20235月9

Headlines

  • Strong Core Business drives revenue and profitability
  • Bookings for the first six months of $263M with visibility into an expected strong second half of the fiscal year
  • Cerence records another win-back for providing connected services in North America for a global luxury OEM
  • Generative AI drives enhanced version of Car Knowledge

BURLINGTON, Mass., May 09, 2023 (GLOBE NEWSWIRE) -- Cerence Inc. (NASDAQ: CRNC), AI for a world in motion, today reported its second quarter fiscal year 2023 results for the quarter ended March 31, 2023.

Results Summary (1)

(in millions, except per share data)

    Three Months Ended   Six Months Ended
    March 31,   March 31,
     2023     2022     2023     2022 
GAAP Revenue   $ 68.4     $ 86.3     $ 152.1     $ 180.7  
GAAP Gross Margin     63.4 %     71.8 %     66.3 %     73.1 %
Non-GAAP Gross Margin     65.3 %     74.7 %     68.1 %     76.2 %
GAAP Operating Margin     -30.1 %     7.3 %     -14.9 %     16.2 %
Non-GAAP Operating Margin     -0.1 %     25.2 %     11.2 %     31.2 %
GAAP Net (Loss) Income   $ (26.1 )   $ (0.5 )   $ (28.2 )   $ 18.6  
GAAP Net (Loss) Income Margin     -38.1 %     -0.6 %     -18.6 %     10.3 %
Non-GAAP Net (Loss) Income   $ (1.7 )   $ 13.6     $ 12.5     $ 39.0  
Adjusted EBITDA   $ 2.5     $ 24.0     $ 22.2     $ 60.9  
Adjusted EBITDA Margin     3.6 %     27.9 %     14.6 %     33.7 %
GAAP Net (Loss) Income per Share - diluted   $ (0.65 )   $ (0.01 )   $ (0.70 )   $ 0.47  
Non-GAAP Net (Loss) Income per Share - diluted $ (0.04 )   $ 0.33     $ 0.31     $ 0.93  

 

(1)  Please refer to the “Discussion of Non-GAAP Financial Measures” and “Reconciliations of GAAP Financial Measures to Non-GAAP Financial Measures” included elsewhere in this release for more information regarding our use of non-GAAP financial measures.  

Stefan Ortmanns, Chief Executive Officer at Cerence, commented, “We continue to deliver on our commitments, with our Q2 results showing another strong quarter based on the performance of our core automotive business. We remain focused on innovation, customer delivery, and operational excellence, and based on our strong results for the first half of the fiscal year we are raising the low end of our full fiscal year guidance by $5 million to $280 million.”

“Revenue for the quarter, as well as most of the key profitability metrics, were above the high end of the range. Bookings for the first half of the fiscal year were $263M, up 11% over the second half of fiscal 2022. We had strong bookings in the first half, with seven strategic wins, including three competitive win-backs. In Q2, we had a win-back for connected services in North America for a global luxury OEM and a strategic win with China’s largest car maker demonstrating continued automaker adoption for our solutions and technology superiority over our competitors. We see a strong pipeline of opportunities in the second half.”

“Our innovation engine continues to run at full speed; in Q2 we introduced several key innovations leveraging the latest AI technologies, including generative AI-powered enhancements to Cerence Car Knowledge; new emotion-based response text-to-speech (TTS) capabilities; enhanced Emergency Vehicle Detection; and a new, internally developed voice biometrics engine.”

“With Iqbal Arshad, our newly appointed CTO, and Nils Schanz, our CPO, driving continued innovation and customer delivery, I am confident Cerence will continue to advance its leadership in AI for the transportation space.”

Cerence Key Performance Indicators

To help investors gain further insight into the Cerence business and its performance, management provides a set of key performance indicators that includes:

Key Performance Indicator1   Q2FY23  
Percent of worldwide auto production with Cerence Technology (TTM)   53 %  
Average contract duration - years (TTM):   7.1    
Repeatable software contribution (TTM):   73 %  
Change in number of Cerence connected cars shipped2 (TTM over prior year TTM)   10 %  
Change in billings per car3 (TTM over prior year TTM) (excludes Legacy contract4)   -9 %  

 

(1)   Please refer to the “Key Performance Indicators” included elsewhere in this release for more information regarding the definition and our use of key performance indicators.
(2)   Based on IHS Markit data, global auto production increased 9% over the same time period ended on March 31, 2023.
(3)   The billings per car KPI has been modified to exclude professional services in the calculation.
(4)   Legacy contract is a connected services contract with Toyota acquired by Nuance through a 2013 acquisition.

