AUSTIN, Texas--(BUSINESS WIRE)--E2open Parent Holdings, Inc. (NYSE: ETWO), the connected supply chain SaaS platform with the largest multi-enterprise network, today announced financial results for its fiscal fourth quarter and full year ended February 28, 2023.
“In fiscal year 2023, e2open achieved solid revenue growth and strong profitability, despite macro headwinds that impacted our top-line performance as we finished out the fiscal year,” said Michael Farlekas, e2open CEO. “Of note is that large deals won during the quarter spanned multiple application families, continuing the trend we see that large wins are solutions with more than one application. We are demonstrating the differentiated value of e2open’s platform offering adjacent, connected supply chain applications supported by our network of over 420,000 companies.”
“Looking forward to fiscal year 2024, we are focused on developing critical client and partner relationships that will enable us to drive future revenue growth while continuing to drive operating leverage, profitability and cash flow,” said Farlekas. “In a world where flexible and responsive supply chains are fundamental to our client’s success, we look forward to working with our clients to deliver innovations that improve their supply chains.”
Fiscal Fourth Quarter 2023 Financial Highlights
-
Revenue
- GAAP subscription revenue for the fourth quarter of 2023 was $136.9 million, an increase of 18.2% from the year-ago comparable period and 82.3% of total revenue. Organic subscription revenue growth was 5.4% and 6.6% on a constant currency basis.
- Total GAAP revenue for the fourth quarter of 2023 was $166.3 million, an increase of 15.3% from the year-ago comparable period. Total organic revenue growth was 3.0% and 4.3% on a constant currency basis.
- GAAP gross profit for the fourth quarter of 2023 was $87.0 million, an increase of 21.4% from the year-ago comparable period. Non-GAAP gross profit was $116.6 million, up 3.5% and 4.1% on a constant currency basis.
- GAAP gross margin for the fourth quarter of 2023 was 52.3% compared to 49.7% from the year-ago comparable period. Non-GAAP gross margin was 70.2% and 69.8% on a constant currency basis compared to 69.9% from the year-ago comparable period.
- Net loss for the fourth quarter of 2023 was $303.5 million compared to a net income of $67.7 million from the year-ago comparable period. Adjusted EBITDA for the fourth quarter of 2023 was $61.2 million, an increase of 13.2% and 11.7% on a constant currency basis from the year-ago comparable period. Adjusted EBITDA margin was 36.8% and 35.9% on a constant currency basis versus 33.5% from the comparable year-ago period. The fourth quarter of 2023 adjusted EBITDA includes an approximate $5 million of previously disclosed strategic investments in marketing, sales, and systems integrators partnerships that e2open did not have in the comparable year-ago period.
- GAAP EPS for the fourth quarter of 2023 was a loss of $0.90. Adjusted EPS for the fourth quarter of 2023 was $0.07.
Fiscal Year 2023 Financial Highlights
-
Revenue
- GAAP subscription revenue for fiscal 2023 was $532.9 million, an increase of 58.8% compared to the prior fiscal year and 81.7% of total revenue. Organic subscription revenue growth was 8.1% and 9.8% on a constant currency basis.
- Total GAAP revenue for fiscal 2023 was $652.2 million, an increase of 53.3% compared to the prior fiscal year. Total organic revenue growth was 5.9% and 7.7% on a constant currency basis.
- GAAP gross profit for fiscal 2023 was $330.3 million, an increase of 63.0% compared to the prior fiscal year. Non-GAAP gross profit was $448.3 million, up 4.6% and 5.7% on a constant currency basis.
- GAAP gross margin for fiscal 2023 was 50.6% compared to 47.6% in the prior fiscal year. Non-GAAP gross margin was 68.7% and 68.3% on a constant currency basis compared to 69.6% in the prior fiscal year.
- Net loss for fiscal 2023 was $720.2 million compared to $189.9 million in the prior fiscal year. Adjusted EBITDA for fiscal 2023 was $217.1 million, an increase of 10.7% and 8.8% on a constant currency basis compared to the prior fiscal year. Adjusted EBITDA margin was 33.3% and 32.2% on a constant currency basis versus 31.8% in the prior fiscal year. The fiscal 2023 adjusted EBITDA includes an approximate $19 million of previously disclosed strategic investments in marketing, sales, and systems integrators partnerships that e2open did not have in the comparable year-ago period.
- GAAP EPS for fiscal 2023 was a loss of $2.15. Adjusted EPS for fiscal 2023 was $0.25.
- GAAP cash flow from operations for fiscal 2023 was $68.1 million compared to $51.2 million from the year-ago comparable period, inclusive of M&A-related expenses. Adjusted cash flow from operations for fiscal 2023 was $104.8 million, exclusive of M&A-related expenses.
NOTE: Refer to Reconciliation of Pro Forma and Non-GAAP Information Tables at the end of this press release for more detail regarding revenue, gross margin, adjusted EBITDA margin, net loss, adjusted earnings per share, adjusted cash flow from operations and adjusted EBITDA. Prior year comparisons of non-GAAP measures include e2open and Logistyx, as if Logistyx were acquired on March 1, 2021.
Recent Business Highlights
- A publicly traded American multinational conglomerate went live on e2open’s Channel Application Suite, to provide visibility into its sales channel including point-of-sale and inventory data and trends.
- One of the world’s largest CPG companies concluded the rollout of e2open’s Supply Application Suite, to manage the entire inbound order cycle, fully integrated with its ERP solution. The solution brings efficiency to the client’s sourcing, planning, warehousing, and manufacturing operations.
- A global provider of technology products, services, and solutions selected e2open for Global Trade Management to ensure compliance with classification, screening, and export license management. E2open was selected for its extensive global coverage and ability to automate manual processes, reducing compliance exposure and associated costs.
- E2open’s quarterly technology update included enhancements across the platform to boost performance and productivity, realize cost savings, and improve time-to-value for clients, while ensuring environmental, social, and governance improvements.
Financial Outlook for Fiscal Year 2024
As of May 1, 2023, e2open is providing updated guidance for fiscal year 2024, which ends February 29, 2024, as follows:
Fiscal 2024 Subscription GAAP Revenue
- GAAP subscription revenue for fiscal 2024 is expected to be in the range of $545 million to $555 million, reflecting a 3.2% organic growth rate at the mid-point.
Fiscal 2024 Total GAAP Revenue
- Total GAAP revenue for fiscal 2024 is expected to be in the range of $655 million to $670 million, reflecting a 1.6% organic growth rate at the mid-point.
Fiscal First Quarter 2024 GAAP Subscription Revenue
- GAAP subscription revenue for the fiscal first quarter of 2024 is expected to be in the range of $131 million to $134 million, reflecting a 2.3% organic growth rate at the mid-point.
Fiscal 2024 Non-GAAP Gross Profit Margin
- Non-GAAP gross profit margin for fiscal 2024 is expected to be in the range of 68% to 70%.
Fiscal 2024 Adjusted EBITDA
- Adjusted EBITDA for fiscal 2024 is expected to be in the range of $218 million to $228 million, reflecting an implied adjusted EBITDA margin in the range of 33% to 34%.
NOTE: E2open is unable to quantify certain amounts that would be required to be included in the most directly comparable GAAP financial measures for non-GAAP gross profit margin or adjusted EBITDA without unreasonable effort, and therefore no reconciliation of certain forward-looking non-GAAP financial measures for non-GAAP gross profit margin or adjusted EBITDA is included.
Quarterly Conference Call
E2open will host a conference call today at 5:00 p.m. ET to review fiscal fourth quarter and full fiscal year 2023 financial results, in addition to discussing the Company’s outlook for the full fiscal year 2024. To access this call, dial 888-506-0062 (domestic) or 973-528-0011 (international). The conference ID is 668340. A live webcast of the conference call will be accessible in the “Investor Relations” section of e2open’s website at www.e2open.com. A replay of this conference call can also be accessed through May 15, 2023, at 877-481-4010 (domestic) or 919-882-2331 (international). The replay pass code is 47843. An archived webcast of this conference call will also be available after the completion of the call in the “Investor Relations” section of the Company’s website at www.e2open.com.
Presentation slides to accompany the conference call are available for download under “Events & Presentations” in the “Investors” section of the Company’s website at www.e2open.com.
About e2open
E2open is the connected supply chain software platform that enables the world’s largest companies to transform the way they make, move, and sell goods and services. With the broadest cloud-native global platform purpose-built for modern supply chains, e2open connects more than 420,000 manufacturing, logistics, channel, and distribution partners as one multi-enterprise network tracking over 13 billion transactions annually. Our SaaS platform anticipates disruptions and opportunities to help companies improve efficiency, reduce waste, and operate sustainably. Moving as one.™ Learn More: www.e2open.com.
E2open and “Moving as one.” are the registered trademarks of E2open, LLC. All other trademarks, registered trademarks and service marks are the property of their respective owners.
Non-GAAP Financial Measures
This press release includes certain financial measures not presented in accordance with generally accepted accounting principles (“GAAP”) including non-GAAP revenue, non-GAAP subscription revenue, non-GAAP professional services and other revenue, adjusted EBITDA, adjusted EBITDA margin, non-GAAP gross profit, non-GAAP net income, non-GAAP gross margin, adjusted free cash flow and adjusted earnings per share. These non-GAAP financial measures are not a measure of financial performance in accordance with GAAP and may exclude items that are significant in understanding and assessing the Company’s financial results. Therefore, these measures should not be considered in isolation or as an alternative to net income, cash flows from operations or other measures of profitability, liquidity, or performance under GAAP. You should be aware that the Company’s presentation of these measures may not be comparable to similarly titled measures used by other companies.
The Company believes this non-GAAP measure of financial results provides useful information to management and investors regarding certain financial and business trends relating to the Company’s financial condition and results of operations. 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 in comparing the Company’s financial measures with other similar companies, many of which present similar non-GAAP financial measures to investors. These non-GAAP financial measures are subject to inherent limitations as they reflect the exercise of judgments by management about which expense and income are excluded or included in determining these non-GAAP financial measures.
Safe Harbor Statement
Certain statements in this press release are "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to the safe harbor created thereby. These statements relate to future events or the Company's future financial performance and involve known and unknown risks, uncertainties and other factors that may cause the actual results, levels of activity, performance or achievements of the Company or its industry to be materially different from those expressed or implied by any forward-looking statements. In particular, statements about the Company's expectations, beliefs, plans, objectives, assumptions, future events or future performance contained in this press release are forward-looking statements. In some cases, forward-looking statements can be identified by terminology such as "may," "will," "could," "would," "should," "expect," "plan," "anticipate," "intend," "believe," "estimate," "predict," "potential," "outlook," "guidance" or the negative of those terms or other comparable terminology.
