Earnings Results. Third Quarter 2017

Similar documents
Click here to edit the name of your presentation. Second Quarter Earnings Results UNDER EMBARGO UNTIL 1AM ET ON MAY 10, 2017

Wix Reports Strong Third Quarter 2017 Results Above Expectations; Record Level of Conversion Driven by Product Enhancements

Company Overview. F e b r u a r y M a r c h 2018

Click here to edit the name of your presentation. Fourth Quarter and Full Year Earnings Results

Safe Harbor. Non-GAAP Financial Measures. Forward-Looking Statements

Q Earnings Results

Safe Harbor. Non-GAAP Financial Measures. Forward-Looking Statements

Wix Reports Strong Third Quarter 2016 Results, Exceeding Expectations Leading to Significant Increase in Full Year Outlook

Wix.com Reports First Quarter 2016 Results

Earnings Highlights. Q1 Operating. Metrics. Q1 Financial. Metrics. Strong start to the year with revenue and collections both exceeding expectations

Wix.com Reports Second Quarter 2015 Results

Three months ended Dec. 31,

Wix First Quarter 2017 Results Exceed Expectations as Business Continues to Accelerate Raises Full Year 2017 Financial Outlook

Wix Reports First Quarter 2018 Results

Safe Harbor. Non-GAAP Financial Information

Q Earnings. GAAP to Non-GAAP Reconciliation

Q Earnings. GAAP to Non-GAAP

Castlight Health. Investor Overview. March 2018 NYSE: CSLT

Castlight Health. Q Financial & Business Update May 10, 2018 Q1 FY

THIRD QUARTER FISCAL 2019 EARNINGS CALL PROVIDING THE BEST SOLUTIONS MARCH 7, 2019

Revenue $144M $134M $119M $110M $102M $89M $76M $71M $61M $55M $46M $150 $125 $100 $50 $25

Castlight Health. Investor Overview. June 2018 NYSE: CSLT

Investor Overview Q Slides updated as of February 21, 2018

Q Earnings Conference Call

Intuit Investor Presentation. March 2013

Q Earnings Presentation. August 12, 2016

Q financial & business update. April 26, 2017

Castlight Health. Q Financial & Business Update November 6, 2018 Q3 FY

Safe Harbor Statement

Q Earnings Conference Call

ZEBRA TECHNOLOGIES FIRST QUARTER 2016 RESULTS May 10, 2016

Q Earnings Conference Call

Fourth Quarter & Year- End 2012 Earnings Conference Call

CARBONITE (NASDAQ: CARB)

Q Investor Presentation August 1, 2017

Company Profile & Update June 2017

Castlight Health Q Financial & Business Update October 25, 2017

Investor Presentation Q2 2017

Helping people share life s joy

Castlight Health. Investor Overview. John Doyle, CEO. January 2018 NYSE: CSLT

Q Earnings Conference Call

2018 Liberty Investor Meeting

ZEBRA TECHNOLOGIES SECOND-QUARTER 2016 RESULTS. August 9, 2016

Q Earnings Conference Call

SAFE HARBOR STATEMENT

Helping Clients Win with Digital

Q Preliminary Earnings Results Summary. February 1, 2018

SAFE HARBOR STATEMENT

Leju Reports First Quarter 2014 Results

Zebra Technologies Second-Quarter 2018 Results. August 7, 2018

Carbonite, Inc. Q Financial Results. May 7, 2018

2013 INVESTOR MEETINGS May 2013

Q1 FY17 Financial Results

MercadoLibre, Inc. Reports Second Quarter 2016 Financial Results

Investor Presentation Fourth Quarter 2017

PayPal Reports Second Quarter 2017 Results and Raises Financial Guidance for Full Year

ebay Inc. Reports Strong Second Quarter 2012 Results

Investor Presentation. Third Quarter 2018

Avid Technology Q Business Update November 9, 2017

CRITEO REPORTS STRONG RESULTS FOR THE THIRD QUARTER 2016

FOR IMMEDIATE RELEASE

TripAdvisor Reports Second Quarter 2014 Financial Results

Investor Presentation S E P T E M B E R

Strong commercial dynamics: Net Sales growth of +17.8% and GMV growth of +28.2% Improving quality of main commercial indicators: o