Third Quarter Fiscal Year 2023 Outlook

For the fiscal quarter ending June 30, 2023, revenue is expected to be in the range of $58 million to $62 million. The guidance includes no revenue from fixed contracts in Q3 as those are now expected in Q4. Adjusted EBITDA is expected to be in the range of approximately ($5) million to ($1) million.

For the full fiscal year ending September 30, 2023, the company has raised the low end of the initial guidance with revenue now expected to be in the range of $280 million to $290 million. Adjusted EBITDA is expected to be in the range of approximately $27 million to $34 million.

The adjusted EBITDA guidance excludes acquisition-related costs, amortization of acquired intangible assets, stock-based compensation, and restructuring and other costs.

Additional details regarding guidance will be provided during the earnings call.

Second Quarter Conference Call

The company will host a live conference call and webcast with slides to discuss the results today at 8:30 a.m. Eastern Time/5:30 a.m. Pacific Time. Interested investors and analysts are invited to dial into the conference call by using the following link: Register Here

Webcast access will also be available on the Investor Information section of the company’s website at https://www.cerence.com/investors/events-and-resources.

A replay of the webcast can be accessed by visiting our website 90 minutes following the conference call at https://www.cerence.com/investors/events-and-resources.

Forward Looking Statements

Statements in this press release regarding: Cerence’s future performance, results and financial condition; expected growth; opportunities; business, industry and market trends; strategy regarding fixed contracts and its impact on financial results; backlog; demand for Cerence products; innovation and new product offerings; and management’s future expectations, beliefs, goals, plans or prospects constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Any statements that are not statements of historical fact (including statements containing the words “believes,” “plans,” “anticipates,” “expects,” “intends” or “estimates” or similar expressions) should also be considered to be forward-looking statements. Although we believe forward-looking statements are based upon reasonable assumptions, such statements involve known and unknown risk, uncertainties and other factors, which may cause actual results or performance of the company to be materially different from any future results or performance expressed or implied by such forward-looking statements, including, but not limited to: the highly competitive and rapidly changing market in which we operate; adverse conditions in the automotive industry, the related supply chain and semiconductor shortage, or the global economy more generally; the impacts of the COVID-19 pandemic on our and our customers’ businesses; the impact of the war in Ukraine on our and our customers’ businesses; our ability to control and successfully manage our expenses and cash position; escalating pricing pressures from our customers; the impact on our business of the transition to a lower level of fixed contracts, including the failure to achieve such a transition; our failure to win, renew or implement service contracts; the cancellation or postponement of existing contracts; the loss of business from any of our largest customers; effects of customer defaults; our inability to successfully introduce new products, applications and services; our strategy to increase cloud offerings; the inability to recruit and retain qualified personnel; disruptions arising from transitions in management personnel; cybersecurity and data privacy incidents; failure to protect our intellectual property; defects or interruptions in service with respect to our products; fluctuating currency rates and interest rates; inflation; financial and credit market volatility; and the other factors discussed in our most recent Annual Report on Form 10-K for the fiscal year ended September 30, 2022, quarterly reports on Form 10-Q, and other filings with the Securities and Exchange Commission. We caution you not to place undue reliance on any forward-looking statements, which speak only as of the date made. We undertake no obligation to update any forward-looking statements whether as a result of new information, future events or otherwise, except as otherwise required by law.

Discussion of Non-GAAP Financial Measures

We believe that providing the non-GAAP information in addition to the GAAP presentation, allows investors to view the financial results in the way management views the operating results. We further believe that providing this information allows investors to not only better understand our financial performance, but more importantly, to evaluate the efficacy of the methodology and information used by management to evaluate and measure such performance. The non-GAAP information should not be considered superior to, or a substitute for, financial statements prepared in accordance with GAAP.

We utilize a number of different financial measures, both GAAP and non-GAAP, in analyzing and assessing the overall performance of the business, for making operating decisions and for forecasting and planning for future periods. While our management uses these non-GAAP financial measures as a tool to enhance their understanding of certain aspects of our financial performance, our management does not consider these measures to be a substitute for, or superior to, the information provided by GAAP financial statements.

Consistent with this approach, we believe that disclosing non-GAAP financial measures to the readers of our financial statements provides such readers with useful supplemental data that, while not a substitute for GAAP financial statements, allows for greater transparency in the review of our financial and operational performance. In assessing the overall health of the business during the three and six months ended March 31, 2023 and 2022, our management has either included or excluded the following items in general categories, each of which is described below.

Adjusted EBITDA

Adjusted EBITDA is defined as net income attributable to Cerence Inc. before net income (loss) attributable to income tax (benefit) expense, other income (expense) items, net, depreciation and amortization expense, and excluding acquisition-related costs, amortization of acquired intangible assets, stock-based compensation, and restructuring and other costs, net or impairment charges related to fixed and intangible assets and gains or losses on the sale of long-lived assets, if any. From time to time we may exclude from Adjusted EBITDA the impact of events, gains, losses or other charges (such as significant legal settlements) that affect the period-to-period comparability of our operating performance. Other income (expense) items, net include interest expense, interest income, and other income (expense), net (as stated in our Condensed Consolidated Statement of Operations). Our management and Board of Directors use this financial measure to evaluate our operating performance. It is also a significant performance measure in our annual incentive compensation programs. 

Restructuring and other costs, net.

Restructuring and other charges, net include restructuring expenses as well as other charges that are unusual in nature, are the result of unplanned events, and arise outside the ordinary course of our business such as employee severance costs, costs for consolidating duplication facilities, and separation costs directly attributable to the Cerence business becoming a standalone public company.

Acquisition-related costs, net.

In the past, we have completed a number of acquisitions, which result in operating expenses, which would not otherwise have been incurred. We provide supplementary non-GAAP financial measures, which exclude certain transition, integration and other acquisition-related expense items resulting from acquisitions, to allow more accurate comparisons of the financial results to historical operations, forward looking guidance and the financial results of less acquisitive peer companies. We consider these types of costs and adjustments, to a great extent, to be unpredictable and dependent on a significant number of factors that are outside of our control. Furthermore, we do not consider these acquisition-related costs and adjustments to be related to the organic continuing operations of the acquired businesses and are generally not relevant to assessing or estimating the long-term performance of the acquired assets. In addition, the size, complexity and/or volume of past acquisitions, which often drives the magnitude of acquisition related costs, may not be indicative of the size, complexity and/or volume of future acquisitions. By excluding acquisition-related costs and adjustments from our non-GAAP measures, management is better able to evaluate our ability to utilize our existing assets and estimate the long-term value that acquired assets will generate for us. We believe that providing a supplemental non-GAAP measure, which excludes these items allows management and investors to consider the ongoing operations of the business both with, and without, such expenses.

These acquisition-related costs fall into the following categories: (i) transition and integration costs; (ii) professional service fees and expenses; and (iii) acquisition-related adjustments. Although these expenses are not recurring with respect to past acquisitions, we generally will incur these expenses in connection with any future acquisitions. These categories are further discussed as follows:

(i)   Transition and integration costs. Transition and integration costs include retention payments, transitional employee costs, and earn-out payments treated as compensation expense, as well as the costs of integration-related activities, including services provided by third-parties.
(ii)   Professional service fees and expenses. Professional service fees and expenses include financial advisory, legal, accounting and other outside services incurred in connection with acquisition activities, and disputes and regulatory matters related to acquired entities.
(iii)   Acquisition-related adjustments. Acquisition-related adjustments include adjustments to acquisition-related items that are required to be marked to fair value each reporting period, such as contingent consideration, and other items related to acquisitions for which the measurement period has ended, such as gains or losses on settlements of pre-acquisition contingencies.

Amortization of acquired intangible assets.

