Five9 Surpasses $1 Billion in Annual Revenue Run Rate

21% Growth in LTM Enterprise Subscription Revenue

$126 Million in LTM Operating Cash Flow

SAN RAMON, Calif.--()--Five9, Inc. (NASDAQ:FIVN), the Intelligent CX Platform provider, today reported results for the second quarter ended June 30, 2024.

Second Quarter 2024 Financial Results

  • Revenue for the second quarter of 2024 increased 13% to a record $252.1 million, compared to $222.9 million for the second quarter of 2023.
  • GAAP gross margin was 53.0% for the second quarter of 2024, compared to 53.2% for the second quarter of 2023.
  • Adjusted gross margin was 60.5% for the second quarter of 2024, compared to 61.8% for the second quarter of 2023.
  • GAAP net loss for the second quarter of 2024 was $(12.8) million, or $(0.17) per basic share, and (5.1)% of revenue, compared to GAAP net loss of $(21.7) million, or $(0.30) per basic share, and (9.8)% of revenue, for the second quarter of 2023.
  • Non-GAAP net income for the second quarter of 2024 was $38.9 million, or $0.52 per diluted share, and 15.4% of revenue, compared to non-GAAP net income of $37.4 million, or $0.52 per diluted share, and 16.8% of revenue, for the second quarter of 2023.
  • Adjusted EBITDA for the second quarter of 2024 was $41.8 million, or 16.6% of revenue, compared to $41.5 million, or 18.6% of revenue, for the second quarter of 2023.
  • GAAP operating cash flow for the second quarter of 2024 was $19.9 million, compared to GAAP operating cash flow of $21.9 million for the second quarter of 2023.

“We are pleased to report strong second quarter results, achieving a key milestone with annual revenue run rate exceeding $1 billion, primarily driven by LTM enterprise subscription revenue growing 21% year-over-year. Adjusted EBITDA margin reached 17%, helping drive robust LTM operating cash flow of $126 million. As we look to the remainder of the year, we are reducing our annual revenue guidance by 3.8%, reflecting recent bookings trends and the uncertain economic conditions. We remain confident in our massive market opportunity and are committed to driving balanced growth and profitability.

Additionally, we are excited to announce our agreement to acquire Acqueon, which we believe will be a significant step in advancing our AI-powered CX platform and market reach. Also, our latest innovations to our Five9 Genius AI suite, including GenAI Studio and AI Knowledge, further demonstrate our leadership in AI. Our AI solutions are driving tangible business outcomes, enabling some of the world’s largest brands to elevate their customer experiences.”

- Mike Burkland, Chairman and CEO, Five9

Business Outlook

Five9 provides guidance based on current market conditions and expectations. Five9 emphasizes that the guidance is subject to various important cautionary factors referenced in the section entitled "Forward-Looking Statements" below, including risks and uncertainties associated with the ongoing macroeconomic conditions.

  • For the full year 2024, Five9 now expects to report:
    • Revenue in the range of $1.013 to $1.017 billion.
    • GAAP net loss per share in the range of $(0.29) to $(0.19), assuming basic shares outstanding of approximately 74.5 million.
    • Non-GAAP net income per share in the range of $2.25 to $2.29, assuming diluted shares outstanding of approximately 75.2 million.
  • For the third quarter of 2024, Five9 expects to report:
    • Revenue in the range of $254.5 to $255.5 million.
    • GAAP net loss per share in the range of $(0.06) to $(0.01), assuming basic shares outstanding of approximately 74.9 million.
    • Non-GAAP net income per share in the range of $0.57 to $0.59, assuming diluted shares outstanding of approximately 75.5 million.

With respect to Five9’s guidance as provided above, please refer to the “Reconciliation of GAAP Net Loss to Non-GAAP net income - Guidance” table for more details, including important assumptions upon which such guidance is based.

Conference Call Details

Five9 will discuss its second quarter 2024 results today, August 8, 2024, via Zoom webinar at 4:30 p.m. Eastern Time. To access the webinar, please register by clicking here. A copy of this press release will be furnished to the Securities and Exchange Commission on a Current Report on Form 8-K and will be posted to our website, prior to the conference call.