Please see the Company's documents filed or to be filed with the Securities and Exchange Commission, including the annual report filed on Form 10-K, and any amendments thereto for a discussion of certain important risk factors that relate to forward-looking statements contained in this press release. The Company has based these forward-looking statements on its current expectations, assumptions, estimates and projections. While the Company believes these expectations, assumptions, estimates, and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond the Company's control. These and other important factors may cause actual results, performance or achievements to differ materially from those expressed or implied by these forward-looking statements. Any forward-looking statements are made only as of the date hereof, and unless otherwise required by applicable securities laws, the Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
E2OPEN PARENT HOLDINGS, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS FISCAL YEAR 2023 |
||||||||
Fiscal Year Ended February 28, |
||||||||
(In thousands, except per share amounts) |
2023 |
2022 |
||||||
(Unaudited) |
||||||||
Revenue |
||||||||
Subscriptions |
$ |
532,940 |
|
$ |
335,532 |
|
||
Professional services and other |
|
119,275 |
|
|
90,029 |
|
||
Total revenue |
|
652,215 |
|
|
425,561 |
|
||
Cost of Revenue |
||||||||
Subscriptions |
|
140,462 |
|
|
93,072 |
|
||
Professional services and other |
|
82,939 |
|
|
56,103 |
|
||
Amortization of acquired intangible assets |
|
98,531 |
|
|
73,801 |
|
||
Total cost of revenue |
|
321,932 |
|
|
222,976 |
|
||
Gross Profit |
|
330,283 |
|
|
202,585 |
|
||
Operating Expenses |
||||||||
Research and development |
|
97,982 |
|
|
79,700 |
|
||
Sales and marketing |
|
87,960 |
|
|
60,265 |
|
||
General and administrative |
|
88,070 |
|
|
69,922 |
|
||
Acquisition-related expenses |
|
16,297 |
|
|
64,360 |
|
||
Amortization of acquired intangible assets |
|
82,812 |
|
|
46,358 |
|
||
Goodwill impairment |
|
901,566 |
|
|
— |
|
||
Total operating expenses |
|
1,274,687 |
|
|
320,605 |
|
||
Loss from operations |
|
(944,404 |
) |
|
(118,020 |
) |
||
Other income (expense) |
||||||||
Interest and other expense, net |
|
(76,831 |
) |
|
(33,663 |
) |
||
Loss from change in tax receivable agreement liability |
|
(2,886 |
) |
|
(154 |
) |
||
Gain from change in fair value of warrant liability |
|
37,523 |
|
|
1,633 |
|
||
Gain (loss) from change in fair value of contingent consideration |
|
16,020 |
|
|
(69,760 |
) |
||
Total other (expenses) income |
|
(26,174 |
) |
|
(101,944 |
) |
||
Loss before income tax provision |
|
(970,578 |
) |
|
(219,964 |
) |
||
Income tax benefit |
|
250,376 |
|
|
30,050 |
|
||
Net loss |
|
(720,202 |
) |
|
(189,914 |
) |
||
Less: Net loss attributable to noncontrolling interest |
|
(71,499 |
) |
|
(24,138 |
) |
||
Net loss attributable to E2open Parent Holdings, Inc. |
$ |
(648,703 |
) |
$ |
(165,776 |
) |
||
|
||||||||
Weighted-average common shares outstanding: |
||||||||
Basic |
|
301,946 |
|
|
245,454 |
|
||
Diluted |
|
301,946 |
|
|
245,454 |
|
||
Net loss attributable to E2open Parent Holdings, Inc. common shareholders per share: |
||||||||
Basic |
$ |
(2.15 |
) |
$ |
(0.68 |
) |
||
Diluted |
$ |
(2.15 |
) |
$ |
(0.68 |
) |
||
E2OPEN PARENT HOLDINGS, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS FISCAL FOURTH QUARTER 2023 (Unaudited) |
||||||||
Three Months Ended February 28, |
||||||||
(In thousands, except per share amounts) |
2023 |
2022 |
||||||
Revenue |
||||||||
Subscriptions |
$ |
136,888 |
|
$ |
115,804 |
|
||
Professional services and other |
|
29,377 |
|
|
28,349 |
|
||
Total revenue |
|
166,265 |
|
|
144,153 |
|
||
Cost of Revenue |
||||||||
Subscriptions |
|
35,095 |
|
|
30,155 |
|
||
Professional services and other |
|
19,493 |
|
|
17,409 |
|
||
Amortization of acquired intangible assets |
|
24,662 |
|
|
24,916 |
|
||
Total cost of revenue |
|
79,250 |
|
|
72,480 |
|
||
Gross Profit |
|
87,015 |
|
|
71,673 |
|
||
Operating Expenses |
||||||||
Research and development |
|
24,894 |
|
|
22,791 |
|
||
Sales and marketing |
|
20,612 |
|
|
18,476 |
|
||
General and administrative |
|
21,296 |
|
|
19,933 |
|
||
Acquisition-related expenses |
|
1,984 |
|
|
14,192 |
|
||
Amortization of acquired intangible assets |
|
20,289 |
|
|
19,515 |
|
||
Goodwill impairment |
|
386,750 |
|
|
— |
|
||
Total operating expenses |
|
475,825 |
|
|
94,907 |
|
||
Loss from operations |
|
(388,810 |
) |
|
(23,234 |
) |
||
Other income (expense) |
||||||||
Interest and other expense, net |
|
(22,099 |
) |
|
(11,659 |
) |
||
(Loss) gain from change in tax receivable agreement liability |
|
(11,975 |
) |
|
4,452 |