We exclude the amortization of acquired intangible assets from non-GAAP expense and income measures. These amounts are inconsistent in amount and frequency and are significantly impacted by the timing and size of acquisitions. Providing a supplemental measure which excludes these charges allows management and investors to evaluate results “as-if” the acquired intangible assets had been developed internally rather than acquired and, therefore, provides a supplemental measure of performance in which our acquired intellectual property is treated in a comparable manner to our internally developed intellectual property. Although we exclude amortization of acquired intangible assets from our non-GAAP expenses, we believe that it is important for investors to understand that such intangible assets contribute to revenue generation. Amortization of intangible assets that relate to past acquisitions will recur in future periods until such intangible assets have been fully amortized. Future acquisitions may result in the amortization of additional intangible assets.

Non-cash expenses.

We provide non-GAAP information relative to the following non-cash expenses: (i) stock-based compensation; and (ii) non-cash interest. These items are further discussed as follows:

i)   Stock-based compensation. Because of varying valuation methodologies, subjective assumptions and the variety of award types, we exclude stock-based compensation from our operating results. We evaluate performance both with and without these measures because compensation expense related to stock-based compensation is typically non-cash and awards granted are influenced by the Company’s stock price and other factors such as volatility that are beyond our control. The expense related to stock-based awards is generally not controllable in the short-term and can vary significantly based on the timing, size and nature of awards granted. As such, we do not include such charges in operating plans. Stock-based compensation will continue in future periods.
ii)   Non-cash interest. We exclude non-cash interest because we believe that excluding this expense provides management, as well as other users of the financial statements, with a valuable perspective on the cash-based performance and health of the business, including the current near-term projected liquidity. Non-cash interest expense will continue in future periods.

Other expenses.

We exclude certain other expenses that result from unplanned events outside the ordinary course of continuing operations, in order to measure operating performance and current and future liquidity both with and without these expenses. By providing this information, we believe management and the users of the financial statements are better able to understand the financial results of what we consider to be our organic, continuing operations. Included in these expenses are items such as other charges (credits), net, losses from extinguishment of debt, and changes in indemnification assets corresponding with the release of pre-spin liabilities for uncertain tax positions.

Adjustments to income tax provision.

Adjustments to our GAAP income tax provision to arrive at non-GAAP net income is determined based on our non-GAAP pre-tax income. Additionally, as our non-GAAP profitability is higher based on the non-GAAP adjustments, we adjust the GAAP tax provision to remove valuation allowances and related effects based on the higher level of reported non-GAAP profitability. We also exclude from our non-GAAP tax provision certain discrete tax items as they occur.

Bookings.

Bookings is defined as the amount of revenue we expect to earn from an agreement with our customers for products and services. To count as a booking, we expect there to be persuasive evidence of an arrangement, which may be evidenced by a legally binding document or documents, and that the collectability of the amounts payable under the arrangement are reasonably assured. The revenue we may actually recognize from our estimated bookings is subject to multiple factors, including but not limited to the timing of satisfying performance obligations, potential terminations, or changes in the scope of programs utilizing our technology and currency fluctuations. There is no comparable GAAP financial measure.

Key Performance Indicators

We believe that providing key performance indicators (“KPIs”) allows investors to gain insight into the way management views the performance of the business. We further believe that providing KPIs allows investors to better understand information used by management to evaluate and measure such performance. KPIs should not be considered superior to, or a substitute for, operating results prepared in accordance with GAAP. In assessing the performance of the business during the three months ended March 31, 2023, our management has reviewed the following KPIs, each of which is described below:

  • Percent of worldwide auto production with Cerence Technology: The number of Cerence enabled cars shipped as compared to IHS Markit car production data.
  • Average contract duration: The weighted average annual period over which we expect to recognize the estimated revenues from new license and connected contracts signed during the quarter, calculated on a trailing twelve months (“TTM”) basis and presented in years.
  • Repeatable software contribution: The percentage of repeatable revenues as compared to total GAAP revenue in the quarter on a TTM basis. Repeatable revenues are defined as the sum of License and Connected Services revenues.
  • Change in number of Cerence connected cars shipped: The year over year change in the number of cars shipped with Cerence connected solutions. Amounts calculated on a TTM basis.
  • Change in billings per car: The rate of growth calculated from the average billings per car based on a TTM basis, excluding professional services, legacy contract and adjusted for prepay usage.

