 -0.08%
NASDAQ 4,081.9310 -4.2940 -0.11%

Brokerage Partners

Rates from Bankrate.com

  • Mortgage
  • Credit Cards
  • Auto
Advertising Partners

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs