Q3 2013 Earnings Release 8-K
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): May 28, 2013
_______________________________________________________________
Guidewire Software, Inc.
(Exact name of registrant as specified in its charter)
_______________________________________________________________
 
 
 
 
 
Delaware
 
001-35394
 
36-4468504
(State or other jurisdiction of incorporation)
 
(Commission File Number)
 
(I.R.S. Employer Identification No.)

1001 East Hillsdale Blvd., Suite 800
Foster City, CA 94404
(Address of principal executive offices, including zip code)

(650) 357-9100
(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:
¨
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 May 28, 2013, Guidewire Software, Inc. (the "Company") issued a press release announcing unaudited financial results for its third quarter ended April 30, 2013. A copy of the press release is attached as Exhibit 99.1.

In accordance with General Instruction B.2 on Form 8-K, certain of the information in this Current Report on Form 8-K, including Exhibit 99.1, is being furnished under Item 2.02 and shall not be deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934 ("Exchange Act") or otherwise subject to the liability of that section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, regardless of the general incorporation language of such filing, except as shall be expressly set forth by specific reference in such filing.

Item 9.01    Financial Statements and Exhibits.
(d) Exhibits.
Exhibit No.
 
Description of Exhibits
99.1
 
Press release dated May 28, 2013, titled "Guidewire Software Announces Third Quarter Fiscal 2013 Financial Results"




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.
Date: May 28, 2013
GUIDEWIRE SOFTWARE, INC.
 
 
By:
/s/ Karen Blasing
 
Karen Blasing
 
Chief Financial Officer




EXHIBIT INDEX
Exhibit No.
 
Description of Exhibits
99.1
 
Press release dated May 28, 2013, titled "Guidewire Software Announces Third Quarter Fiscal 2013 Financial Results"



EX 99.1 Q3 2013 Earnings Release


Exhibit 99.1

Guidewire Software Announces Third Quarter Fiscal 2013 Financial Results

Foster City, CA - May 28, 2013 - Guidewire Software, Inc. (NYSE: GWRE), a provider of software products for property and casualty insurers, today announced its financial results for the fiscal quarter ended April 30, 2013.

“Revenue and profitability were ahead of our expectations in the third quarter, and rolling four quarter recurring term license and maintenance revenue grew by 34% from a year ago. In addition to strong financial results, our momentum continued with PolicyCenter and full InsuranceSuite sales, international expansion and customer go lives,” said Marcus Ryu, Chief Executive Officer of Guidewire Software. “We continue to believe that we are in the early stage of our market opportunity, and we continue to invest in expanding our product capabilities and global reach to advance our leadership position."

Third Quarter Fiscal 2013 Financial Highlights

Revenue
Total revenue for the third quarter of fiscal 2013 was $68.3 million, an increase of 20% from the comparable period in fiscal 2012.
Total license revenue, including term and perpetual licenses, for the third quarter of fiscal 2013 was $22.9 million, an increase of 6% from the comparable period in fiscal 2012. Recurring term license revenue was $17.9 million, a 16% increase from a year ago and revenue from perpetual licenses was $5.0 million compared with $6.3 million a year ago. Maintenance revenue was $9.1 million, up 17% from the comparable period in fiscal 2012, and services revenue was $36.2 million, up 31% from the comparable period in fiscal 2012.
Rolling four-quarter recurring term license and maintenance revenue was $130.9 million, an increase of 34% from the comparable period in fiscal 2012.