____________

See the tables at the end of this press release for non-GAAP reconciliations to the most directly comparable GAAP measures.

To learn more about Cerence, visit www.cerence.com, and follow the company on LinkedIn and Twitter.

About Cerence Inc.
Cerence (NASDAQ: CRNC) is the global industry leader in creating unique, moving experiences for the mobility world. As an innovation partner to the world’s leading automakers and mobility OEMs, it is helping advance the future of connected mobility through intuitive, AI-powered interaction between humans and their vehicles, connecting consumers’ digital lives to their daily journeys no matter where they are. Cerence’s track record is built on more than 20 years of knowledge and 475 million cars shipped with Cerence technology. Whether it’s connected cars, autonomous driving, e-vehicles, or two-wheelers, Cerence is mapping the road ahead. For more information, visit www.cerence.com.  

Contact Information

Rich Yerganian
Senior Vice President of Investor Relations
Cerence Inc.
Tel: 617-987-4799
Email: richard.yerganian@cerence.com

CERENCE INC.
Condensed Consolidated Statements of Operations
(in thousands, except per share data)

    Three Months Ended     Six Months Ended  
    March 31,     March 31,  
    2023     2022     2023     2022  
Revenues:                        
License   $ 30,800     $ 46,308     $ 76,217     $ 93,158  
Connected services     18,926       19,326       37,320       47,485  
Professional services     18,667       20,646       38,514       40,063  
Total revenues     68,393       86,280       152,051       180,706  
Cost of revenues:                        
License     2,209       386       3,823       1,107  
Connected services     6,114       5,651       12,656       11,375  
Professional services     16,587       17,372       34,511       33,275  
Amortization of intangible assets     104       897       207       2,776  
Total cost of revenues     25,014       24,306       51,197       48,533  
Gross profit     43,379       61,974       100,854       132,173  
Operating expenses:                        
Research and development     28,494       29,976       57,988       55,768  
Sales and marketing     8,217       8,309       17,379       14,188  
General and administrative     19,177       13,800       33,434       21,327  
Amortization of intangible assets     2,394       3,135       4,744       6,289  
Restructuring and other costs, net     5,714       474       9,903       5,389  
Total operating expenses     63,996       55,694       123,448       102,961  
(Loss) income from operations     (20,617 )     6,280       (22,594 )     29,212  
Interest income     1,163       83       2,033       173  
Interest expense     (4,003 )     (3,360 )     (7,517 )     (6,787 )
Other income (expense), net     1,074       (34 )     4,787       (286 )
(Loss) income before income taxes     (22,383 )     2,969       (23,291 )     22,312  
Provision for income taxes     3,706       3,445       4,956       3,744  
Net (loss) income   $ (26,089 )   $ (476 )   $ (28,247 )   $ 18,568  
Net (loss) income per share:                        
Basic   $ (0.65 )   $ (0.01 )   $ (0.70 )   $ 0.48  
Diluted   $ (0.65 )   $ (0.01 )   $ (0.70 )   $ 0.47  
Weighted-average common share outstanding:                        
Basic     40,219       39,189       40,088       39,013  
Diluted     40,219       39,189       40,088       39,586  
   

CERENCE INC.
Condensed Consolidated Balance Sheets
(in thousands, except per share amounts)

