NEW YORK--(BUSINESS WIRE)--Yext, Inc. (NYSE: YEXT), the leading digital presence platform for multi-location brands, today announced its results for the three months ended October 31, 2024, or the Company's third quarter of fiscal year 2025.
For more detailed information on the Company's operating and financial results for the third quarter fiscal 2025, as well as the Company's outlook for its fourth quarter and fiscal year 2025, please reference the Letter to Shareholders on its Investor Relations website at investors.yext.com.
“Our fiscal third quarter results demonstrate our continued ability to drive operating efficiencies, make significant margin improvements and generate bottom-line growth,” said Mike Walrath, Yext Chairman and CEO. “We are pleased with our progress in integrating Hearsay Systems and have rolled out enhanced social capabilities to our combined customer base. We are seeing increased interest in our platform in a rapidly evolving environment where fragmented search and generative AI are increasingly top of mind, and we remain confident that our overall top-line growth will accelerate over the long term as we help our customers navigate the complexity of this environment.”
Readers are encouraged to review the tables labeled "Reconciliation of GAAP to Non-GAAP Financial Measures" at the end of this release.
Conference Call Information
Yext will host a conference call today at 5:00 P.M. Eastern Time (2:00 P.M. Pacific Time) to discuss its financial results with the investment community. A live webcast of the call will be available on the Yext Investor Relations website at http://investors.yext.com. To participate in the live call by phone, the dial-in is available domestically at (877) 883-0383 and internationally at (412) 902-6506, passcode 1137113.
A replay will be available domestically at (877) 344-7529 or internationally at (412) 317-0088, passcode 8655569, until midnight (ET) December 16, 2024.
About Yext
Yext (NYSE: YEXT) is the leading digital presence platform for multi-location brands, with thousands of customers worldwide. With one central platform, brands can seamlessly deliver consistent, accurate, and engaging experiences and meaningfully connect with customers anywhere in the digital world. Yext’s AI and machine learning technology powers the knowledge behind every customer engagement, automates workflows at scale, and delivers actionable cross-channel insights that enable data-driven decisions. From SEO and websites to social media and reputation management, Yext enables brands to turn their digital presence into a differentiator.
Statement Regarding Forward-Looking Information
This release and the related shareholder letter and conference call include forward-looking statements including, but not limited to, statements regarding our revenue, non-GAAP net income (loss), shares outstanding and Adjusted EBITDA for our fourth quarter and full year fiscal 2025 and general expectations beyond that fiscal year; statements regarding the expected effects of our acquisition and integration of Hearsay Social, Inc. ("Hearsay"); and statements regarding our expectations regarding the growth of our company, our market opportunity, product roadmap, sales efficiency efforts, cost saving actions, and our industry as well as the same for our acquisition and integration of Hearsay. In some cases, you can identify forward-looking statements by terminology such as "may," "will," "should," "could," "expect," "plan," "anticipate," "believe," "estimate," "predict," "intend," "potential," "might," "would," "continue," or the negative of these terms or other comparable terminology. Actual events or results may differ from those expressed in these forward-looking statements, and these differences may be material and adverse.
We have based the forward-looking statements contained in this release and discussed on the call primarily on our current expectations and projections about future events and trends that we believe may affect our business, financial condition, results of operations, strategy, short- and long-term business operations, prospects, business strategy and financial needs. Our 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, our ability to renew and expand subscriptions with existing customers, especially enterprise customers, and attract new customers generally; our ability to successfully expand and compete in new geographies and industry verticals; our ability to integrate Hearsay's business with ours; our ability to retain personnel necessary for the success of our acquisition and integration of Hearsay; the quality of our sales pipeline and our ability to convert leads; our ability to expand and scale our sales force; our ability to expand our service and application provider network; our ability to develop or acquire new product and platform offerings to expand our market opportunity; our ability to release new products and updates that are adopted by our customers; our ability to manage our growth effectively; weakened or changing global economic conditions, downturns, or uncertainty, including higher inflation, higher interest rates, and fluctuations or volatility in capital markets or foreign currency exchange rates; the number of options exercised by our employees and former employees; and the accuracy of the assumptions and estimates underlying our financial projections. Moreover, we operate in a very competitive and rapidly changing environment. New risks and uncertainties emerge from time to time, and it is not possible for us to predict all risks and uncertainties that could have an impact on the forward-looking statements contained in this release. We cannot assure you that the results, events and circumstances reflected in the forward-looking statements will be achieved or occur, and actual results, events or circumstances could differ materially from those described in the forward-looking statements. All written and oral forward-looking statements attributable to us, or persons acting on our behalf, are expressly qualified in their entirety by these cautionary statements as well as other cautionary statements that are made from time to time in our SEC filings and public communications, including, without limitation, in the sections titled, “Special Note Regarding Forward Looking Statements” and “Risk Factors” in our most recent Annual Report on Form 10-K and Quarterly Report on Form 10-Q, which are available at http://investors.yext.com and on the SEC's website at https://www.sec.gov.