Profitability
GAAP operating loss was ($4.4) million for the third quarter of fiscal 2013, compared to operating income of $4.8 million in the comparable period in fiscal 2012.
Non-GAAP operating income was $3.9 million for the third quarter of fiscal 2013, compared to $9.1 million in the comparable period in fiscal 2012.
Adjusted EBITDA was $5.0 million for the third quarter of fiscal 2013, compared to $9.9 million in the comparable period in fiscal 2012.
GAAP net loss was ($2.7) million for the third quarter of fiscal 2013, compared to GAAP net income of $3.1 million for the comparable period in fiscal 2012. GAAP net loss per share was ($0.05), based on diluted weighted average shares outstanding of 57.0 million, compared to a GAAP net income per share of $0.05 for the comparable period in fiscal 2012, based on diluted weighted average shares outstanding of 60.1 million.
Non-GAAP net income was $2.6 million for the third quarter of fiscal 2013, compared to $5.9 million in the comparable period in fiscal 2012. Non-GAAP net income per diluted share was $0.04, based on diluted weighted average shares outstanding of 62.2 million, compared to $0.10 for the third quarter of fiscal 2012, based on diluted weighted average shares outstanding of 60.1 million.
Each profitability metric was better than the company's guidance, and decreases in year-over-year profitability comparisons were as expected and primarily due to anticipated investments in long-term growth.

Balance Sheet
The Company had $203.6 million in cash, cash equivalents and investments at April 30, 2013, compared to $203.2 million at January 31, 2013. Cash flow from operations was $5.0 million in the third quarter, compared to $10.3 million in the comparable period in fiscal 2012.

Conference Call Information
What:
Guidewire Software third quarter fiscal 2013 financial results conference call
When:        Tuesday, May 28, 2013
Time:        2:00 p.m. PT (5:00 p.m. ET)
Live Call:    (877) 545-1407, domestic
(719) 325-4772, international
Replay:        (877) 870-5176, passcode 3893116, domestic





(858) 384-5517, passcode 3893116, international
Webcast:    http://ir.guidewire.com (live and replay)

The webcast will be archived on Guidewire's website for a period of three months.
Non-GAAP Financial Measures
This press release contains the following non-GAAP financial measures: Non-GAAP operating income, Adjusted EBITDA, Non-GAAP net income and Non-GAAP earnings per share.
Guidewire believes that these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to Guidewire's financial condition and results of operations. The Company's management uses these non-GAAP measures to compare the company's performance to that of prior periods for trend analyses, for purposes of determining executive and senior management incentive compensation and for budgeting and planning purposes. The Company 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 the Company's financial measures with other software companies, many of which present similar non-GAAP financial measures to investors.
Management of the Company does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant expenses and income that are required by GAAP to be recorded in the Company's financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by management about which expenses and income are excluded or included in determining these non-GAAP financial measures. In order to compensate for these limitations, management presents non-GAAP financial measures in connection with GAAP results. Guidewire urges investors to review the reconciliation of its non-GAAP financial measures to the comparable GAAP financial measures, which it includes in press releases announcing quarterly financial results, including this press release, and not to rely on any single financial measure to evaluate the Company's business.
Reconciliation tables of the most comparable GAAP financial measures to the non-GAAP financial measures used in this press release are included with the financial tables at the end of this release.
About Guidewire Software
Guidewire Software is a provider of software products for Property/Casualty insurers. Designed to be flexible and scalable, Guidewire products enable insurers to deliver excellent service, increase market share and lower operating costs. Guidewire products include Guidewire InsuranceSuite™, consisting of Guidewire PolicyCenter®, Guidewire ClaimCenter® and Guidewire BillingCenter® which span the core functional areas in insurance and Guidewire LiveSM, a cloud-based network connecting peer insurers, core system data and expert tools through instant on apps. Guidewire is headquartered in Foster City, California, with offices in Beijing, Dublin, Hong Kong, London, Munich, Paris, Sydney, Tokyo, Toronto and Warsaw. For more information, please visit www.guidewire.com.
NOTE: Guidewire, Guidewire Software, Guidewire ClaimCenter, Guidewire PolicyCenter, Guidewire BillingCenter, Guidewire InsuranceSuite, Deliver Insurance Your Way, and the Guidewire logo are trademarks, service marks, or registered trademarks of Guidewire Software, Inc.