|
||
Gain from change in fair value of warrant liability |
|
759 |
|
|
50,081 |
|
||
(Loss) gain from change in fair value of contingent consideration |
|
(1,740 |
) |
|
21,420 |
|
||
Total other (expenses) income |
|
(35,055 |
) |
|
64,294 |
|
||
(Loss) income before income tax provision |
|
(423,865 |
) |
|
41,060 |
|
||
Income tax benefit |
|
120,366 |
|
|
26,658 |
|
||
Net (loss) income |
|
(303,499 |
) |
|
67,718 |
|
||
Less: Net (loss) income attributable to noncontrolling interest |
|
(30,035 |
) |
|
11,502 |
|
||
Net (loss) income attributable to E2open Parent Holdings, Inc. |
$ |
(273,464 |
) |
$ |
56,216 |
|
||
|
||||||||
Weighted-average common shares outstanding: |
||||||||
Basic |
|
302,322 |
|
|
301,273 |
|
||
Diluted |
|
302,322 |
|
|
301,273 |
|
||
Net (loss) income attributable to E2open Parent Holdings, Inc. common shareholders per share: |
||||||||
Basic |
$ |
(0.90 |
) |
$ |
0.19 |
|
||
Diluted |
$ |
(0.90 |
) |
$ |
0.19 |
|
||
E2OPEN PARENT HOLDINGS, INC. CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
February 28, |
||||||||
(In thousands) |
2023 |
2022 |
||||||
(Unaudited) |
||||||||
Assets |
||||||||
Cash and cash equivalents |
$ |
93,032 |
|
$ |
155,481 |
|
||
Restricted cash |
|
11,310 |
|
|
19,073 |
|
||
Accounts receivable, net |
|
174,809 |
|
|
155,341 |
|
||
Prepaid expenses and other current assets |
|
25,200 |
|
|
26,243 |
|
||
Total current assets |
|
304,351 |
|
|
356,138 |
|
||
Goodwill |
|
2,927,807 |
|
|
3,756,871 |
|
||
Intangible assets, net |
|
1,051,124 |
|
|
1,181,390 |
|
||
Property and equipment, net |
|
72,476 |
|
|
65,937 |
|
||
Operating lease right-of-use assets |
|
18,758 |
|
|
28,102 |
|
||
Other noncurrent assets |
|
25,659 |
|
|
17,017 |
|
||
Total assets |
$ |
4,400,175 |
|
$ |
5,405,455 |
|
||
Liabilities and Stockholders' Equity |
||||||||
Accounts payable and accrued liabilities |
$ |
97,491 |
|
$ |
128,544 |
|
||
Incentive program payable |
|
11,310 |
|
|
19,073 |
|
||
Deferred revenue |
|
203,824 |
|
|
190,992 |
|
||
Current portion of notes payable |
|
11,144 |
|
|
89,097 |
|
||
Current portion of operating lease obligations |
|
7,622 |
|
|
7,652 |
|
||
Current portion of financing lease obligations |
|
2,582 |
|
|
2,307 |
|
||
Income taxes payable |
|
2,190 |
|
|
2,702 |
|
||
Total current liabilities |
|
336,163 |
|
|
440,367 |
|
||
Long-term deferred revenue |
|
2,507 |
|
|
1,141 |
|
||
Operating lease obligations |
|
15,379 |
|
|
21,202 |
|
||
Financing lease obligations |
|
1,049 |
|
|
1,950 |
|
||
Notes payable |
|
1,043,636 |
|
|
863,577 |
|
||
Tax receivable agreement liability |
|
69,745 |
|
|
66,590 |
|
||
Warrant liability |
|
29,616 |
|
|
67,139 |
|
||
Contingent consideration |
|
29,548 |
|
|
45,568 |
|
||
Deferred taxes |
|
144,529 |
|
|
413,038 |
|
||
Other noncurrent liabilities |
|
1,083 |
|
|
712 |
|
||
Total liabilities |
|
1,673,255 |
|
|
1,921,284 |
|
||
Commitments and Contingencies |
||||||||
Stockholders' Equity |
||||||||
Class A common stock |
|
30 |
|
|
31 |
|
||
Class V common stock |
|
— |
|
|
— |
|
||
Series B-1 common stock |
|
— |
|
|
— |
|
||
Series B-2 common stock |
|
— |
|
|
— |
|
||
Additional paid-in capital |
|
3,378,633 |
|
|
3,362,219 |
|
||
Accumulated other comprehensive loss |
|
(68,603 |
) |
|
(19,019 |
) |
||
Accumulated deficit |
|
(803,679 |
) |
|
(154,976 |
) |
||
Treasury stock, at cost |
|
(2,473 |
) |
|
(2,473 |
) |
||
Total E2open Parent Holdings, Inc. equity |
|
2,503,908 |
|
|
3,185,782 |
|
||
Noncontrolling interest |
|
223,012 |
|
|
298,389 |
|
||
Total stockholders' equity |
|
2,726,920 |
|
|
3,484,171 |
|
||
Total liabilities and stockholders' equity |
$ |
4,400,175 |
|
$ |
5,405,455 |
|||
E2OPEN PARENT HOLDINGS, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
Fiscal Year Ended February 28, |
||||||||
(In thousands) |
2023 |
2022 |
||||||
(Unaudited) |
||||||||
Cash flows from operating activities |
||||||||
Net loss |
$ |
(720,202 |
) |
$ |
(189,914 |
) |
||
Adjustments to reconcile net loss to net cash from operating activities: |
||||||||
Depreciation and amortization |
|
213,260 |
|
|
142,609 |
|
||
Amortization of deferred commissions |
|
4,051 |
|
|
1,560 |
|
||
Provision for credit losses |
|
549 |
|
|
1,018 |
|
||
Amortization of debt issuance costs |
|
5,103 |
|
|
3,444 |
|
||
Amortization of operating lease right-of-use assets |
|
7,636 |
|
|
15,649 |
|
||
Share-based compensation |
|
17,561 |
|
|
10,639 |
|
||
Deferred income taxes |
|
(259,426 |
) |
|
(35,744 |
) |
||
Loss on disposition |
|
1,400 |
|
|
— |
|
||
Right-of-use assets impairment charge |
|
4,137 |
|
|
— |
|
||
Goodwill impairment charge |
|
901,566 |
|
|
— |
|
||
Loss from change in tax receivable agreement liability |