Pinduoduo Announces Second Quarter 2018 Unaudited Financial Results

Investor Presentation Q1 2017

Q Preliminary Earnings Results Summary May 3, 2018

Fourth Quarter & Full Year 2018 Results. February 26, 2018 (U.S. Eastern Time) February 27, 2018 (Singapore / Hong Kong Time)

Deutsche Bank 24 th Annual Media, Internet & Telcom Conference. March 8, 2016

Annual Reconciliation of GAAP to Adjusted Non-GAAP Financials as Disclosed in the Company s Annual Earnings Press Release

Q1 17 EARNINGS DECK May 3, 2017

ResMed Inc. Announces Results for the Second Quarter of Fiscal Year 2019

Investor Overview NYSE: CSLT

Investor Presentation. March 2017

Fourth Quarter and Full Year February 22, 2018

Q Results November 2016

Waters $ 515,795 $ 503,904 2% $ (3,451) 3% TA 62,226 61,680 1% (294) 1% Total $ 578,021 $ 565,584 2% $ (3,745) 3%

Zebra Technologies Third-Quarter 2018 Results. November 6, 2018

Third Quarter Earnings November 8, 2018

Horizon Global First Quarter 2016 Earnings Presentation

Groupon Announces Fourth Quarter and Fiscal Year 2013 Results

Investors Presentation. Second Quarter 2015 Results August 4, 2015

ebay Inc. Reports First Quarter Results

Q Shareholder Letter SQUARE.COM/INVESTORS. REYNOLDS TOWING SERVICE Urbana, IL

Trimble Second Quarter 2018 Results Summary

Zscaler Reports Third Quarter Fiscal 2018 Financial Results

Visa Inc. Fiscal First Quarter 2017 Financial Results. February 2, 2017

GAAP/Non-GAAP Reconciliation and Other Management Metrics. 3rd Quarter 2017

CARS.COM. Third Quarter 2017 Earnings November 8, 2017

TripAdvisor Reports Third Quarter 2013 Financial Results

F O U R T H Q U A R T E R R E S U L T S February 6, 2018

TripAdvisor Reports Second Quarter 2017 Financial Results

LinkedIn Announces First Quarter 2016 Results

Pinduoduo Announces Third Quarter 2018 Unaudited Financial Results

Q Preliminary Earnings Results Summary. November 1, 2018

Acquisition of EducationCity. June 10, 2010

4Q and Full Year 2016 Earnings Presentation. February 8, 2017

Beacon Roofing Supply Reports Fourth Quarter and Fiscal Year 2017 Results

Q Earnings Conference Call

Investors Presentation

Transcription:

Earnings Results Third Quarter 2017 1

Safe Harbor Non-GAAP Financial Measures To supplement its consolidated financial statements, which are prepared and presented in accordance with U.S. GAAP, Wix uses the following non-gaap financial measures: collections, non-gaap gross margin, non-gaap operating income (loss), free cash flow, non-gaap net income (loss), non-gaap net income (loss) per share, non-gaap R&D expense, non-gaap S&M expense, and non-gaap G&A expense (collectively the "Non-GAAP financial measures"). Collections represents the total cash collected by us from our customers in a given period and is calculated by adding the change in deferred revenues for a particular period to revenues for the same period. Non-GAAP gross margin represents gross profit calculated in accordance with GAAP as adjusted for the impact of share-based compensation expense, acquisition-related costs and amortization, divided by revenue. Non-GAAP operating income (loss) represents operating loss calculated in accordance with GAAP as adjusted for the impact of share-based compensation expense, amortization, and acquisition-related costs. Non-GAAP R&D expense represents R&D expense calculated in accordance with GAAP as adjusted for the impact of share-based compensation expense, acquisition-related costs and amortization. Non-GAAP S&M expense represents S&M expense calculated in accordance with GAAP as adjusted for the impact of share-based compensation expense, acquisition-related costs and amortization. Non-GAAP G&A expense represents G&A expense calculated in accordance with GAAP as adjusted for the impact of share-based compensation expense, withdrawn secondary offering expenses and acquisition-related costs. Non-GAAP net loss represents net loss calculated in accordance with GAAP as adjusted for the impact of share-based compensation expense, amortization, and acquisition-related costs. Non-GAAP net income (loss) per share represents non-gaap net income (loss) divided by the weighted average number of shares used in computing GAAP income (loss) per share. Free cash flow represents net cash provided by (used in) operating activities less capital expenditures. The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. The Company uses these non-gaap financial measures for financial and operational decision making and as a means to evaluate period-to-period comparisons. The Company believes that these measures provide useful information about operating results, enhance the overall understanding of past financial performance and future prospects, and allow for greater transparency with respect to key metrics used by management in its financial and operational decision making. For more information on the non-gaap financial measures, please see the "Reconciliation of GAAP to Non-GAAP Financial Measures" table in this presentation. This accompanying table has more details on the GAAP financial measures that are most directly comparable to non-gaap financial measures and the related reconciliations between these financial measures. The Company has not reconciled its guidance as to free cash flow to cash flow from operations because it does not provide guidance for cash flow from operations. As items that impact cash flow from operations are out of the Company's control and/or cannot be reasonably predicted, the Company is unable to provide such guidance. Accordingly, a reconciliation to cash flow from operations is not available without unreasonable effort. Forward-Looking Statements This presentation contains forward-looking statements, within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties. Such forward-looking statements may include projections regarding our future performance, including the availability, merchantability or functionality of certain new products or features and their anticipated product demand and customer satisfaction, and may be identified by words like anticipate, assume, believe, continue, could, estimate, expect, intend, may, plan, potential, predict, project, outlook, future, will, seek and similar terms or phrases. The forward-looking statements contained in this presentation are based on management s current expectations, which are subject to uncertainty, risks and changes in circumstances that are difficult to predict, including the timing of product releases, and many of which are outside of our control. Important factors that could cause our actual results to differ materially from those indicated in the forward-looking statements include, among others, our ability to grow our user base and premium subscriptions; our ability to maintain and enhance our brand and reputation; our ability to manage the growth of our infrastructure effectively; our ability to effectively execute our initiatives to scale and improve our user support function; customer acceptance of new products and other challenges inherent in new product development, changes to technologies used in our solutions or in global, national, regional or local economic, business, competitive, market, regulatory and other factors discussed under the heading Risk Factors in the Company s 2016 annual report on Form 20-F filed with the Securities and Exchange Commission on March 28, 2017. Any forward-looking statement made by us in this presentation speaks only as of the date hereof. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future developments or otherwise. 2

Key Metrics: Q3 17 Registered Users (000s) 92,374 23% 113,923 Premium Subscriptions (000s) 2,294 33% 3,053 Collections ($000s) $87,270 38% $120,119 Q3'16 Q3'17 Q3'16 Q3'17 Q3'16 Q3'17 Improvement in Conversion Improvement in ACPS 3

Q3 17 Financial Highlights Revenue of $111.0 million exceeded prior guidance of $109-110 million; 47% growth Collections of $120.1 million exceeded prior guidance of $117-118 million; 38% growth Gross margin on a GAAP basis was 83%, compared to 85% in the third quarter of last year Non-GAAP gross margin of 84%, compared to 86% in Q3 16 1 Free cash flow was $18.9 million compared to $9.4 million in Q3 16 2 ; 101% growth Net premium subscription additions were 188,000 total subscriptions were up 33% to 3.1 million Added 5.2 million new registered users - total registered users were 114 million, representing 23% growth 1 Non-GAAP gross margin represents GAAP gross profit adjusted for the impact of share-based compensation expense, acquisition-related costs, and amortization divided by revenue 2 Net cash provided by operating activities for the third quarter of 2017 was $22.1 million, while capital expenditures totaled $3.1 million, leading to free cash flow of $18.9 million 4