A live webcast and a replay will be available on the Investor Relations section of the Company’s web-site at http://investors.five9.com/.

Non-GAAP Financial Measures

In addition to disclosing financial measures prepared in accordance with U.S. generally accepted accounting principles (GAAP), this press release and the accompanying tables contain certain non-GAAP financial measures. We calculate adjusted gross profit and adjusted gross margin by adding back the following items to gross profit: depreciation, intangibles amortization, stock-based compensation, exit costs related to the closure and relocation of our Russian operations, acquisition and related transaction costs and one-time integration costs, and lease amortization for finance leases. We calculate adjusted EBITDA by adding back or removing the following items to or from GAAP net loss: depreciation and amortization, stock-based compensation, interest expense, gain on early extinguishment of debt, interest income and other, exit costs related to closure and relocation of our Russian operations, acquisition and related transaction costs and one-time integration costs, lease amortization for finance leases and provision for income taxes. We calculate non-GAAP operating income by adding back or removing the following items to or from GAAP loss from operations: stock-based compensation, intangibles amortization, exit costs related to the closure and relocation of our Russian operations, and acquisition and related transaction costs and one-time integration costs. We calculate non-GAAP net income by adding back or removing the following items to or from GAAP net loss: stock-based compensation, intangibles amortization, amortization of discount and issuance costs on convertible senior notes, exit costs related to the closure and relocation of our Russian operations, acquisition and related transaction costs and one-time integration costs, and gain on early extinguishment of debt. For the periods presented, these adjustments from GAAP net loss to non-GAAP net income do not include any presentation of the net tax effect of such adjustments given our significant net operating loss carryforwards. Non-GAAP financial measures do not have any standardized meaning and are therefore unlikely to be comparable to similarly titled measures presented by other companies. The Company considers these non-GAAP financial measures to be important because they provide useful measures of the operating performance of the Company, exclusive of factors that do not directly affect what we consider to be our core operating performance, as well as unusual events. The Company’s management uses these measures to (i) illustrate underlying trends in the Company’s business that could otherwise be masked by the effect of income or expenses that are excluded from non-GAAP measures, and (ii) establish budgets and operational goals for managing the Company’s business and evaluating its performance. In addition, investors often use similar measures to evaluate the operating performance of a company. Non-GAAP financial measures are presented only as supplemental information for purposes of understanding the Company’s operating results. The non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP. Please see the reconciliation of non-GAAP financial measures set forth in this release.