The forward-looking statements made in this release relate only to events as of the date on which such statements are made. We undertake no obligation to update any forward-looking statements after the date hereof or to conform such statements to actual results or revised expectations, except as required by law.
Non-GAAP Measurements
In addition to disclosing financial measures prepared in accordance with U.S. generally accepted accounting principles ("GAAP"), this release and the accompanying tables include non-GAAP net income (loss), non-GAAP net income (loss) per share, and non-GAAP net income (loss) as a percentage of revenue, which are referred to as non-GAAP financial measures.
These non-GAAP financial measures are not calculated in accordance with GAAP as they have been adjusted to exclude the effects of stock-based compensation expenses, acquisition-related costs, and amortization of acquired intangibles. Acquisition-related costs include transaction and related costs, subsequent fair value movements in contingent consideration, and compensation arrangements. Non-GAAP net income (loss) as a percentage of revenue is calculated by dividing the applicable non-GAAP financial measure by revenue. Non-GAAP net income (loss) per share is defined as non-GAAP net income (loss) on a per share basis. We define non-GAAP net income (loss) per share, basic, as non-GAAP net income (loss) divided by weighted average shares outstanding and non-GAAP net income (loss) per share, diluted, as non-GAAP net income (loss) divided by weighted average diluted shares outstanding, which includes the potentially dilutive effect of the company’s employee equity incentive awards.
In addition, beginning in fiscal 2025, we are utilizing a projected tax rate of 25% in our computation of the non-GAAP income tax provision. Our estimated tax rate on non-GAAP income is determined annually and may be adjusted during the year to take into account events or trends that we believe materially impact the estimated annual rate including, but not limited to, significant changes resulting from tax legislation, material changes in the geographic mix of revenue and expenses and other significant events. Our estimated tax rate on non-GAAP income may differ from our GAAP tax rate and from our actual tax liabilities.
We believe these non-GAAP financial measures provide investors and other users of our financial information consistency and comparability with our past financial performance and facilitate period-to-period comparisons of our results of operations. With respect to non-GAAP net income (loss) as a percentage of revenue, we believe this non-GAAP financial measure is useful in evaluating our profitability relative to the amount of revenue generated, excluding the impact of stock-based compensation expense, acquisition-related costs, and amortization of acquired intangibles. We also believe non-GAAP financial measures are useful in evaluating our operating performance compared to that of other companies in our industry, as these metrics eliminate the effects of stock-based compensation and certain acquisition-related costs, which may vary for reasons unrelated to overall operating performance.
We also discuss Adjusted EBITDA and Adjusted EBITDA margin, non-GAAP financial measures that we believe offer a useful view of overall operations used to assess the performance of core business operations and for planning purposes. We define Adjusted EBITDA as GAAP net income (loss) before (1) interest income (expense), net, (2) benefit from (provision for) income taxes, (3) depreciation and amortization, (4) other income (expense), net, (5) stock-based compensation expense, and (6) acquisition-related costs. The most directly comparable GAAP financial measure to Adjusted EBITDA is GAAP net income (loss). Users should consider the limitations of using Adjusted EBITDA, including the fact that this measure does not provide a complete measure of our operating performance. Adjusted EBITDA is not intended to purport to be an alternate to GAAP net income (loss) as a measure of operating performance. Adjusted EBITDA margin is calculated by dividing Adjusted EBITDA by revenue.