|
2,886 |
|
|
154 |
|
||
Gain from change in fair value of warrant liability |
|
(37,523 |
) |
|
(1,633 |
) |
||
(Gain) loss from change in fair value of contingent consideration |
|
(16,020 |
) |
|
69,760 |
|
||
Loss (gain) on disposal of property and equipment |
|
994 |
|
|
(211 |
) |
||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
|
(15,119 |
) |
|
(9,881 |
) |
||
Prepaid expenses and other current assets |
|
5,864 |
|
|
(9,333 |
) |
||
Other noncurrent assets |
|
(6,782 |
) |
|
(6,669 |
) |
||
Accounts payable and accrued liabilities |
|
(25,687 |
) |
|
14,933 |
|
||
Channel client deposits payable |
|
(7,762 |
) |
|
6,248 |
|
||
Deferred revenue |
|
3,450 |
|
|
62,678 |
|
||
Changes in other liabilities |
|
(11,838 |
) |
|
(24,153 |
) |
||
Net cash provided by operating activities |
|
68,098 |
|
|
51,154 |
|
||
Cash flows from investing activities |
||||||||
Payments for acquisitions - net of cash acquired |
|
(179,243 |
) |
|
(774,232 |
) |
||
Capital expenditures |
|
(48,060 |
) |
|
(31,776 |
) |
||
Minority investment in private firm |
|
(3,000 |
) |
|
(2,500 |
) |
||
Proceeds from disposition |
|
1,574 |
|
|
— |
|
||
Net cash used in investing activities |
|
(228,729 |
) |
|
(808,508 |
) |
||
Cash flows from financing activities |
||||||||
Proceeds from PIPE investment |
|
— |
|
|
300,000 |
|
||
Offering costs related to issuance of common stock in connection with PIPE investment |
|
— |
|
|
(7,100 |
) |
||
Proceeds from warrant exercise |
|
— |
|
|
1 |
|
||
Proceeds from indebtedness |
|
215,000 |
|
|
475,000 |
|
||
Repayments of indebtedness |
|
(115,915 |
) |
|
(21,139 |
) |
||
Repayments of financing lease obligations |
|
(2,487 |
) |
|
(6,457 |
) |
||
Repurchase of common stock |
|
— |
|
|
(2,473 |
) |
||
Repurchase of common units |
|
(1,397 |
) |
|
(16,767 |
) |
||
Payments of debt issuance costs |
|
(4,766 |
) |
|
(10,357 |
) |
||
Net cash provided by financing activities |
|
90,435 |
|
|
710,708 |
|
||
Effect of exchange rate changes on cash and cash equivalents |
|
(16 |
) |
|
13,658 |
|
||
Net decrease in cash, cash equivalents and restricted cash |
|
(70,212 |
) |
|
(32,988 |
) |
||
Cash, cash equivalents and restricted cash at beginning of year |
|
174,554 |
|
|
207,542 |
|
||
Cash, cash equivalents and restricted cash at end of year |
$ |
104,342 |
|
$ |
174,554 |
|||
E2OPEN PARENT HOLDINGS, INC. RECONCILIATION OF PRO FORMA INFORMATION TABLE I |
|||||||||||||||||
(in millions) |
Q4 |
Q4 |
$ Var |
% Var |
FY |
FY |
$ Var |
% Var |
|||||||||
FY2023 |
FY2022(1) |
FY2023 |
FY2022(2) |
||||||||||||||
PRO FORMA REVENUE RECONCILIATION |
|
|
|
|
|
|
|
|
|||||||||
Total GAAP Revenue |
166.3 |
144.2 |
22.1 |
15.3% |
652.2 |
425.6 |
226.7 |
53.3% |
|||||||||
Deferred revenue purchase accounting adjustment (3) |
- |
6.5 |
(6.5) |
n/m |
- |
53.6 |
(53.6) |
n/m |
|||||||||
BluJay pre-acquisition revenue |
- |
- |
- |
n/m |
- |
96.7 |
(96.7) |
n/m |
|||||||||
Logistyx pre-acquisition revenue |
- |
10.8 |
(10.8) |
n/m |
- |
40.2 |
(40.2) |
n/m |
|||||||||
Total non-GAAP revenue |
166.3 |
161.4 |
4.9 |
3.0% |
652.2 |
616.0 |
36.3 |
5.9% |
|||||||||
Constant currency FX impact (4) |
2.0 |
- |
2.0 |
n/m |
11.2 |
- |
11.2 |
n/m |
|||||||||
Total non-GAAP revenue (constant currency basis) (5) |
$168.3 |
$161.4 |
$6.9 |
4.3% |
$663.4 |
$616.0 |
$47.4 |
7.7% |
|||||||||
|
|
|
|
|
|
|
|
||||||||||
GAAP Subscription Revenue |
136.9 |
115.8 |
21.1 |
18.2% |
532.9 |
335.5 |
197.4 |
58.8% |
|||||||||
Deferred revenue purchase accounting adjustment (3) |
- |
6.5 |
(6.5) |
n/m |
- |
53.6 |
(53.6) |
n/m |
|||||||||
BluJay pre-acquisition revenue |
- |
- |
- |
n/m |
- |
75.9 |
(75.9) |
n/m |
|||||||||
Logistyx pre-acquisition revenue |
- |
7.6 |
(7.6) |
n/m |
- |
27.9 |
(27.9) |
n/m |
|||||||||
Non-GAAP subscription revenue |
136.9 |
129.8 |
7.1 |
5.4% |
532.9 |
492.9 |
40.0 |
8.1% |
|||||||||
Constant currency FX impact (4) |
1.5 |
- |
1.5 |
n/m |
8.5 |
- |
8.5 |
n/m |
|||||||||
Non-GAAP subscription revenue (constant currency basis) (5) |
$138.4 |
$129.8 |
$8.6 |
6.6% |
$541.5 |
$492.9 |
$48.5 |
9.8% |
|||||||||
|
|
|
|
|
|
|
|
||||||||||
GAAP Professional Services and other revenue |
29.4 |
28.4 |
1.0 |
3.6% |
119.3 |
90.0 |
29.2 |
32.5% |
|||||||||
BluJay pre-acquisition revenue |
- |
- |
- |
n/m |
- |
20.8 |
(20.8) |
n/m |
|||||||||
Logistyx pre-acquisition revenue |
- |
3.2 |
(3.2) |
n/m |
- |
12.2 |
(12.2) |
n/m |
|||||||||
Non-GAAP professional services and other revenue |
29.4 |
31.6 |
(2.2) |
(6.9%) |
119.3 |
123.1 |
(3.8) |
(3.1%) |
|||||||||
Constant currency FX impact (4) |
0.5 |
- |
0.5 |
n/m |
2.7 |
- |
2.7 |
n/m |
|||||||||
Non-GAAP professional services and other revenue (constant currency basis) (5) |