Forward-Looking Statements

This news release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including the statements in the quote from our Chairman and Chief Executive Officer, including statements regarding Five9’s market opportunity and size and ability to capitalize on that opportunity, the Company’s commitment to drive balanced growth and profitability, the Company’s agreement to acquire Acqueon and, if the transaction closes, the anticipated benefits thereof, innovations in Five9’s GenAI solutions and the anticipated benefits thereof, Five9’s AI market position, and the third quarter and full year 2024 financial projections set forth under the caption “Business Outlook,” that are based on our current expectations and involve numerous risks and uncertainties that may cause these forward-looking statements to be inaccurate. Risks that may cause these forward-looking statements to be inaccurate include, among others: (i) the impact of adverse economic conditions, including the impact of macroeconomic deterioration, including continued inflation, increased interest rates, supply chain disruptions, decreased economic output and fluctuations in currency rates, the impact of the Russia-Ukraine conflict, the impact of the conflict in Israel, and other factors, may continue to harm our business; (ii) if we are unable to attract new clients or sell additional services and functionality to our existing clients, our revenue and revenue growth will be harmed; (iii) if our existing clients terminate their subscriptions or reduce their subscriptions and related usage, or fail to grow subscriptions at the rate they have in the past or that we might expect, our revenues and gross margins will be harmed and we will be required to spend more money to grow our client base; (iv) because a significant percentage of our revenue is derived from existing clients, downturns or upturns in new sales will not be immediately reflected in our operating results and may be difficult to discern; (v) if we fail to manage our technical operations infrastructure, our existing clients may experience service outages, our new clients may experience delays in the deployment of our solution and we could be subject to, among other things, claims for credits or damages; (vi) we have established, and are continuing to increase, our network of technology solution distributors and resellers to sell our solution; our failure to effectively develop, manage, and maintain this network could materially harm our revenues; (vii) our quarterly and annual results may fluctuate significantly, including as a result of the timing and success of new product and feature introductions by us, may not fully reflect the underlying performance of our business and may result in decreases in the price of our common stock; (viii) if we are unable to attract and retain highly skilled leaders and other employees, our business and results of operations may be adversely affected; (ix) our historical growth may not be indicative of our future growth, and even if we continue to grow rapidly, we may fail to manage our growth effectively; (x) failure to adequately retain and expand our sales force will impede our growth; (xi) further development of our AI solutions may not be successful and may result in reputational harm and our future operating results could be materially harmed; (xii) the AI technology and features incorporated into our solution include new and evolving technologies that may present both legal and business risks, may not be accepted by our customers, and may not result in sales that exceed lost revenue opportunities due to any decline in agent seats due to the use of AI solutions; (xiii) the use of AI by our workforce may present risks to our business; (xiv) the contact center software solutions market is subject to rapid technological change, and we must develop and sell incremental and new cloud contact center solutions, which we refer to as our solution, in order to maintain and grow our business; (xv) our growth depends in part on the success of our strategic relationships with third parties and our failure to successfully maintain, grow and manage these relationships could harm our business; (xvi) the markets in which we participate involve a high number of competitors that is continuing to increase, and if we do not compete effectively, our operating results could be harmed; (xvii) we continue to expand our international operations, which exposes us to significant macroeconomic and other risks; (xviii) security breaches and improper access to, use of, or disclosure of our data or our clients’ data, or other cyber attacks on our systems, could result in litigation and regulatory risk, harm our reputation, our business or financial results; (xix) we may acquire other companies, or technologies, or be the target of strategic transactions, or be impacted by transactions by other companies, which could divert our management’s attention, result in additional dilution to our stockholders or use a significant amount of our cash resources and otherwise disrupt our operations and harm our operating results; (xx) our proposed acquisition of Acqueon may not close, including if we are unable to obtain regulatory clearance in the U.S., (xxi) we sell our solution to larger organizations that require longer sales and implementation cycles and often demand more configuration and integration services or customized features and functions that we may not offer, any of which could delay or prevent these sales and harm our growth rates, business and operating results; (xxii) we rely on third-party telecommunications and internet service providers to provide our clients and their customers with telecommunication services and connectivity to our cloud contact center software and any failure by these service providers to provide reliable services could cause us to lose clients and subject us to claims for credits or damages, among other things; (xxiii) we have a history of losses and we may be unable to achieve or sustain profitability; (xxiv) our stock price has been volatile, may continue to be volatile and may decline, including due to factors beyond our control; (xxv) we may not be able to secure additional financing on favorable terms, or at all, to meet our future capital needs; (xxvi) failure to comply with laws and regulations could harm our business and our reputation; (xxvii) we may not have sufficient cash to service our convertible senior notes and repay such notes, if required, and other risks attendant to our convertible senior notes and increased debt levels; and (xxviii) the other risks detailed from time-to-time under the caption “Risk Factors” and elsewhere in our Securities and Exchange Commission filings and reports, including, but not limited to, our most recent annual report on Form 10-K and quarterly reports on Form 10-Q. Such forward-looking statements speak only as of the date hereof and readers should not unduly rely on such statements. We undertake no obligation to update the information contained in this press release, including in any forward-looking statements.

About Five9

The Five9 Intelligent CX Platform provides a comprehensive suite of solutions for orchestrating fluid customer experiences. Our cloud-native, multi-tenant, scalable, reliable, and secure platform includes contact center; omni-channel engagement; Workforce Engagement Management; extensibility through more than 1,000 partners; and innovative, practical AI, automation and journey analytics that are embedded as part of the platform. Five9 brings the power of people, technology, and partners to more than 3,000 organizations worldwide. For more information, visit www.five9.com.