Beginning with the three months ended July 31, 2024, we revised our definitions of Non-GAAP net income (loss) and Adjusted EBITDA to adjust for the effects of certain acquisition-related costs prompted by our recent acquisition of Hearsay. We believe these changes provide investors with a view of continuing core operations without the effects of unusual activity specific to acquisition-related accounting. These adjustments do not omit or adjust for the inclusion of ongoing operations of acquisitions.
We have recast our results on the same basis for the prior comparative periods presented, although the effects in those periods remain unchanged, as no such acquisition-related activity had occurred.
We use these non-GAAP financial measures in conjunction with traditional GAAP measures as part of our overall assessment of our performance, including the preparation of our annual operating budget and quarterly forecasts, and to evaluate the effectiveness of our business strategies. Our definition may differ from the definitions used by other companies and therefore comparability may be limited. In addition, other companies may not publish these or similar metrics. Thus, our non-GAAP financial measures should be considered in addition to, not as a substitute for, nor superior to or in isolation from, measures prepared in accordance with GAAP.
These non-GAAP financial measures may be limited in their usefulness because they do not present the full economic effect of our use of stock-based compensation and certain acquisition-related costs. We compensate for these limitations by providing investors and other users of our financial information a reconciliation of the non-GAAP financial measure to the most closely related GAAP financial measures. However, we have not reconciled the non-GAAP guidance measures (i.e.,"Financial Outlook") to their corresponding GAAP measures because certain reconciling items such as stock-based compensation, certain acquisition-related costs, and the corresponding provision for income taxes depend on factors such as the stock price at the time of award of future grants, and certain purchase accounting adjustments including subsequent measurements, among others, and thus cannot be reasonably predicted. Accordingly, reconciliations to the non-GAAP guidance measures is not available without unreasonable effort. We encourage investors and others to review our financial information in its entirety, not to rely on any single financial measure and to view non-GAAP net income (loss) and non-GAAP net income (loss) per share in conjunction with GAAP net income (loss) and net income (loss) per share.
We have not reconciled our forward-looking Adjusted EBITDA to its most directly comparable GAAP financial measure of net income (loss). Information on which this reconciliation would be based on is not available without unreasonable efforts due to the uncertainty and inherent difficulty of predicting within a reasonable range, the timing, occurrence and financial impact of when such items may be recognized. In particular, Adjusted EBITDA excludes certain items including interest income (expense), net, provision for income taxes, depreciation and amortization, other income (expense), net, stock-based compensation expense, and acquisition-related costs.
Operating Metrics
This release also includes certain operating metrics that we believe are useful in providing additional information in assessing the overall performance of our business.
Annual recurring revenue, or ARR, for Direct customers is defined as the annualized recurring amount of all contracts in our enterprise, mid-size and small business customer base as of the last day of the reporting period. The recurring amount of a contract is determined based upon the terms of a contract and is calculated by dividing the amount of a contract by the term of the contract and then annualizing such amount. The calculation assumes no subsequent changes to the existing subscription. Contracts include portions of professional services contracts that are recurring in nature.
ARR for Third-party Reseller customers is defined as the annualized recurring amount of all contracts with Third-party Reseller customers as of the last day of the reporting period. The recurring amount of a contract is determined based upon the terms of a contract and is calculated by dividing the amount of a contract by the term of the contract and then annualizing such amount. The calculation assumes no subsequent changes to the existing subscription. The calculation includes the annualized contractual minimum commitment and excludes amounts related to overages above the contractual minimum commitment. Contracts include portions of professional services contracts that are recurring in nature.
Total ARR is defined as the annualized recurring amount of all contracts executed as of the last day of the reporting period. The recurring amount of a contract is determined based upon the terms of a contract and is calculated by dividing the amount of a contract by the term of the contract and then annualizing such amount. The calculation assumes no subsequent changes to the existing subscription, and where relevant, includes the annualized contractual minimum commitment and excludes amounts related to overages above the contractual minimum commitment. Contracts include portions of professional services contracts that are recurring in nature.
ARR is independent of historical revenue, unearned revenue, remaining performance obligations or any other GAAP financial measure over any period. It should be considered in addition to, not as a substitute for, nor superior to or in isolation from, these measures and other measures prepared in accordance with GAAP. We believe ARR-based metrics provides insight into the performance of our recurring revenue business model while mitigating fluctuations in billing and contract terms.
Dollar-based net retention rate is a metric we use to assess our ability to retain our customers and expand the ARR they generate for us. We calculate dollar-based net retention rate by first determining the ARR generated 12 months prior to the end of the current period for a cohort of customers who had active contracts at that time. We then calculate ARR from the same cohort of customers at the end of the current period, which includes customer expansion, contraction and churn. The current period ARR is then divided by the prior period ARR to arrive at our dollar-based net retention rate. Any ARR obtained through merger and acquisition transactions does not affect the dollar-based net retention rate until one year from the date on which the transaction closed. The cohorts of customers that we present dollar-based net retention rate for include direct, third-party reseller, and total customers. Direct customers include enterprise, mid-size and small business customers.
YEXT, INC. Condensed Consolidated Balance Sheets (In thousands, except share and per share data) (Unaudited) |
|||||||
|
October 31, 2024 |
|
January 31, 2024 |
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
100,484 |
|
|
$ |
210,184 |
|
Restricted cash, current |
|
11,671 |
|
|
|
— |
|
Accounts receivable, net of allowances of $1,468 and $1,013, respectively |
|
57,778 |
|
|
|
108,198 |
|
Prepaid expenses and other current assets |
|
17,353 |
|
|
|
14,849 |
|
Costs to obtain revenue contracts, current |
|
21,447 |
|
|
|
26,680 |
|
Total current assets |
|
208,733 |
|
|
|
359,911 |
|
Property and equipment, net |
|
42,246 |
|
|
|
48,542 |
|
Operating lease right-of-use assets |
|
70,124 |
|
|
|
75,989 |
|
Restricted cash, non-current |
|
5,850 |
|
|
|
— |
|
Costs to obtain revenue contracts, non-current |
|
11,649 |
|
|
|
16,710 |
|
Goodwill |
|
105,020 |
|
|
|
4,478 |
|
Intangible assets, net |
|
87,986 |
|
|
|
168 |
|
Other long term assets |
|
8,735 |
|
|
|
3,012 |
|
Total assets |
$ |
540,343 |
|
|
$ |
508,810 |
|
Liabilities and stockholders’ equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable, accrued expenses and other current liabilities |
$ |
62,111 |
|
|
$ |
38,766 |
|
Unearned revenue, current |
|
160,855 |
|
|
|
212,210 |
|
Operating lease liabilities, current |
|
18,380 |
|
|
|
16,798 |
|
Total current liabilities |
|
241,346 |
|
|
|
267,774 |
|
Operating lease liabilities, non-current |
|
80,293 |
|
|
|
89,562 |
|
Contingent consideration, non-current |
|
40,107 |
|
|
|
— |
|
Other long term liabilities |
|
18,635 |
|
|
|
4,300 |
|
Total liabilities |
|
380,381 |
|
|
|
361,636 |
|
Commitments and contingencies |
|
|
|
||||
Stockholders’ equity: |
|
|
|
||||