Q3 17 Business Highlights Addition of Wix ADI has driven significant increases in conversion: A year since the release of Wix ADI, results show that adding ADI to our platform has had a material impact on our conversion of registered users to paid subscriptions. To date, millions of websites have been created using ADI leading to significant incremental contribution of future collections to our user cohorts. Launched partnership with Clube de Regatas do Flamengo: Wix launched a partnership with top-tier Brazilian soccer team Clube de Regatas do Flamengo. As part of the agreement, Wix will serve as the official website design and hosting partner of Clube de Regatas do Flamengo. The partnership will also feature promotional activities with some of Flamengo s first team players. Announced integration with Photos in Apple s macos High Sierra: Wix announced its integration with Photos as part of the macos High Sierra release. The integration enables Mac users to create stunning Wix online photo albums with just a few clicks, directly within Apple s Photos app. Wix Mobile Growth: Wix users have created 30 million mobile sites to date, making Wix one of the largest mobile site development platforms globally. Global E-commerce Platform: E-commerce subscriptions reached over 417,000 during the quarter. Growth of e-commerce and other vertical application subscriptions continues to exceed overall subscriptions growth and accelerated during the quarter, highlighting Wix s broad reach with small businesses. Desktop and Mobile Business Management and Growth Solutions: Continued engagement with the Wix ecosystem is illustrated by over 669 million user contacts saved onto the Wix platform by our users. Leveraging Wix s CRM system on the desktop and the Wix App on mobile devices, business owners can track their customer activity data, manage relationships, communicate using Wix Engage, get paid via Wix Invoices and launch marketing campaigns and newsletters via Wix ShoutOut, our email marketing solution, from a single location, anywhere. 5

The Wix Platform Wix ADI Wix Editor Wix Code Novice Expert 6

Users and Subscriptions Registered Users (millions, at End of Period) 25 28 32 36 39 42 46 50 50 58 63 72 68 77 82 87 92 23% 114 109 103 97 Premium Subscriptions (000s, at End of Period) 1,233 1,125 1,019 908 790 707 627 549 414 470 33% 3,053 2,865 2,673 2,465 2,294 2,121 1,938 1,767 1,643 1,503 1,371 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 2012 2013 2014 2015 2016 2017 2012 2013 2014 2015 2016 2017 7

Revenue and Collections Revenue ($ millions) 47% Collections ($ millions) 38% $104 $111 $115 $117 $120 $76 $84 $93 $81 $87 $98 $69 $76 $54 $57 $62 $62 $67 Q3'15 Q4'15 Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 Q3'15 Q4'15 Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 8

Deferred Revenue Growth Deferred Revenue ($ millions) 42% Revenue ($ millions) 47% $157 $182 $195 $204 Deferred Revenue nearly all realized over next 12 months $93 $104 $111 $119 $132 $143 $76 $84 $95 $105 $54 $57 $62 $69 Q3'15 Q4'15 Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 Q3'15 Q4'15 Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 9

Accelerating Free Cash Flow Generation Free Cash Flow 1 ($ millions) 101% 88-91% $19 $17 $19 $68-69 $15 $8 $10 $9 $36 $5 -$2 $15 Q3'15 Q4'15 Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 2015 2016 2017E 1 Net cash provided by operating activities for the third quarter of 2017 was $22.1 million, while capital expenditures totaled $3.1 million, leading to free cash flow of $18.9 million 10

Growing With Consistent Behavior Active Premium Subscriptions from Q1 User Cohorts New Registered Users 1Q17 5,875,165 237,675 1Q16 5,305,726 1Q15 4,568,323 178,663 181,075 1Q14 4,089,253 126,962 138,909 1Q13 3,714,472 102,980 92,019 115,971 1Q12 2,651,656 62,071 78,650 1Q11 1,833,897 1Q10 919,221 33,747 29,612 18,513 34,553 26,852 17,648 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 Note: Data as of September 30, 2017 Number of Quarters Passed 11

Long-Term Subscriptions % of Gross New Subscriptions 77% 79% 77% 75% % of Total Subscriptions 65% 70% 65% 67% 64% 18% 23% 21% 23% 25% 35% 30% 35% 33% 36% 82% Q3'15 Q4'15 Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 Note: Data as of September 30, 2017 1 Year or Longer Monthly 1 Year or Longer Monthly 12

Ongoing Cohort Conversions % of Gross New Subscriptions by Prior and Current User Cohorts 58% 63% 60% 62% 60% 63% 59% 63% 60% 42% 37% 40% 38% 40% 37% 41% 37% 40% Q3'15 Q4'15 Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 Prior user cohorts Current user cohort Note: Data as of September 30, 2017 13