    March 31,     September 30,  
    2023     2022  
    (Unaudited)        
ASSETS            
Current assets:            
Cash and cash equivalents   $ 95,377       94,847  
Marketable securities     11,661       20,317  
Accounts receivable, net of allowances of $3,921 and $157     61,449       45,073  
Deferred costs     7,709       7,098  
Prepaid expenses and other current assets     55,663       60,184  
Total current assets     231,859       227,519  
Long-term marketable securities     15,676       11,584  
Property and equipment, net     35,630       37,707  
Deferred costs     21,207       22,451  
Operating lease right of use assets     15,298       14,702  
Goodwill     904,050       890,802  
Intangible assets, net     5,299       9,700  
Deferred tax assets     54,387       51,989  
Other assets     52,041       52,039  
Total assets   $ 1,335,447     $ 1,318,493  
LIABILITIES AND STOCKHOLDERS' EQUITY            
Current liabilities:            
Accounts payable   $ 18,992     $ 10,372  
Deferred revenue     75,765       72,662  
Short-term operating lease liabilities     6,003       5,071  
Short-term debt     12,500       10,938  
Accrued expenses and other current liabilities     52,698       47,990  
Total current liabilities     165,958       147,033  
Long-term debt     264,687       259,436  
Deferred revenue, net of current portion     160,452       165,972  
Long-term operating lease liabilities     10,949       11,375  
Other liabilities     23,978       21,727  
Total liabilities     626,024       605,543  
Stockholders' Equity:            
Common stock, $0.01 par value, 560,000 shares authorized; 40,292 and 39,430 shares issued and outstanding, respectively     403       394  
Accumulated other comprehensive loss     (23,373 )     (33,737 )
Additional paid-in capital     1,038,048       1,029,542  
Accumulated deficit     (305,655 )     (283,249 )
Total stockholders' equity     709,423       712,950  
Total liabilities and stockholders' equity   $ 1,335,447     $ 1,318,493  
 

CERENCE INC.
Condensed Consolidated Statements of Cash Flows
(in thousands)        

    Six Months Ended  
    March 31,  
    2023     2022  
Cash flows from operating activities:            
Net (loss) income   $ (28,247 )   $ 18,568  
Adjustments to reconcile net (loss) income to net cash provided by operations:            
Depreciation and amortization     10,033       13,574  
Provision for (benefit from) credit loss reserve     3,626       (418 )
Stock-based compensation     24,827       16,767  
Non-cash interest expense     910       2,595  
Deferred tax benefit     (422 )     (2,162 )
Unrealized foreign currency transaction (gain) losses     (6,461 )     2,320  
Other     (608 )     184  
Changes in operating assets and liabilities:            
Accounts receivable     (14,836 )     (3,557 )
Prepaid expenses and other assets     13,014       (36,354 )
Deferred costs     2,559       2,896  
Accounts payable     7,864       6,293  
Accrued expenses and other liabilities     2,930       (2,115 )
Deferred revenue     (10,752 )     (11,848 )
Net cash provided by operating activities     4,437       6,743  
Cash flows from investing activities:            
Capital expenditures     (2,077 )     (9,985 )
Purchases of marketable securities     (11,045 )     (13,115 )
Sale and maturities of marketable securities     15,900       16,453  
Payments for equity investments     -       (584 )
Other investing activities     (552 )     1,266  
Net cash provided by (used in) investing activities     2,226       (5,965 )
Cash flows from financing activities:            
Payments for long-term debt issuance costs     (403 )     -  
Principal payments of long-term debt     (4,688 )     (3,126 )
Common stock repurchases for tax withholdings for net settlement of equity awards     (4,430 )     (46,423 )
Principal payment of lease liabilities arising from a finance lease     (316 )     (246 )
Proceeds from the issuance of common stock     4,394       33,459  
Net cash used in financing activities     (5,443 )     (16,336 )
Effects of exchange rate changes on cash and cash equivalents     (690 )     (1,051 )
Net change in cash and cash equivalents     530       (16,609 )
Cash and cash equivalents at beginning of period     94,847       128,428  
Cash and cash equivalents at end of period   $ 95,377     $ 111,819  
 

CERENCE INC.
Reconciliations of GAAP Financial Measures to Non-GAAP Financial Measures
(unaudited - in thousands)

    Three Months Ended     Six Months Ended  
    March 31,     March 31,  
    2023     2022     2023     2022  
GAAP revenue   $ 68,393     $ 86,280     $ 152,051     $ 180,706  
                         
GAAP gross profit   $ 43,379     $ 61,974     $ 100,854     $ 132,173  
Stock-based compensation     1,187       1,570       2,536       2,662  
Amortization of intangible assets     104       897       207       2,776  
Non-GAAP gross profit   $ 44,670     $ 64,441     $ 103,597     $ 137,611  
GAAP gross margin     63.4 %     71.8 %     66.3 %     73.1 %
Non-GAAP gross margin     65.3 %     74.7 %     68.1 %     76.2 %
                         