Preferred stock, $0.001 par value per share; 50,000,000 shares authorized at October 31, 2024 and January 31, 2024; zero shares issued and outstanding at October 31, 2024 and January 31, 2024 |
|
— |
|
|
|
— |
|
Common stock, $0.001 par value per share; 500,000,000 shares authorized at October 31, 2024 and January 31, 2024; 152,424,199 and 148,197,347 shares issued at October 31, 2024 and January 31, 2024, respectively; 128,010,487 and 124,867,093 shares outstanding at October 31, 2024 and January 31, 2024, respectively |
|
152 |
|
|
|
148 |
|
Additional paid-in capital |
|
983,358 |
|
|
|
942,622 |
|
Accumulated other comprehensive loss |
|
(4,501 |
) |
|
|
(4,183 |
) |
Accumulated deficit |
|
(699,845 |
) |
|
|
(679,172 |
) |
Treasury stock, at cost |
|
(119,202 |
) |
|
|
(112,241 |
) |
Total stockholders’ equity |
|
159,962 |
|
|
|
147,174 |
|
Total liabilities and stockholders’ equity |
$ |
540,343 |
|
|
$ |
508,810 |
|
YEXT, INC. Condensed Consolidated Statements of Operations and Comprehensive Loss (In thousands, except share and per share data) (Unaudited) |
|||||||||||||||
|
Three months ended October 31, |
|
Nine months ended October 31, |
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenue |
$ |
113,989 |
|
|
$ |
101,164 |
|
|
$ |
307,866 |
|
|
$ |
303,215 |
|
Cost of revenue |
|
26,247 |
|
|
|
22,066 |
|
|
|
70,086 |
|
|
|
65,809 |
|
Gross profit |
|
87,742 |
|
|
|
79,098 |
|
|
|
237,780 |
|
|
|
237,406 |
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Sales and marketing |
|
43,667 |
|
|
|
45,355 |
|
|
|
128,878 |
|
|
|
136,942 |
|
Research and development |
|
21,070 |
|
|
|
18,291 |
|
|
|
56,709 |
|
|
|
53,934 |
|
General and administrative |
|
33,373 |
|
|
|
17,233 |
|
|
|
75,553 |
|
|
|
53,774 |
|
Total operating expenses |
|
98,110 |
|
|
|
80,879 |
|
|
|
261,140 |
|
|
|
244,650 |
|
Loss from operations |
|
(10,368 |
) |
|
|
(1,781 |
) |
|
|
(23,360 |
) |
|
|
(7,244 |
) |
Interest income |
|
823 |
|
|
|
1,922 |
|
|
|
5,578 |
|
|
|
5,296 |
|
Interest expense |
|
(222 |
) |
|
|
(173 |
) |
|
|
(738 |
) |
|
|
(334 |
) |
Other expense, net |
|
(55 |
) |
|
|
(70 |
) |
|
|
(397 |
) |
|
|
(687 |
) |
Loss from operations before income taxes |
|
(9,822 |
) |
|
|
(102 |
) |
|
|
(18,917 |
) |
|
|
(2,969 |
) |
Provision for income taxes |
|
(2,977 |
) |
|
|
(366 |
) |
|
|
(1,756 |
) |
|
|
(1,348 |
) |
Net loss |
$ |
(12,799 |
) |
|
$ |
(468 |
) |
|
$ |
(20,673 |
) |
|
$ |
(4,317 |
) |
|
|
|
|
|
|
|
|
||||||||
Net loss per share attributable to common stockholders, basic and diluted |
$ |
(0.10 |
) |
|
$ |
— |
|
|
$ |
(0.16 |
) |
|
$ |
(0.03 |
) |
Weighted-average number of shares used in computing net loss per share attributable to common stockholders, basic and diluted |
|
128,036,993 |
|
|
|
124,239,180 |
|
|
|
126,668,394 |
|
|
|
123,962,358 |
|
|
|
|
|
|
|
|
|
||||||||
Other comprehensive (loss) income: |
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustment |
$ |
(144 |
) |
|
$ |
(876 |
) |
|
$ |
(324 |
) |
|
$ |
(722 |
) |
Unrealized gain on marketable securities, net |
|
2 |
|
|
|
16 |
|
|
|
6 |
|
|
|
4 |
|
Total comprehensive loss |
$ |
(12,941 |
) |
|
$ |
(1,328 |
) |
|
$ |
(20,991 |
) |
|
$ |
(5,035 |
) |
YEXT, INC. Condensed Consolidated Statements of Cash Flows (In thousands) (Unaudited) |
|||||||
|