After 3 Quarters Marketing Efficiency One Time Marketing, Ongoing Monthly Collections After 7 Quarters 2.1 x After 11 Quarters 3.2x After 15 Quarters 4.1x $71 $33 To Date After 19 Quarters 7.1x $58 To Date 1.1 x $32 $33 To Date $34 To Date Q1 17 Cohort 1 $33 To $52 Date To Date $25 Q1 16 Cohort 1 $40 $33 To $61 Date To Date $19 Q1 15 Cohort 1 $18 Q1 14 Cohort $8 Q1 13 Cohort Marketing Cost ($ million) Cohort Net Collections ($ million) Note: Data as of September 30, 2017 1 Excludes ~$6 million in Q1 15, ~$7 million in Q1 16, and ~$9 million in Q1 17 of brand marketing expenses 14

Average Collections per New Annual Subscription $150 $153 $156 $156 $158 $145 $141 $132 $132 Q3'15 Q4'15 Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 Note: Based on full-priced (excluding sales), new annual subscriptions purchased in the US for each quarter. 15

Increasing Geographic Penetration FX-Neutral Revenue by Geography (% of Total) 9% 3% 14% 17% 8% 26% 47% 41% 44% Growth Rate vs. Q3 16 (Constant currency basis) 71% 52% 50% 2010 Q3'17 North America Europe Latin America Asia and others 1 Revenue by Geography and change based on constant FX rates from Q3 16 1 16

Non-GAAP Financial Results in 000s 2016 2017 Full Year Q3 Q3 2014 2015 2016 Revenues $ 75,611 $ 111,031 $ 141,841 $ 203,518 $ 290,103 Collections 87,270 120,119 171,255 241,687 342,069 Non-GAAP Gross Profit 65,053 93,744 116,738 169,901 246,614 Gross Margin % 86% 84% 82% 83% 85% Non-GAAP R&D expenses 22,167 32,037 51,121 67,977 87,570 % of revenues 29% 29% 36% 33% 30% % of collections 25% 27% 30% 28% 26% Non-GAAP S&M expenses 38,723 49,303 95,173 116,732 151,759 % of revenues 51% 44% 67% 57% 52% % of collections 44% 41% 56% 48% 44% Non-GAAP G&A Expenses 5,330 8,986 11,567 14,458 19,814 % of revenues 7% 8% 8% 7% 7% % of collections 6% 7% 7% 6% 6% Non-GAAP Operating Income (Loss) (1,166) 3,418 (41,123) (29,266) (12,530) % of revenues (2%) 3% (29%) (14%) (4%) % of collections (1%) 3% (24%) (12%) (4%) Non-GAAP Net Income (Loss) (1,569) 353 (40,246) (31,354) (14,817) Non-GAAP items exclude the impact of share-based compensation expense, amortization of intangibles, withdrawn secondary expenses and acquisition-related expenses 17

APPENDIX 18

Reconciliation of GAAP to Non-GAAP Measures in 000s 2015 2016 2017 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Revenue $44,524 $48,581 $53,582 $56,831 $61,586 $68,730 $75,611 $84,176 $92,538 $103,522 $111,031 Change in deferred revenue $11,345 $8,787 $7,998 $10,039 $14,108 $12,723 $11,659 $13,476 $22,008 $13,599 $9,088 Collections $55,869 $57,368 $61,580 $66,870 $75,694 $81,453 $87,270 $97,652 $114,546 $117,121 $120,119 in 000s 2015 2016 2017 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 GAAP Operating Loss ($17,328) ($10,774) ($10,370) ($10,163) ($19,768) ($10,490) ($9,032) ($4,742) ($20,471) ($10,563) ($11,454) Share Based Compensation $4,048 $3,787 $5,322 $5,577 $6,137 $6,927 $7,163 $7,821 $8,982 $11,979 $13,035 Amortization $155 $156 $155 $170 $187 $186 $188 $187 $186 $1,240 $948 Acquisition-related Expenses & Withdrawn Secondary Expense $0 $0 $0 $0 $1,183 $397 $514 $614 $3,765 $860 $889 Non-GAAP Operating Loss ($13,125) ($6,832) ($4,893) ($4,416) ($12,261) ($2,980) ($1,166) $3,879 ($7,538) $3,516 $3,418 in 000s 2015 2016 2017 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 GAAP Gross Profit $36,713 $40,191 $44,420 $47,224 $51,079 $57,712 $64,587 $71,438 $77,675 $85,497 $92,204 Share Based Compensation $295 $250 $428 $380 $428 $475 $466 $429 $506 $695 $783 Acquisition-related expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,040 $757 Amortization $0 $0 $0 $0 $0 $0 $0 $0 $28 $0 $0 Non-GAAP Gross Profit $37,008 $40,441 $44,848 $47,605 $51,507 $58,187 $65,053 $71,867 $78,209 $87,232 $93,744 19