FIVE9, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)

 

 

 

June 30, 2024

 

December 31, 2023

ASSETS

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

175,699

 

 

$

143,201

 

Marketable investments

 

 

930,639

 

 

 

587,096

 

Accounts receivable, net

 

 

104,382

 

 

 

97,424

 

Prepaid expenses and other current assets

 

 

41,760

 

 

 

34,622

 

Deferred contract acquisition costs, net

 

 

69,622

 

 

 

61,711

 

Total current assets

 

 

1,322,102

 

 

 

924,054

 

Property and equipment, net

 

 

124,600

 

 

 

108,572

 

Operating lease right-of-use assets

 

 

34,107

 

 

 

38,873

 

Finance lease right-of-use assets

 

 

3,653

 

 

 

4,564

 

Intangible assets, net

 

 

33,027

 

 

 

38,323

 

Goodwill

 

 

227,269

 

 

 

227,412

 

Other assets

 

 

17,755

 

 

 

16,199

 

Deferred contract acquisition costs, net — less current portion

 

 

147,867

 

 

 

136,571

 

Total assets

 

$

1,910,380

 

 

$

1,494,568

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

Current liabilities:

 

 

 

 

Accounts payable

 

$

29,405

 

 

$

24,399

 

Accrued and other current liabilities

 

 

76,320

 

 

 

62,131

 

Operating lease liabilities

 

 

9,509

 

 

 

10,731

 

Finance lease liabilities

 

 

1,819

 

 

 

1,767

 

Deferred revenue

 

 

65,286

 

 

 

68,187

 

Convertible senior notes

 

 

432,364

 

 

 

 

Total current liabilities

 

 

614,703

 

 

 

167,215

 

Convertible senior notes — less current portion

 

 

730,012

 

 

 

742,125

 

Operating lease liabilities — less current portion

 

 

32,177

 

 

 

36,378

 

Finance lease liabilities — less current portion

 

 

1,949

 

 

 

2,877

 

Other long-term liabilities

 

 

5,661

 

 

 

7,888

 

Total liabilities

 

 

1,384,502

 

 

 

956,483

 

Stockholders’ equity:

 

 

 

 

Common stock

 

 

75

 

 

 

73

 

Additional paid-in capital

 

 

951,048

 

 

 

942,280

 

Accumulated other comprehensive (loss) income

 

 

(502

)

 

 

582

 

Accumulated deficit

 

 

(424,743

)

 

 

(404,850

)

Total stockholders’ equity

 

 

525,878

 

 

 

538,085

 

Total liabilities and stockholders’ equity

 

$

1,910,380

 

 

$

1,494,568

 

FIVE9, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 2024

 

June 30, 2023

 

June 30, 2024

 

June 30, 2023

Revenue

 

$

252,086

 

 

$

222,882

 

 

$

499,096

 

 

$

441,321

 

Cost of revenue

 

 

118,414

 

 

 

104,361

 

 

 

232,944

 

 

 

209,117

 

Gross profit

 

 

133,672

 

 

 

118,521

 

 

 

266,152

 

 

 

232,204

 

Operating expenses:

 

 

 

 

 

 

 

 

Research and development

 

 

40,717

 

 

 

39,210

 

 

 

82,235

 

 

 

77,318

 

Sales and marketing

 

 

78,332

 

 

 

74,077

 

 

 

159,441

 

 

 

150,391

 

General and administrative

 

 

33,988

 

 

 

30,477

 

 

 

64,536

 

 

 

58,735

 

Total operating expenses

 

 

153,037

 

 

 

143,764

 

 

 

306,212

 

 

 

286,444

 

Loss from operations

 

 

(19,365

)

 

 

(25,243

)

 

 

(40,060

)

 

 

(54,240

)

Other income (expense), net:

 

 

 

 

 

 

 

 

Interest expense

 

 

(3,906

)

 

 

(1,866

)

 

 

(6,473

)

 

 

(3,711

)

Gain on early extinguishment of debt

 

 

 

 

 

 

 

 

6,615

 

 

 

 

Interest income and other

 

 

13,800

 

 

 

6,123

 

 

 

24,359

 

 

 

10,244

 

Total other income (expense), net

 

 

9,894

 

 

 

4,257

 

 

 

24,501

 

 

 

6,533

 

Loss before income taxes

 

 

(9,471

)

 

 

(20,986

)

 

 

(15,559

)

 

 

(47,707

)