Nine months ended October 31, |
||||||
|
|
2024 |
|
|
|
2023 |
|
Operating activities: |
|
|
|
||||
Net loss |
$ |
(20,673 |
) |
|
$ |
(4,317 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization expense |
|
12,101 |
|
|
|
12,625 |
|
Bad debt expense |
|
1,017 |
|
|
|
589 |
|
Stock-based compensation expense |
|
37,091 |
|
|
|
34,335 |
|
Amortization of operating lease right-of-use assets |
|
6,471 |
|
|
|
6,739 |
|
Adjustments to contingent consideration |
|
607 |
|
|
|
— |
|
Other, net |
|
(751 |
) |
|
|
351 |
|
Changes in operating assets and liabilities, net of assets acquired and liabilities assumed in a business acquisition: |
|
|
|
||||
Accounts receivable |
|
55,285 |
|
|
|
57,251 |
|
Prepaid expenses and other current assets |
|
(74 |
) |
|
|
(2,738 |
) |
Costs to obtain revenue contracts |
|
10,476 |
|
|
|
9,054 |
|
Other long term assets |
|
256 |
|
|
|
542 |
|
Accounts payable, accrued expenses and other current liabilities |
|
7,181 |
|
|
|
(9,175 |
) |
Unearned revenue |
|
(89,117 |
) |
|
|
(78,434 |
) |
Operating lease liabilities |
|
(8,312 |
) |
|
|
(8,892 |
) |
Other long term liabilities |
|
307 |
|
|
|
207 |
|
Net cash provided by operating activities |
|
11,865 |
|
|
|
18,137 |
|
Investing activities: |
|
|
|
||||
Capital expenditures |
|
(1,769 |
) |
|
|
(2,320 |
) |
Cash paid in acquisition, net of cash acquired |
|
(89,407 |
) |
|
|
— |
|
Net cash used in investing activities |
|
(91,176 |
) |
|
|
(2,320 |
) |
Financing activities: |
|
|
|
||||
Proceeds from exercise of stock options |
|
1,137 |
|
|
|
8,770 |
|
Repurchase of common stock |
|
(6,760 |
) |
|
|
(23,086 |
) |
Payments for taxes related to net share settlement of stock-based compensation awards |
|
(9,031 |
) |
|
|
(10,718 |
) |
Payments of deferred financing costs |
|
(777 |
) |
|
|
(394 |
) |
Proceeds, net from employee stock purchase plan withholdings |
|
2,218 |
|
|
|
2,546 |
|
Net cash used in financing activities |
|
(13,213 |
) |
|
|
(22,882 |
) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
345 |
|
|
|
(993 |
) |
Net decrease in cash, cash equivalents and restricted cash |
|
(92,179 |
) |
|
|
(8,058 |
) |
Cash, cash equivalents and restricted cash at beginning of period |
|
210,184 |
|
|
|
190,214 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
118,005 |
|
|
$ |
182,156 |
|
Supplemental reconciliation of cash, cash equivalents and restricted cash reported within the condensed consolidated balance sheets:
|
Nine months ended October 31, |
||||
(in thousands) |
2024 |
|
2023 |
||
Cash and cash equivalents |
$ |
100,484 |
|
$ |
182,156 |
Restricted cash, current and non-current |
|
17,521 |
|
|
— |
Total cash, cash equivalents and restricted cash |
$ |
118,005 |
|
$ |
182,156 |
YEXT, INC. Reconciliations of GAAP to Non-GAAP Financial Measures (In thousands) (Unaudited) |
|||||||||||||||
|
Three months ended October 31, |
|
Nine months ended October 31, |
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
GAAP net loss to Adjusted EBITDA: |
|
|
|
|
|
|
|
||||||||
GAAP net loss |
$ |
(12,799 |
) |
|
$ |
(468 |
) |
|
$ |
(20,673 |
) |
|
$ |
(4,317 |
) |
Interest (income) expense, net |
|
(601 |
) |
|
|
(1,749 |
) |
|
|
(4,840 |
) |
|
|
(4,962 |
) |
Provision for income taxes |
|
2,977 |
|