Reconciliation of GAAP to Non-GAAP Measures in 000s 2015 2016 2017 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Research and development (GAAP) $17,448 $18,233 $20,065 $21,901 $24,472 $25,483 $26,536 $28,877 $32,669 $36,749 $40,252 Options compensation $1,959 $1,831 $2,592 $2,852 $3,111 $3,558 $3,718 $4,156 $4,726 $6,586 $7,190 Acquisition-related expenses $0 $0 $0 $0 $1,183 $397 $514 $614 $1,713 $860 $889 Amortization $105 $106 $105 $120 $137 $136 $138 $137 $136 $138 $136 Non-GAAP research and development $15,383 $16,297 $17,368 $18,929 $20,041 $21,392 $22,167 $23,970 $26,094 $29,165 $32,037 Selling and marketing (GAAP) $32,006 $28,237 $29,437 $30,330 $40,454 $36,026 $40,010 $40,022 $54,329 $48,016 $51,184 Options compensation $599 $697 $861 $920 $981 $1,122 $1,237 $1,213 $1,419 $1,778 $1,826 Acquisition-related expenses $0 $0 $0 $0 $0 $0 $0 $0 $611 $0 $0 Amortization $50 $50 $50 $50 $50 $50 $50 $50 $50 $62 $55 Non-GAAP selling and marketing $31,357 $27,490 $28,526 $29,359 $39,423 $34,854 $38,723 $38,759 $52,249 $46,176 $49,303 General and administrative (GAAP) $4,587 $4,495 $5,288 $5,156 $5,921 $6,693 $7,073 $7,281 $11,148 $11,295 $12,222 Options compensation $1,195 $1,009 $1,441 $1,424 $1,617 $1,772 $1,743 $2,022 $2,331 $2,920 $3,236 Acquisition-related expenses $0 $0 $0 $0 $0 $0 $0 $0 $1,413 $0 $0 Non-GAAP general and administrative $3,392 $3,486 $3,847 $3,733 $4,304 $4,921 $5,330 $5,259 $7,404 $8,375 $8,986 20

Reconciliation of GAAP to Non-GAAP Measures in 000s 2015 2016 2017 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 GAAP Net Loss ($16,026) ($12,279) ($11,724) ($11,305) ($19,912) ($11,420) ($9,643) ($6,182) ($20,885) ($14,264) ($14,519) Share Based Compensation $4,048 $3,787 $5,322 $5,577 $6,137 $6,927 $7,163 $7,821 $8,982 $11,979 $13,035 Amortization $155 $156 $155 $170 $187 $186 $188 $187 $186 $1,240 $948 Acquisition-related Expenses & Withdrawn Secondary Expense $0 $0 $0 $0 $1,183 $397 $514 $614 $3,765 $860 $889 Tax benefit related to exercise of options $112 $178 $159 $162 $175 $197 $208 $258 $0 $0 $0 Non-GAAP Net Loss ($11,711) ($8,159) ($6,088) ($5,396) ($12,230) ($3,713) ($1,571) $2,697 ($7,952) ($185) $353 in 000s 2015 2016 2017 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Net cash provided by operating activities ($581) $5,248 $6,687 $9,522 ($925) $11,314 $10,470 $19,714 $16,397 $19,651 $22,063 Capital expenditures, net ($2,081) ($1,851) ($1,285) ($1,125) ($1,209) ($1,129) ($1,046) ($1,031) ($1,616) ($2,239) ($3,128) Free Cash Flow ($2,662) $3,397 $5,402 $8,397 ($2,134) $10,185 $9,424 $18,683 $14,781 $17,412 $18,935 21