Cautionary Language Concerning Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to, statements regarding our market positioning, future adoption of our products and future investments. These forward-looking statements are made as of the date they were first issued and were based on current expectations, estimates, forecasts and projections as well as the beliefs and assumptions of management. Words such as "expect," "anticipate," "should," "believe," "hope," "target," "project," "goals," "estimate," "potential," "predict," "may," "will," "might," "could," "intend," variations of these terms or the negative of these terms and similar expressions are intended to identify these forward-looking statements. Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond Guidewire's control. Guidewire's actual results could differ materially from those stated or implied in forward-looking statements due to a number of factors, including but not limited to, risks detailed in Guidewire's most recent Form 10-K filed with the Securities and Exchange Commission as well as other documents that may be filed by the Company from time to time with the Securities and Exchange Commission. In particular, the following factors, among others, could cause results to differ materially from those expressed or implied by such forward-looking statements: the market for our software may develop more slowly than expected or than it has in the past; quarterly and annual operating results may fluctuate more than expected; seasonal and other variations related to our revenue recognition may cause significant fluctuations in our results of operations and cash flows; our reliance on sales to and renewals from a relatively small number of large customers for a substantial portion of our revenues; our services revenues produce lower gross margins than our license and maintenance revenues; assertions by third parties that we violate their intellectual property rights could substantially harm our business; we face intense competition in our market; weakened global economic conditions may adversely affect the P&C insurance industry including the rate of information technology spending; our product development and sales cycles are lengthy; the risk of losing key employees; changes in foreign exchange rates; general political or destabilizing events, including war, conflict or acts of terrorism; and other risks and uncertainties. Past performance is not necessarily indicative of future results. The forward-looking statements included in this press release represent Guidewire's views as of the date of this press release. The Company anticipates that subsequent events and developments will cause its views to change. Guidewire undertakes no intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. These forward-looking statements should not be relied upon as representing Guidewire's views as of any date subsequent to the date of this press release.

Media Contact:
Diana Stott
Guidewire Software, Inc.
(650) 356-4941
dstott@guidewire.com

Investor Contact:
Garo Toomajanian
ICR
(650) 357-5282
ir@guidewire.com






GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(unaudited, in thousands)
 
 
 
 
 
April 30,
2013
 
July 31,
2012
ASSETS
 
 
 
CURRENT ASSETS:
 
 
 
Cash and cash equivalents
$
90,530

 
$
205,718

Short-term investments
63,591

 

Restricted cash, current
203

 
3,726

Accounts receivable
48,137

 
32,313

Deferred tax assets, current
18,199

 
13,442

Prepaid expenses and other current assets
6,906

 
7,266

Total current assets
227,566

 
262,465

Long-term investments
49,471

 

Property and equipment, net
12,348

 
11,924

Deferred tax assets, noncurrent
9,313

 
9,313

Other assets
467

 
545

TOTAL ASSETS
$
299,165

 
$
284,247

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
CURRENT LIABILITIES:
 
 
 
Accounts payable
$
7,034

 
$
9,781

Accrued employee compensation
21,101

 
26,502

Deferred revenues, current
48,439

 
52,947

Other current liabilities
4,707

 
3,957

Total current liabilities
81,281

 
93,187

Deferred revenues, noncurrent
3,022

 
2,569

Other liabilities
5,388

 
4,529

Total liabilities
89,691

 
100,285

STOCKHOLDERS’ EQUITY:
 
 
 
Common stock
6

 
5

Additional paid-in capital
230,013

 
207,624

Accumulated other comprehensive loss
(652
)
 
(496
)
Accumulated deficit
(19,893
)
 
(23,171
)
Total stockholders’ equity
209,474

 
183,962

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$
299,165

 
$
284,247







GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in thousands except share and per share data)
 
 
 
 
 
 
 
 
 
Three Months Ended April 30,
 
Nine Months Ended April 30,
 
2013
 
2012
 
2013
 
2012
Revenues:
 
 
 
 
 
 
 
License
$
22,918

 
$
21,662

 
$
74,482

 
$
68,206

Maintenance
9,110

 
7,769

 
27,690

 
21,680

Services
36,222

 
27,564

 
101,567

 
74,586

Total revenues
68,250

 
56,995

 
203,739

 
164,472

Cost of revenues: (1)
 
 
 
 
 
 
 