|
|
366 |
|
|
|
1,756 |
|
|
|
1,348 |
|
Depreciation and amortization |
|
6,287 |
|
|
|
3,537 |
|
|
|
12,101 |
|
|
|
12,625 |
|
Other expense (income), net |
|
55 |
|
|
|
70 |
|
|
|
397 |
|
|
|
687 |
|
Stock-based compensation expense |
|
12,693 |
|
|
|
11,758 |
|
|
|
37,091 |
|
|
|
34,335 |
|
Acquisition-related costs |
|
14,482 |
|
|
|
— |
|
|
|
16,650 |
|
|
|
— |
|
Adjusted EBITDA |
$ |
23,094 |
|
|
$ |
13,514 |
|
|
$ |
42,482 |
|
|
$ |
39,716 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP net loss as a percentage of revenue |
|
(11.2 |
)% |
|
|
(0.5 |
)% |
|
|
(6.7 |
)% |
|
|
(1.4 |
)% |
Adjusted EBITDA margin |
|
20.3 |
% |
|
|
13.4 |
% |
|
|
13.8 |
% |
|
|
13.1 |
% |
__________________
|
|||||||||||||||
YEXT, INC. Reconciliation of GAAP to Non-GAAP Financial Measures (In thousands, except share and per share data) (Unaudited) |
|||||||
|
Three months ended October 31, |
||||||
|
2024 |
|
2023 |
||||
GAAP net loss |
$ |
(12,799 |
) |
|
$ |
(468 |
) |
Plus: Stock-based compensation expense |
|
12,693 |
|
|
|
11,758 |
|
Plus: Acquisition-related costs |
|
14,482 |
|
|
|
— |
|
Plus: Amortization of acquired intangibles |
|
3,465 |
|
|
|
— |
|
Less: Tax adjustment(1) |
|
(2,226 |
) |
|
|
— |
|
Non-GAAP net income |
$ |
15,615 |
|
|
$ |
11,290 |
|
GAAP net loss as a percentage of revenue |
|
(11.2 |
)% |
|
|
(0.5 |
)% |
Non-GAAP net income as a percentage of revenue |
|
13.7 |
% |
|
|
11.2 |
% |
|
|
|
|
||||
GAAP net loss per share attributable to common stockholders, basic |
$ |
(0.10 |
) |
|
$ |
— |
|
Non-GAAP net income per share attributable to common stockholders, basic |
$ |
0.12 |
|
|
$ |
0.09 |
|
|
|
|
|
||||
GAAP net loss per share attributable to common stockholders, diluted |
$ |
(0.10 |
) |
|
$ |
— |
|
Non-GAAP net income per share attributable to common stockholders, diluted |
$ |
0.12 |
|
|
$ |
0.09 |
|
|
|
|
|
||||
Weighted-average number of shares used in computing GAAP net loss per share attributable to common stockholders |
|
|
|
||||
Basic |
|
128,036,993 |
|
|
|
124,239,180 |
|
Diluted |
|
128,036,993 |
|
|
|
124,239,180 |
|
Weighted-average number of shares used in computing non-GAAP net income per share attributable to common stockholders |
|
|
|
||||
Basic |
|
128,036,993 |
|
|
|
124,239,180 |
|
Diluted |
|
130,351,066 |
|
|
|
126,733,610 |
|
(1) Beginning in fiscal 2025, we are utilizing a projected tax rate of 25% in our computation of the non-GAAP income tax provision. Our estimated tax rate on non-GAAP income is determined annually and may be adjusted during the year to take into account events or trends that we believe materially impact the estimated annual rate including, but not limited to, significant changes resulting from tax legislation, material changes in the geographic mix of revenue and expenses and other significant events. Our estimated tax rate on non-GAAP income may differ from our GAAP tax rate and from our actual tax liabilities. |
|||||||
____________________
|
|||||||
YEXT, INC. Reconciliation of GAAP to Non-GAAP Financial Measures (In thousands, except share and per share data) (Unaudited) |
|||||||
|
Nine months ended October 31, |
||||||
|
2024 |
|
2023 |
||||
GAAP net loss |
$ |
(20,673 |
) |
|
$ |
(4,317 |
) |