$29.9 |
$31.6 |
($1.6) |
(5.2%) |
$121.9 |
$123.1 |
($1.1) |
(0.9%) |
|||||||||
|
|
|
|
|
|
|
|
||||||||||
PRO FORMA GROSS PROFIT RECONCILIATION |
|
|
|
|
|
|
|
|
|||||||||
GAAP Gross profit |
87.0 |
71.7 |
15.3 |
21.4% |
330.3 |
202.6 |
127.7 |
63.0% |
|||||||||
Deferred revenue purchase accounting adjustment (3) |
- |
6.5 |
(6.5) |
n/m |
- |
53.6 |
(53.6) |
n/m |
|||||||||
Depreciation and amortization |
28.6 |
28.1 |
0.5 |
1.9% |
114.1 |
84.9 |
29.2 |
34.3% |
|||||||||
Share-based compensation (6) |
0.7 |
0.3 |
0.4 |
n/m |
1.5 |
1.3 |
0.2 |
17.8% |
|||||||||
Non-recurring/non-operating costs (7) |
0.4 |
0.5 |
(0.2) |
(32.7%) |
2.5 |
1.6 |
0.9 |
52.8% |
|||||||||
Non-GAAP gross profit |
$116.6 |
$107.0 |
$9.6 |
9.0% |
$448.3 |
$344.0 |
$104.4 |
30.3% |
|||||||||
BluJay pre-acquisition gross profit |
- |
- |
- |
n/m |
- |
64.0 |
(64.0) |
n/m |
|||||||||
Logistyx pre-acquisition gross profit |
- |
5.7 |
(5.7) |
n/m |
- |
20.5 |
(20.5) |
n/m |
|||||||||
Total non-GAAP gross profit |
$116.6 |
$112.7 |
$3.9 |
3.5% |
$448.3 |
$428.4 |
$19.9 |
4.6% |
|||||||||
Non-GAAP Gross Margin % |
70.2% |
69.9% |
|
|
68.7% |
69.6% |
|
|
|||||||||
Constant currency FX impact (4) |
0.8 |
- |
0.8 |
n/m |
4.5 |
- |
4.5 |
n/m |
|||||||||
Total non-GAAP gross profit (constant currency basis) (5) |
$117.4 |
$112.7 |
$4.7 |
4.1% |
$452.8 |
$428.4 |
$24.4 |
5.7% |
|||||||||
Non-GAAP Gross Margin % (constant currency basis) (5) |
69.8% |
69.9% |
|
|
68.3% |
69.6% |
|
|
|||||||||
|
|
|
|
|
|
|
|
||||||||||
PRO FORMA ADJUSTED EBITDA RECONCILIATION |
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
(303.5) |
67.7 |
(371.2) |
n/m |
(720.2) |
(189.9) |
(530.3) |
n/m |
|||||||||
Interest expense, net |
21.4 |
10.5 |
10.9 |
104.6% |
73.8 |
32.6 |
41.2 |
n/m |
|||||||||
Income tax benefit |
(120.4) |
(26.7) |
(93.7) |
n/m |
(250.4) |
(30.1) |
(220.3) |
n/m |
|||||||||
Depreciation and amortization |
53.4 |
51.1 |
2.3 |
4.5% |
213.3 |
142.6 |
70.7 |
49.5% |
|||||||||
EBITDA |
($349.1) |
$102.6 |
($451.7) |
n/m |
($683.5) |
($44.8) |
($638.8) |
n/m |
|||||||||
Deferred revenue purchase accounting adjustment (3) |
- |
6.5 |
(6.5) |
n/m |
- |
53.6 |
(53.6) |
n/m |
|||||||||
Share-based compensation (6) |
4.6 |
2.3 |
2.3 |
97.4% |
17.8 |
11.3 |
6.5 |
57.3% |
|||||||||
Non-recurring/non-operating costs (7) |
2.6 |
4.2 |
(1.7) |
(38.9%) |
10.2 |
9.7 |
0.4 |
4.4% |
|||||||||
Acquisition-related adjustments (8) |
2.0 |
14.2 |
(12.2) |
(86.0%) |
16.3 |
64.4 |
(48.1) |
(74.7%) |
|||||||||
Change in tax receivable agreement liability (9) |
12.0 |
(4.5) |
16.4 |
n/m |
2.9 |
0.2 |
2.7 |
n/m |
|||||||||
Change in fair value of warrant liability (10) |
(0.8) |
(50.1) |
49.3 |
(98.5%) |
(37.5) |
(1.6) |
(35.9) |
n/m |
|||||||||
Change in fair value of contingent consideration (11) |
1.7 |
(21.4) |
23.2 |
n/m |
(16.0) |
69.8 |
(85.8) |
n/m |
|||||||||
Goodwill impairment |
386.8 |
- |
386.8 |
n/m |
901.6 |
- |
901.6 |
n/m |
|||||||||
Right-of-use assets impairment charge |
- |
- |
- |
n/m |
4.1 |
- |
4.1 |
n/m |
|||||||||
Loss on disposition |
1.4 |
- |
1.4 |
n/m |
1.4 |
- |
1.4 |
n/m |
|||||||||
Adjusted EBITDA |
$61.2 |
$53.9 |
$7.3 |
13.6% |
$217.1 |
$162.5 |
$54.7 |
33.7% |
|||||||||
BluJay pre-acquisition EBITDA and other |
- |
- |
- |
n/m |
- |
32.8 |
(32.8) |
n/m |
|||||||||
Logistyx pre-acquisition EBITDA and other |
- |
0.2 |
(0.2) |
n/m |
- |
0.9 |
(0.9) |
n/m |
|||||||||
Total adjusted EBITDA |
$61.2 |
$54.1 |
$7.1 |
13.2% |
$217.1 |
$196.1 |
$21.0 |
10.7% |
|||||||||
Adjusted EBITDA Margin % |
36.8% |
33.5% |
|
|
33.3% |
31.8% |
|
|
|||||||||
Constant currency FX impact (4) |
(0.8) |
- |
(0.8) |
n/m |
(3.7) |
- |
(3.7) |
n/m |
|||||||||
Total adjusted EBITDA (constant currency basis) (5) |
$60.4 |
$54.1 |
$6.3 |
11.7% |
$213.4 |
$196.1 |
$17.3 |
8.8% |
|||||||||
Adjusted EBITDA Margin % (constant currency basis) (5) |
35.9% |
33.5% |
|
|
32.2% |
31.8% |
|
|
|||||||||
(1) Non-GAAP pro forma inclusive of Logistyx, as if acquired on March 1, 2021. |
(2) Non-GAAP pro forma inclusive of Logistyx and BluJay, as if acquired on March 1, 2021. |
(3) Non-GAAP revenue adds back amortization of the purchase accounting fair value adjustment to deferred revenue resulting from the business combination as required by GAAP. This is no longer required beginning in fiscal year 2023. |
(4) Constant Currency refers to pro-forma amounts excluding the impact of translating foreign currencies into U.S. dollars. To calculate foreign currency translation on a constant currency basis, operating results for the current year period for entities reporting in currencies other than the U.S. dollar are translated into U.S. dollars at the exchange rates in effect during the comparable period of the prior year (rather than the actual exchange rates in effect during the current year period) |