Provision for income taxes

 

 

3,345

 

 

 

753

 

 

 

4,334

 

 

 

1,280

 

Net loss

 

$

(12,816

)

 

$

(21,739

)

 

$

(19,893

)

 

$

(48,987

)

Net loss per share:

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.17

)

 

$

(0.30

)

 

$

(0.27

)

 

$

(0.69

)

Shares used in computing net loss per share:

 

 

 

 

 

 

 

 

Basic and diluted

 

 

74,203

 

 

 

71,627

 

 

 

73,845

 

 

 

71,444

 

FIVE9, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)

 

 

 

Six Months Ended

 

 

June 30, 2024

 

June 30, 2023

Cash flows from operating activities:

 

 

 

 

Net loss

 

$

(19,893

)

 

$

(48,987

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

Depreciation and amortization

 

 

25,121

 

 

 

23,071

 

Amortization of operating lease right-of-use assets

 

 

6,312

 

 

 

5,838

 

Amortization of deferred contract acquisition costs

 

 

33,825

 

 

 

25,710

 

Accretion of discount on marketable investments

 

 

(11,217

)

 

 

(4,315

)

Provision for credit losses

 

 

677

 

 

 

528

 

Stock-based compensation

 

 

88,316

 

 

 

104,110

 

Amortization of discount and issuance costs on convertible senior notes

 

 

2,509

 

 

 

1,839

 

Gain on early extinguishment of debt

 

 

(6,615

)

 

 

 

Deferred taxes

 

 

356

 

 

 

250

 

Other

 

 

(64

)

 

 

622

 

Changes in operating assets and liabilities:

 

 

 

 

Accounts receivable

 

 

(7,635

)

 

 

(1,494

)

Prepaid expenses and other current assets

 

 

(7,137

)

 

 

(8,764

)

Deferred contract acquisition costs

 

 

(53,032

)

 

 

(44,606

)

Other assets

 

 

(1,868

)

 

 

(5,344

)

Accounts payable

 

 

3,931

 

 

 

2,316

 

Accrued and other current liabilities

 

 

3,934

 

 

 

4,453

 

Deferred revenue

 

 

(3,484

)

 

 

(680

)

Other liabilities

 

 

(1,805

)

 

 

717

 

Net cash provided by operating activities

 

 

52,231

 

 

 

55,264

 

Cash flows from investing activities:

 

 

 

 

Purchases of marketable investments

 

 

(816,492

)

 

 

(337,595

)

Proceeds from sales of marketable investments

 

 

12,517

 

 

 

245

 

Proceeds from maturities of marketable investments

 

 

470,755

 

 

 

227,836

 

Purchases of property and equipment

 

 

(18,722

)

 

 

(16,642

)

Capitalization of software development costs

 

 

(8,260

)

 

 

(3,565

)

Cash paid to acquire Aceyus

 

 

99

 

 

 

 

Net cash used in investing activities

 

 

(360,103

)

 

 

(129,721

)

Cash flows from financing activities:

 

 

 

 

Proceeds from issuance of 2029 convertible senior notes, net of issuance costs

 

 

728,843

 

 

 

 

Payments for capped call transactions associated with the 2029 convertible senior notes

 

 

(93,438

)

 

 

 

Repurchase of a portion of 2025 convertible senior notes, net of costs

 

 

(304,485

)

 

 

 

Repayment of outstanding 2023 convertible senior notes at maturity

 

 

 

 

 

(169

)

Cash received from the settlement at maturity of the outstanding capped calls associated with the 2023 convertible senior notes

 

 

 

 

 

74,453

 

Cash received from partial termination of capped calls associated with the 2025 convertible senior notes

 

 

539

 

 

 

 

Proceeds from exercise of common stock options

 

 

397

 

 

 

6,981

 

Proceeds from sale of common stock under ESPP

 

 

9,522

 

 

 

9,444

 

Payment of finance lease liabilities

 

 

(966

)

 

 

 

Net cash provided by financing activities

 

 

340,412

 

 

 

90,709

 

Net increase in cash, cash equivalents and restricted cash

 

 

32,540

 

 

 

16,252

 

Cash, cash equivalents and restricted cash:

 

 

 

 

Beginning of period

 

 

144,842

 

 

 

180,987

 

End of period

 

$

177,382

 

 

$

197,239

 

FIVE9, INC.
RECONCILIATION OF GAAP GROSS PROFIT TO ADJUSTED GROSS PROFIT
(In thousands, except percentages)
(Unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 2024

 

June 30, 2023

 

June 30, 2024

 

June 30, 2023

 

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

133,672

 

 

$

118,521

 

 

$

266,152

 

 

$

232,204

 

GAAP gross margin

 

 

53.0

%

 

 

53.2

%

 

 

53.3

%

 

 

52.6

%

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

Depreciation

 

 

7,773

 

 

 

6,424

 

 

 

14,738

 

 

 

12,485

 

Intangibles amortization

 

 

2,648

 

 

 

2,845

 

 

 

5,296

 

 

 

5,691

 

Stock-based compensation

 

 

7,789

 

 

 

9,888

 

 

 

15,392

 

 

 

19,221

 

Exit costs related to closure and relocation of Russian operations

 

 

 

 

51

 

 

 

 

75

 

Acquisition and related transaction costs and one-time integration costs

 

 

72

 

 

 

 

125

 

 

34

 

Lease amortization for finance leases

 

455

 

 

 

 

912

 

 

 

Adjusted gross profit

 

$

152,409

 

 

$

137,729

 

 

$

302,615

 

 

$

269,710

 

Adjusted gross margin

 

 

60.5

%

 

 

61.8

%

 

 

60.6

%

 

 

61.1

%

FIVE9, INC.
RECONCILIATION OF GAAP NET LOSS TO ADJUSTED EBITDA
(In thousands, except percentages)
(Unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 2024

 

June 30, 2023

 

June 30, 2024

 

June 30, 2023

 

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(12,816

)

 

$

(21,739

)

 

$

(19,893

)

 

$

(48,987

)

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

12,938

 

 

 

11,724

 

 

 

25,121

 

 

 

23,071

 

Stock-based compensation

 

 

43,632

 

 

 

53,367

 

 

 

88,316

 

 

 

104,110

 

Interest expense

 

 

3,906

 

 

 

1,866

 

 

 

6,473

 

 

 

3,711

 

Gain on early extinguishment of debt

 

 

 

 

 

 

 

 

(6,615

)

 

 

 

Interest income and other

 

 

(13,800

)

 

 

(6,123

)

 

 

(24,359

)

 

 

(10,244

)

Exit costs related to closure and relocation of Russian operations (1)

 

 

32

 

 

 

815

 

 

 

57

 

 

 

1,411

 

Acquisition and related transaction costs and one-time integration costs

 

 

4,089

 

 

 

877

 

 

 

5,020

 

 

 

2,332

 

Lease amortization for finance leases

 

 

455

 

 

 

 

 

 

912

 

 

 

 

Provision for income taxes

 

 

3,345

 

 

 

753

 

 

 

4,334

 

 

 

1,280

 

Adjusted EBITDA

 

$

41,781

 

 

$

41,540

 

 

$

79,366

 

 

$

76,684

 

Adjusted EBITDA as % of revenue

 

 

16.6

%

 

 

18.6

%

 

 

15.9

%

 

 

17.4

%

(1)

 

Exit costs related to the closure and relocation of our Russian operations was $(0.1) million and $0.0 million during the three and six months ended June 30, 2024. The $0.0 million and $0.1 million adjustments presented above were net of $(0.1) million and $(0.1) million included in “Interest income and other.” Exit costs related to the closure and relocation of our Russian operations was $1.1 million and $1.8 million during the three and six months ended June 30, 2023. The $0.8 million and $1.4 million adjustments presented above were net of $0.3 million and $0.4 million included in “Interest income and other.”