Plus: Stock-based compensation expense |
|
37,091 |
|
|
|
34,335 |
|
Plus: Acquisition-related costs |
|
16,650 |
|
|
|
— |
|
Plus: Amortization of acquired intangibles |
|
3,465 |
|
|
|
— |
|
Less: Tax adjustment(1) |
|
(7,816 |
) |
|
|
— |
|
Non-GAAP net income |
$ |
28,717 |
|
|
$ |
30,018 |
|
GAAP net loss as a percentage of revenue |
|
(6.7 |
)% |
|
|
(1.4 |
)% |
Non-GAAP net income as a percentage of revenue |
|
9.3 |
% |
|
|
9.9 |
% |
|
|
|
|
||||
GAAP net loss per share attributable to common stockholders, basic |
$ |
(0.16 |
) |
|
$ |
(0.03 |
) |
Non-GAAP net income per share attributable to common stockholders, basic |
$ |
0.23 |
|
|
$ |
0.24 |
|
|
|
|
|
||||
GAAP net loss per share attributable to common stockholders, diluted |
$ |
(0.16 |
) |
|
$ |
(0.03 |
) |
Non-GAAP net income per share attributable to common stockholders, diluted |
$ |
0.22 |
|
|
$ |
0.23 |
|
|
|
|
|
||||
Weighted-average number of shares used in computing GAAP net loss per share attributable to common stockholders |
|
|
|
||||
Basic |
|
126,668,394 |
|
|
|
123,962,358 |
|
Diluted |
|
126,668,394 |
|
|
|
123,962,358 |
|
Weighted-average number of shares used in computing non-GAAP net income per share attributable to common stockholders |
|
|
|
||||
Basic |
|
126,668,394 |
|
|
|
123,962,358 |
|
Diluted |
|
127,976,060 |
|
|
|
127,808,283 |
|
(1) Beginning in fiscal 2025, we are utilizing a projected tax rate of 25% in our computation of the non-GAAP income tax provision. Our estimated tax rate on non-GAAP income is determined annually and may be adjusted during the year to take into account events or trends that we believe materially impact the estimated annual rate including, but not limited to, significant changes resulting from tax legislation, material changes in the geographic mix of revenue and expenses and other significant events. Our estimated tax rate on non-GAAP income may differ from our GAAP tax rate and from our actual tax liabilities. |
|||||||
____________________
|
|||||||
YEXT, INC. Supplemental Information (In thousands) (Unaudited) |
||||||||||
|
October 31, |
|
Variance |
|||||||
|
2024 |
2023 |
|
Dollars |
Percent |
|||||
Annual Recurring Revenue |
|
|
|
|
|
|||||
Direct Customers |
$ |
374,502 |
$ |
326,625 |
|
$ |
47,877 |
|
15 |
% |
Third-Party Reseller Customers |
|
67,293 |
|
70,201 |
|
|
(2,908 |
) |
(4 |
)% |
Total Annual Recurring Revenue |
$ |
441,795 |
$ |
396,826 |
|
$ |
44,969 |
|
11 |
% |
|
|
|
|
|
|
|||||
|
Oct. 31, 2024 |
Jul. 31, 2024 |
Apr. 30, 2024 |
Jan. 31, 2024 |
Oct. 31, 2023 |
|||||
Annual Recurring Revenue Trend |
|
|
|
|
|
|||||
Direct Customers |
$ |
374,502 |
$ |
313,392 |
$ |
312,060 |
$ |
315,594 |
$ |
326,625 |
Third-Party Reseller Customers |
|
67,293 |
|
68,361 |
|
70,528 |
|
71,784 |
|
70,201 |
Total Annual Recurring Revenue |
$ |
441,795 |
$ |
381,753 |
$ |
382,588 |
$ |
387,378 |
$ |
396,826 |
|
Oct. 31, 2024 |
Jul. 31, 2024 |
Apr. 30, 2024 |
Jan. 31, 2024 |
Oct. 31, 2023 |
Dollar-Based Net Retention Rate |
|
|
|
|
|
Direct Customers |
91% |
91% |
91% |
91% |
97% |
Third-Party Reseller Customers |
93% |
94% |
94% |
95% |
95% |
Total Customers |
91% |
91% |
91% |
92% |
96% |
| ___________________ Note: Numbers rounded for presentation purposes and may not sum. |
|||||