License
139

 
150

 
436

 
683

Maintenance
2,079

 
1,310

 
5,430

 
3,773

Services
33,774

 
22,513

 
89,071

 
59,748

Total cost of revenues
35,992

 
23,973

 
94,937

 
64,204

Gross profit:
 
 
 
 
 
 
 
License
22,779

 
21,512

 
74,046

 
67,523

Maintenance
7,031

 
6,459

 
22,260

 
17,907

Services
2,448

 
5,051

 
12,496

 
14,838

Total gross profit
32,258

 
33,022

 
108,802

 
100,268

Operating expenses: (1)
 
 
 
 
 
 
 
Research and development
16,854

 
12,986

 
47,503

 
36,107

Sales and marketing
11,915

 
8,409

 
36,680

 
24,968

General and administrative
7,851

 
6,785

 
23,962

 
20,862

Total operating expenses
36,620

 
28,180

 
108,145

 
81,937

Income (loss) from operations
(4,362
)
 
4,842

 
657

 
18,331

Interest income, net
137

 
107

 
359

 
220

Other income (expense), net
(268
)
 
164

 
(104
)
 
(471
)
Income (loss) before provision for (benefit from) income taxes
(4,493
)
 
5,113

 
912

 
18,080

Provision for (benefit from) income taxes
(1,823
)
 
1,964

 
(2,366
)
 
6,428

Net income (loss)
$
(2,670
)
 
$
3,149

 
$
3,278

 
$
11,652

Earnings per share:
 
 
 
 
 
 
 
Basic
$
(0.05
)
 
$
0.06

 
$
0.06

 
$
0.23

Diluted
$
(0.05
)
 
$
0.05

 
$
0.05

 
$
0.19

Shares used in computing earnings per share:
 
 
 
 
 
 
 
Basic
57,017,856

 
52,519,909

 
55,887,786

 
28,351,997

Diluted
57,017,856

 
60,127,430

 
61,732,623

 
34,928,429


(1) Amounts include stock-based compensation expense as follows:
 
Three Months Ended April 30,
 
Nine Months Ended April 30,
 
2013
 
2012
 
2013
 
2012
 Stock-based compensation expenses:
 
 
 
 
 
Cost of maintenance revenues
$
313

 
$
86

 
$
914

 
$
271

 Cost of services revenues
3,150

 
907

 
9,205

 
2,648

 Research and development
2,056

 
836

 
6,544

 
2,939

 Marketing and sales
676

 
905

 
4,269

 
1,929

 General and administrative
2,077

 
1,540

 
7,498

 
6,091

 Total stock-based compensation expenses
$
8,272

 
$
4,274

 
$
28,430

 
$
13,878






GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in thousands)
 
 
 
 
 
 
 
 
 
Three Months Ended April 30,
 
Nine Months Ended April 30,
 
2013
 
2012
 
2013
 
2012
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
Net income (loss)
$
(2,670
)
 
$
3,149

 
$
3,278

 
$
11,652

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
 
 
 
 
 
 
 
Depreciation and amortization
1,137

 
784

 
3,182

 
2,147

Stock-based compensation
8,272

 
4,274

 
28,430

 
13,878

Excess tax benefit from exercise of stock options and vesting of RSUs
(137
)
 

 
(323
)
 

Deferred taxes
(2,776
)
 
1,776

 
(4,779
)
 
5,617

Other noncash items affecting net income (loss)
189

 

 
272

 

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
Accounts receivable
(6,435
)
 
(832
)
 
(15,949
)
 
(12,397
)
Prepaid expenses and other assets
(305
)
 
(977
)
 
403

 
(1,505
)
Accounts payable
(24
)
 
(919
)
 
700

 
(524
)
Accrued employee compensation
2,442

 
3,187

 
(5,049
)
 
(28
)
Other liabilities
(1,142
)
 
95

 
1,959

 
(8,661
)
Deferred revenues
6,452

 
(285
)
 
(4,012
)
 