FIVE9, INC.
RECONCILIATION OF GAAP OPERATING LOSS TO NON-GAAP OPERATING INCOME
(In thousands)
(Unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 2024

 

June 30, 2023

 

June 30, 2024

 

June 30, 2023

 

 

 

 

 

 

 

 

 

Loss from operations

 

$

(19,365

)

 

$

(25,243

)

 

$

(40,060

)

 

$

(54,240

)

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

43,632

 

 

 

53,367

 

 

 

88,316

 

 

 

104,110

 

Intangibles amortization

 

 

2,648

 

 

 

2,845

 

 

 

5,296

 

 

 

5,691

 

Exit costs related to closure and relocation of Russian operations

 

 

32

 

 

 

815

 

 

 

57

 

 

 

1,411

 

Acquisition and related transaction costs and one-time integration costs

 

 

4,089

 

 

 

877

 

 

 

5,020

 

 

 

2,332

 

Non-GAAP operating income

 

$

31,036

 

 

$

32,661

 

 

$

58,629

 

 

$

59,304

 

FIVE9, INC.
RECONCILIATION OF GAAP NET LOSS TO NON-GAAP NET INCOME
(In thousands, except per share data)
(Unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 2024

 

June 30, 2023

 

June 30, 2024

 

June 30, 2023

 

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(12,816

)

 

$

(21,739

)

 

$

(19,893

)

 

$

(48,987

)

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

43,632

 

 

 

53,367

 

 

 

88,316

 

 

 

104,110

 

Intangibles amortization

 

 

2,648

 

 

 

2,845

 

 

 

5,296

 

 

 

5,691

 

Amortization of discount and issuance costs on convertible senior notes

 

 

1,435

 

 

 

931

 

 

 

2,509

 

 

 

1,839

 

Gain on early extinguishment of debt

 

 

 

 

 

 

 

 

(6,615

)

 

 

 

Exit costs related to closure and relocation of Russian operations

 

 

(114

)

 

 

1,110

 

 

 

(20

)

 

 

1,851

 

Acquisition and related transaction costs and one-time integration costs

 

 

4,089

 

 

 

877

 

 

 

5,020

 

 

 

2,332

 

Income tax expense effects (1)

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income

 

$

38,874

 

 

$

37,391

 

 

$

74,613

 

 

$

66,836

 

GAAP net loss per share:

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.17

)

 

$

(0.30

)

 

$

(0.27

)

 

$

(0.69

)

Non-GAAP net income per share:

 

 

 

 

 

 

 

 

Basic

 

$

0.52

 

 

$

0.52

 

 

$

1.01

 

 

$

0.94

 

Diluted

 

$

0.52

 

 

$

0.52

 

 

$

1.00

 

 

$

0.92

 

Shares used in computing GAAP net loss per share:

 

 

 

 

 

 

 

 

Basic and diluted

 

 

74,203

 

 

 

71,627

 

 

 

73,845

 

 

 

71,444

 

Shares used in computing non-GAAP net income per share:

 

 

 

 

 

 

 

 

Basic

 

 

74,203

 

 

 

71,627

 

 

 

73,845

 

 

 

71,444

 

Diluted

 

 

74,647

 

 

 

72,600

 

 

 

74,415

 

 

 

72,474

 

 

 

 

 

 

 

 

 

 

(1)

 

Non-GAAP adjustments do not have a material impact on our worldwide income tax provision due to available tax loss and credit attributes.

FIVE9, INC.
SUMMARY OF STOCK-BASED COMPENSATION, DEPRECIATION AND INTANGIBLES AMORTIZATION
(In thousands)
(Unaudited)

 

 

 

Three Months Ended

 

 

June 30, 2024

 

June 30, 2023

 

 

Stock-Based
Compensation

 

Depreciation

 

Intangibles
Amortization

 

Stock-Based
Compensation

 

Depreciation

 

Intangibles
Amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

$

7,789

 

$

7,773

 

$

2,648

 

$

9,888

 

$

6,424

 

$

2,845

Research and development

 

 

9,827

 

 

741

 

 

 

 

13,013

 

 

868

 

 

Sales and marketing

 

 

13,824

 

 

26

 

 

 

 

17,391

 

 

1

 

 

General and administrative

 

 

12,192

 

 

1,750

 

 

 

 

13,075

 

 

1,586

 

 

Total

 

$

43,632

 

$

10,290

 

$

2,648

 

$

53,367

 

$

8,879

 

$

2,845

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

June 30, 2024

 

June 30, 2023

 

 

Stock-Based
Compensation

 