(5) Constant Currency refers to pro forma amounts excluding translation and transactional impacts from foreign currency exchange rates |
(6) Reflects non-cash, long-term share-based compensation expense. |
(7) Primarily includes other non-recurring expenses such as systems integrations and consulting, advisory fees, and certain severance costs. |
(8) Primarily includes advisory, consulting, accounting and legal expenses incurred in connection with mergers and acquisitions activity, including related valuation, negotiation and integration costs and capital-raising activities for costs related to the Business Combination, as well as the Logistyx and BluJay acquisitions. |
(9) Represents the expense related to the change in the fair value of the tax receivable agreement liability, including interest. |
(10) Represents the fair value adjustment at each balance sheet date of the warrant liability related to the public, private placement, and forward purchase warrants. |
(11) Represents the fair value adjustment at each balance sheet date of the contingent consideration liability related to the restricted Series B-1 and B-2 common stock and Sponsor Side Letter. |
E2OPEN PARENT HOLDINGS, INC. RECONCILIATION OF NON-GAAP EXPENSES TABLE II |
||||||||
Fiscal Year Ended February 28, 2023 |
|
|||||||
(in millions) |
GAAP |
M&A
|
Impairment
|
Depreciation
|
Share-Based
|
Loss on
|
Non-GAAP
|
% of
|
COST OF GOODS |
|
|
|
|
|
|
|
|
Subscriptions |
140.5 |
(1.7) |
- |
(14.7) |
(0.7) |
- |
123.4 |
23.2% |
Professional services and other |
82.9 |
(0.7) |
- |
(0.9) |
(0.8) |
- |
80.5 |
67.5% |
Amortization of intangibles |
98.5 |
- |
- |
(98.5) |
- |
- |
- |
|
Total cost of revenue |
$321.9 |
($2.4) |
- |
($114.1) |
($1.5) |
- |
$203.9 |
31.3% |
|
|
|
|
|
|
|
|
|
Gross Profit |
$330.3 |
$2.4 |
- |
$114.1 |
$1.5 |
- |
$448.3 |
68.7% |
|
|
|
|
|
|
|
|
|
OPERATING COSTS |
|
|
|
|
|
|
|
|
Research & development |
98.0 |
(0.2) |
- |
(12.2) |
(3.2) |
- |
82.5 |
12.6% |
Sales & marketing |
88.0 |
(1.7) |
- |
(1.3) |
(3.4) |
- |
81.6 |
12.5% |
General & administrative (3) |
88.1 |
(2.9) |
(4.1) |
(2.9) |
(9.7) |
(1.4) |
67.1 |
10.3% |
Acquisition related expenses |
16.3 |
(16.3) |
- |
- |
- |
- |
- |
|
Amortization of intangibles |
82.8 |
- |
- |
(82.8) |
- |
- |
- |
|
Goodwill impairment (4) |
901.6 |
- |
(901.6) |
- |
- |
- |
- |
|
Total operating expenses |
$1,274.7 |
($21.0) |
($905.7) |
($99.2) |
($16.2) |
($1.4) |
$231.1 |
35.4% |
(1) Primarily includes advisory, consulting, accounting and legal expenses incurred in connection with mergers and acquisitions activity, including related valuation, negotiation and integration costs and capital-raising activities for costs related to the Business Combination, as well as the Logistyx and BluJay acquisitions. |
(2) Primarily includes other non-recurring expenses such as systems integrations and consulting, advisory fees, and certain severance costs. |
(3) Right-of-use impairment charges recognized during the period |
(4) Goodwill impairment charge recognized during the period. |
E2OPEN PARENT HOLDINGS, INC. RECONCILIATION OF NON-GAAP EXPENSES TABLE II |
||||||||
| Fiscal Fourth Quarter 2023 | ||||||||
| (in millions) | GAAP |
M&A
|
Impairment
|
Depreciation
|
Share-Based
|
Loss on
|
Non-GAAP
|
% of
|
COST OF GOODS |
|
|
|
|
|
|
|
|
Subscriptions |
35.1 |
(0.3) |
- |
(3.8) |
(0.3) |
- |
30.7 |
22.5% |
Professional services and other |
19.5 |
(0.1) |
- |
(0.2) |
(0.3) |
- |
18.9 |
64.3% |
Amortization of intangibles |
24.7 |
- |
- |
(24.7) |
- |
- |
- |
|
Total cost of revenue |
$79.3 |
($0.3) |
- |
($28.6) |
($0.7) |
- |
$49.6 |
29.8% |
|
|
|
|
|
|
|
|
|
Gross Profit |
$87.0 |
$0.3 |
- |
$28.6 |
$0.7 |
- |
$116.6 |
70.2% |
|
|
|
|
|
|
|
|
|
OPERATING COSTS |
|
|
|
|
|
|
|
|
Research & development |
24.9 |
(0.0) |
- |
(3.6) |
(1.0) |
- |
20.3 |
12.2% |
Sales & marketing |
20.6 |
(0.7) |
- |
(0.3) |
(0.8) |
- |
18.8 |
11.3% |
General & administrative |
21.3 |
(0.9) |
- |
(0.6) |
(2.2) |
(1.4) |
16.2 |
9.8% |
Acquisition related expenses |
2.0 |
(2.0) |
- |
- |
- |
- |
- |
|
Amortization of intangibles |
20.3 |
- |
- |
(20.3) |
- |
- |
- |
|
Goodwill impairment (3) |
386.8 |
- |
(386.8) |
- |
- |
- |
- |
|
Total operating expenses |
$475.8 |
($3.6) |
($386.8) |
($24.8) |
($4.0) |
($1.4) |
$55.4 |
33.3% |
(1) Primarily includes advisory, consulting, accounting and legal expenses incurred in connection with mergers and acquisitions activity, including related valuation, negotiation and integration costs and capital-raising activities for costs related to the Business Combination, as well as the Logistyx acquisitions. |