(12,195
)
Net cash provided by (used in) operating activities
5,003

 
10,252

 
8,112

 
(2,016
)
CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
 
 
Purchase of property and equipment
(1,205
)
 
(1,118
)
 
(7,061
)
 
(2,118
)
Purchases of available-for-sale securities
(54,784
)
 

 
(170,513
)
 

Sales and maturities of available-for-sale securities
43,367

 

 
57,256

 

Decrease in restricted cash

 
2,323

 
3,520

 
2,323

Net cash provided by (used in) investing activities
(12,622
)
 
1,205

 
(116,798
)
 
205

CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
Proceeds from issuance of common stock upon exercise of stock options
2,333

 
1,179

 
7,964

 
3,676

Taxes remitted on RSU awards vested
(5,498
)
 

 
(14,695
)
 

Proceeds from issuance of common stock in connection with public offerings, net of underwriting discounts and commission

 
20,340

 

 
143,386

Costs paid in connection with public offerings

 
(893
)
 

 
(2,582
)
Excess tax benefit from exercise of stock options and vesting of RSUs
137

 

 
323

 

Net cash provided by (used in) financing activities
(3,028
)
 
20,626

 
(6,408
)
 
144,480

Effect of foreign exchange rate changes on cash and cash equivalents
(288
)
 
134

 
(94
)
 
(444
)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
(10,935
)
 
32,217

 
(115,188
)
 
142,225

CASH AND CASH EQUIVALENTS—Beginning of period
101,465

 
169,633

 
205,718

 
59,625

CASH AND CASH EQUIVALENTS—End of period
$
90,530

 
$
201,850

 
$
90,530

 
$
201,850







GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
Reconciliation of GAAP to Non-GAAP Operating Results
(unaudited, in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
The following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP operating results for the periods indicated below:
 
Three Months Ended April 30,
 
2013
 
2012
 
GAAP
 
Adjustments
 
Non-GAAP
 
GAAP
 
Adjustments
 
Non-GAAP
Total revenues
$
68,250

 
$

 
$
68,250

 
$
56,995

 
$

 
$
56,995

 
 
 
 
 

 
 
 
 
 

Total cost of revenues (1)
35,992

 
(3,463
)
 
32,529

 
23,973

 
(993
)
 
22,980

 
 
 
 
 

 
 
 
 
 

Total gross profit
32,258

 
3,463

 
35,721

 
33,022

 
993

 
34,015

 
 
 
 
 

 
 
 
 
 

Total operating expenses (1)
36,620

 
(4,809
)
 
31,811

 
28,180

 
(3,281
)
 
24,899

Income (loss) from operations
(4,362
)
 
8,272

 
3,910

 
4,842

 
4,274

 
9,116

 
 
 
 
 
 
 
 
 
 
 
 
Income (loss) before provision for (benefit from) income taxes
(4,493
)
 
8,272

 
3,779

 
5,113

 
4,274

 
9,387

Provision for (benefit from) income taxes (2)
(1,823
)
 
3,007

 
1,184

 
1,964

 
1,496

 
3,460

Net income (loss)
$
(2,670
)
 
$
5,265

 
$
2,595

 
$
3,149

 
$
2,778

 
$
5,927

(1) Adjustments relate to stock-based compensation recognized during the period for GAAP purposes.
(2) Adjustment reflects the tax benefit resulting from all non-GAAP adjustments.


 
Nine Months Ended April 30,
 
2013
 
2012
 
GAAP
 
Adjustments
 
Non-GAAP
 
GAAP
 
Adjustments
 
Non-GAAP
Total revenues
$
203,739

 
$

 
$
203,739

 
$
164,472

 
$

 
$
164,472

 
 
 

 

 
 
 
 
 

Total cost of revenues (1)
94,937

 
(10,119
)
 
84,818

 
64,204

 
(2,919
)
 
61,285

 
 
 
 
 

 
 
 
 
 

Total gross profit
108,802

 
10,119

 
118,921

 
100,268

 
2,919

 
103,187

 
 
 
 
 

 
 
 
 
 

Total operating expenses (1)
108,145

 
(18,311
)
 