Depreciation

 

Intangibles
Amortization

 

Stock-Based
Compensation

 

Depreciation

 

Intangibles
Amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

$

15,392

 

$

14,738

 

$

5,296

 

$

19,221

 

$

12,485

 

$

5,691

Research and development

 

 

20,757

 

 

1,631

 

 

 

 

25,395

 

 

1,740

 

 

Sales and marketing

 

 

27,844

 

 

53

 

 

 

 

34,436

 

 

2

 

 

General and administrative

 

 

24,323

 

 

3,403

 

 

 

 

25,058

 

 

3,153

 

 

Total

 

$

88,316

 

$

19,825

 

$

5,296

 

$

104,110

 

$

17,380

 

$

5,691

FIVE9, INC.
RECONCILIATION OF GAAP NET LOSS TO NON-GAAP NET INCOME – GUIDANCE(1)
(In thousands, except per share data)
(Unaudited)

 

 

 

Three Months Ending

 

Year Ending

 

 

September 30, 2024

 

December 31, 2024

 

 

Low

 

High

 

Low

 

High

 

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(4,608

)

 

$

(1,098

)

 

$

(21,511

)

 

$

(14,503

)

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

Stock-based compensation(2)

 

 

42,053

 

 

 

40,053

 

 

 

173,848

 

 

 

169,848

 

Intangibles amortization

 

 

2,643

 

 

 

2,643

 

 

 

10,580

 

 

 

10,580

 

Amortization of discount and issuance costs on convertible senior notes

 

 

1,480

 

 

 

1,480

 

 

 

5,397

 

 

 

5,397

 

Exit costs related to closure and relocation of Russian operations

 

 

 

 

 

 

 

 

94

 

 

 

94

 

Acquisition and related transaction costs and one-time integration costs(3)

 

 

1,467

 

 

 

1,467

 

 

 

7,680

 

 

 

7,680

 

Gain on early extinguishment of debt

 

 

 

 

 

 

 

 

(6,615

)

 

 

(6,615

)

Income tax expense effects(4)

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income

 

$

43,035

 

 

$

44,545

 

 

$

169,473

 

 

$

172,481

 

GAAP net loss per share, basic and diluted

 

$

(0.06

)

 

$

(0.01

)

 

$

(0.29

)

 

$

(0.19

)

Non-GAAP net income per share:

 

 

 

 

 

 

 

 

Basic

 

$

0.57

 

 

$

0.59

 

 

$

2.27

 

 

$

2.32

 

Diluted

 

$

0.57

 

 

$

0.59

 

 

$

2.25

 

 

$

2.29

 

Shares used in computing GAAP net loss per share and non-GAAP net income per share:

 

 

 

 

 

 

 

 

Basic

 

 

74,900

 

 

 

74,900

 

 

 

74,500

 

 

 

74,500

 

Diluted

 

 

75,500

 

 

 

75,500

 

 

 

75,200

 

 

 

75,200

 

 

 

 

 

 

 

 

 

 

(1)

 

Represents guidance discussed on August 8, 2024.  Reader shall not construe presentation of this information after August 8, 2024 as an update or reaffirmation of such guidance.

(2)

 

Stock-based compensation expenses are based on a range of probable significance, assuming market price for our common stock that is approximately consistent with current levels.

(3)

 

Acquisition and related transaction costs and one-time integration costs are based on a range of probable significance for completed acquisitions, and no new acquisitions assumed.

(4)

 

Non-GAAP adjustments do not have a material impact on our worldwide income tax provision due to available tax loss and credit attributes.

 

Contacts

Investor Relations Contacts:

Five9, Inc.
Barry Zwarenstein
Chief Financial Officer
925-201-2000 ext. 5959
IR@five9.com

The Blueshirt Group for Five9, Inc.
Lisa Laukkanen
415-217-4967
Lisa@blueshirtgroup.com

Contacts

Investor Relations Contacts:

Five9, Inc.
Barry Zwarenstein
Chief Financial Officer
925-201-2000 ext. 5959
IR@five9.com

The Blueshirt Group for Five9, Inc.
Lisa Laukkanen
415-217-4967
Lisa@blueshirtgroup.com