(2) Primarily includes other non-recurring expenses such as systems integrations and consulting, advisory fees, and certain severance costs. |
(3) Goodwill impairment charge recognized during the period |
E2OPEN PARENT HOLDINGS, INC. RECONCILIATION OF ADJUSTED EARNINGS PER SHARE TABLE III |
|||||
(in millions, except per share amounts) |
Q1 23 |
Q2 23 |
Q3 23 |
Q4 23 |
FY2023 |
GAAP Net income (loss) |
(12.6) |
(409.6) |
5.5 |
(303.5) |
(720.2) |
Interest expense |
15.6 |
17.3 |
19.5 |
21.4 |
73.8 |
Income taxes benefit |
(8.5) |
(113.7) |
(7.9) |
(120.4) |
(250.4) |
Depreciation & amortization |
53.3 |
54.1 |
52.5 |
53.4 |
213.3 |
EBITDA |
$47.8 |
($451.9) |
$69.6 |
($349.1) |
($683.5) |
Share-based compensation |
3.2 |
5.2 |
4.8 |
4.6 |
17.8 |
Non-recurring/non-operating costs |
1.6 |
2.7 |
3.2 |
2.6 |
10.2 |
Acquisition-related adjustments |
6.8 |
5.6 |
2.0 |
2.0 |
16.3 |
Change in tax receivable agreement liability |
1.7 |
(8.1) |
(2.7) |
12.0 |
2.9 |
Change in fair value of warrant liability |
(5.5) |
(15.2) |
(16.2) |
(0.8) |
(37.5) |
Change in fair value of contingent consideration |
(4.2) |
(7.3) |
(6.3) |
1.7 |
(16.0) |
Goodwill impairment |
- |
514.8 |
- |
386.8 |
901.6 |
Right-of-use assets impairment charge |
- |
2.4 |
1.8 |
- |
4.1 |
Loss on disposition |
- |
- |
- |
1.4 |
1.4 |
Adjusted EBITDA |
$51.4 |
$48.3 |
$56.2 |
$61.2 |
$217.1 |
Depreciation |
(6.8) |
(8.5) |
(8.1) |
(8.5) |
(31.9) |
Interest and other expense, net |
(15.4) |
(17.3) |
(19.5) |
(21.4) |
(73.8) |
Adjusted EBIT |
$29.2 |
$22.5 |
$28.6 |
$31.3 |
$111.4 |
Normalized income taxes (1) |
(7.0) |
(5.4) |
(6.9) |
(7.5) |
(26.8) |
Adjusted net income |
$22.2 |
$17.1 |
$21.7 |
$23.8 |
$84.7 |
Adjusted basic shares outstanding |
341.0 |
341.2 |
341.4 |
341.4 |
341.4 |
Adjusted earnings per share |
$0.07 |
$0.05 |
$0.06 |
$0.07 |
$0.25 |
(1) Income taxes calculated using 24% effective rate |
E2OPEN PARENT HOLDINGS, INC. ADJUSTED FREE CASH FLOW TABLE IV |
|||||
(in millions) |
Q1 |
Q2 |
Q3 |
Q4 |
FY2023 |
GAAP operating cash flow |
24.9 |
(22.7) |
41.0 |
24.9 |
68.1 |
|
|
|
|
|
|
Add: Non recurring cash payments (1) |
16.0 |
4.4 |
5.4 |
3.0 |
28.9 |
Add: Change in channel client deposits payable (2) |
(7.9) |
9.5 |
4.3 |
1.8 |
7.8 |
Adjusted operating cash flow |
$33.0 |
($8.7) |
$50.7 |
$29.8 |
$104.8 |
|
|
|
|
|
|
Capital expenditures |
(19.3) |
(12.3) |
(8.9) |
(7.6) |
(48.1) |
Less: M&A related capital expenditures (3) |
9.2 |
4.6 |
3.1 |
3.6 |
20.6 |
Normalized capital expenditures |
(10.1) |
(7.7) |
(5.8) |
(4.0) |
(27.5) |
Adjusted free cash flow |
$22.9 |
($16.4) |
$44.9 |
$25.8 |
$77.3 |
(1) Includes cash payments related to non-recurring M&A and one-time costs. |
(2) Channel Client Deposits Payable represents client deposits for the incentive payment program associated with the Company's channel shaping application. The Company offers services to administer incentive payments to partners on behalf of the Company’s clients. The Company’s clients deposit these funds into a restricted cash account with an offset included as a liability in incentive program payable in the Consolidated Balance Sheets |
(3) Primarily includes hardware and software purchases for integrating data center operations of newly acquired companies |
E2OPEN PARENT HOLDINGS, INC. CONSOLIDATED CAPITAL TABLE V |
||||
Description |
Shares (000's) |
|
Notes |
|
Shares outstanding as of February 28, 2023 |
302,405 |
|
Shares outstanding as of the end of the fourth quarter fiscal 2023 |
|
Common Units |
32,992 |
Units issued in the business combination that have not yet been converted from common units in the LLC to Class A shares of E2open Parent Holdings, Inc. (Common units yet to be converted are represented by class V shares) |
||
Series B-2 Shares (unvested) |
3,372 |
|
Represents the right to acquire shares of Class A common stock when the 20-day VWAP reaches $15.00 per share. |
|
Restricted Common Units Series 2 (unvested) |
2,628 |
Represent rights in the LLC that convert into common units when the 20-day VWAP reaches $15.00. Upon conversion to common units, the holder can elect to convert into Class A common stock |
||
Adjusted Basic Shares |
341,397 |
|
|
|
|
||||
Warrants |
29,080 |
|
Warrants outstanding as of the end of the fourth quarter fiscal 2023 with an exercise price of $11.50 |
|
Options (vested/unreleased and unvested) |
4,833 |
Options issued to management under E2open’s long-term incentive plan |
||
Restricted Shares (vested/unreleased and unvested) |
6,475 |
|
Restricted shares issued to employees, management and directors under E2open’s long-term incentive plan |
|
Fully Converted Shares |
381,785 |
|||