89,834

 
81,937

 
(10,959
)
 
70,978

Income from operations
657

 
28,430

 
29,087

 
18,331

 
13,878

 
32,209

 
 
 
 
 
 
 
 
 
 
 
 
Income before provision for (benefit from) income taxes
912

 
28,430

 
29,342

 
18,080

 
13,878

 
31,958

Provision for (benefit from) income taxes (2)
(2,366
)
 
8,813

 
6,447

 
6,428

 
4,857

 
11,285

Net income
$
3,278

 
$
19,617

 
$
22,895

 
$
11,652

 
$
9,021

 
$
20,673

(1) Adjustments relate to stock-based compensation recognized during the period for GAAP purposes.
(2) Adjustment reflects the tax benefit resulting from all non-GAAP adjustments.






GUIDEWIRE SOFTWARE, INC. AND SUBSIDIARIES
Reconciliation of GAAP to Non-GAAP Operating Results
(unaudited, in thousands except share and per share data)
 
 
 
 
 
 
 
 
The following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP operating results for the periods indicated below:
 
Three Months Ended April 30,
 
Nine Months Ended April 30,
 
2013
 
2012
 
2013
 
2012
Earnings per share reconciliation:
 
 
 
 
 
 
 
GAAP earnings per share - Diluted
$
(0.05
)
 
$
0.05

 
$
0.05

 
$
0.19

Stock-based compensation
0.15

 
0.07

 
0.46

 
0.40

Less tax benefit of non GAAP items
(0.05
)
 
(0.02
)
 
(0.14
)
 
(0.14
)
Pro forma conversion of preferred shares

 

 

 
(0.05
)
Non-GAAP dilutive shares excluded from GAAP EPS calculation (3)
(0.01
)
 

 

 

Non-GAAP earnings per share - Diluted
$
0.04

 
$
0.10


$
0.37


$
0.40

(3) Due to the occurrence of a net loss on a GAAP basis, potentially dilutive securities were excluded from the calculation of GAAP earnings per share, as they would have an antidilutive effect. However, as net income was earned on a Non-GAAP basis, these shares have a dilutive effect on Non-GAAP earnings per share and are included here.
 
 
 
 
 
 
 
 
 
Three Months Ended April 30,
 
Nine Months Ended April 30,
 
2,013
 
2,012
 
2,013
 
2,012
Shares used in computing non-GAAP per share amounts:
 
 
 
 
 
 
 
Weighted average shares - Diluted
57,017,856

 
60,127,430

 
61,732,623

 
34,928,429

Pro forma conversion of preferred shares

 

 

 
16,473,264

Non-GAAP dilutive shares excluded from GAAP EPS calculation (3)
5,209,194

 

 

 

Pro forma weighted average shares - Diluted
62,227,050

 
60,127,430

 
61,732,623

 
51,401,693

(3) Due to the occurrence of a net loss on a GAAP basis, potentially dilutive securities were excluded from the calculation of GAAP earnings per share, as they would have an antidilutive effect. However, as net income was earned on a Non-GAAP basis, these shares have a dilutive effect on Non-GAAP earnings per share and are included here.
 
 
 
 
 
Three Months Ended April 30,
 
Nine Months Ended April 30,
 
2,013
 
2,012
 
2,013
 
2,012
Adjusted EBITDA reconciliation:
 
 
 
 
 
 
 
GAAP net income (loss)
$
(2,670
)
 
$
3,149

 
$
3,278

 
$
11,652

Non-GAAP adjustments:
 
 
 
 
 
 
 
Provision for (benefit from) income taxes
(1,823
)
 
1,964

 
(2,366
)
 
6,428

Other (income) expense, net
268

 
(164
)
 
104

 
471

Interest income, net
(137
)
 
(107
)
 
(359
)
 
(220
)
Depreciation and amortization
1,137

 
784

 
3,182

 
2,147

Stock-based compensation
8,272

 
4,274

 
28,430

 
13,878

Adjusted EBITDA
$
5,047

 
$
9,900

 
$
32,269

 
$
34,356