GAAP operating (loss) income   $ (20,617 )   $ 6,280     $ (22,594 )   $ 29,212  
Stock-based compensation*     12,355       10,926       24,827       12,767  
Amortization of intangible assets     2,498       4,032       4,951       9,065  
Restructuring and other costs, net*     5,714       474       9,903       5,389  
Non-GAAP operating (loss) income   $ (50 )   $ 21,712     $ 17,087     $ 56,433  
GAAP operating margin     -30.1 %     7.3 %     -14.9 %     16.2 %
Non-GAAP operating margin     -0.1 %     25.2 %     11.2 %     31.2 %
                         
GAAP net (loss) income   $ (26,089 )   $ (476 )   $ (28,247 )   $ 18,568  
Stock-based compensation*     12,355       10,926       24,827       12,767  
Amortization of intangible assets     2,498       4,032       4,951       9,065  
Restructuring and other costs, net*     5,714       474       9,903       5,389  
Depreciation     2,527       2,332       5,082       4,509  
Total other expense, net     (1,766 )     (3,311 )     (697 )     (6,900 )
Provision for income taxes     3,706       3,445       4,956       3,744  
Adjusted EBITDA   $ 2,477     $ 24,044     $ 22,169     $ 60,942  
GAAP net (loss) income margin     -38.1 %     -0.6 %     -18.6 %     10.3 %
Adjusted EBITDA margin     3.6 %     27.9 %     14.6 %     33.7 %
* - $4.0 million in stock-based compensation is included in Restructuring and other costs, net during Q1'22.              
               

CERENCE INC.
Reconciliations of GAAP Financial Measures to Non-GAAP Financial Measures (cont.)
(unaudited - in thousands, except per share data)

    Three Months Ended     Six Months Ended  
    March 31,     March 31,  
    2023     2022     2023     2022  
GAAP net (loss) income   $ (26,089 )   $ (476 )   $ (28,247 )   $ 18,568  
Stock-based compensation*     12,355       10,926       24,827       12,767  
Amortization of intangible assets     2,498       4,032       4,951       9,065  
Restructuring and other costs, net*     5,714       474       9,903       5,389  
Non-cash interest expense     466       1,294       910       2,595  
Indemnification asset release     -       -       -       1,302  
Other     (819 )     -       (819 )     -  
Adjustments to income tax expense     4,148       (2,612 )     963       (10,719 )
Non-GAAP net (loss) income   $ (1,727 )   $ 13,638     $ 12,488     $ 38,967  
                         
Adjusted EPS:                        
GAAP Numerator:                        
Net (loss) income attributed to common shareholders - basic and diluted   $ (26,089 )   $ (476 )   $ (28,247 )   $ 18,568  
                         
Non-GAAP Numerator:                        
Net (loss) income attributed to common shareholders - basic   $ (1,727 )   $ 13,638     $ 12,488     $ 38,967  
Interest on Convertible Senior Notes, net of tax     -       997             2,016  
Net (loss) income attributed to common shareholders - diluted   $ (1,727 )   $ 14,635     $ 12,488     $ 40,983  
                         
GAAP Denominator:                        
Weighted-average common shares outstanding - basic     40,219       39,189       40,088       39,013  
Adjustment for diluted shares     -       -       -       573  
Weighted-average common shares outstanding - diluted     40,219       39,189       40,088       39,586  
                         
Non-GAAP Denominator:                        
Weighted-average common shares outstanding- basic     40,219       39,189       40,088       39,013  
Adjustment for diluted shares     -       4,969             5,250  
Weighted-average common shares outstanding - diluted     40,219       44,158       40,088       44,263  
                         
GAAP net (loss) income per share - diluted   $ (0.65 )   $ (0.01 )   $ (0.70 )   $ 0.47  
Non-GAAP net (loss) income per share - diluted   $ (0.04 )   $ 0.33     $ 0.31     $ 0.93  
                         
GAAP net cash provided by operating activities   $ 6,555     $ 1,598     $ 4,437     $ 6,743  
Capital expenditures     (1,394 )     (5,575 )     (2,077 )     (9,985 )
Free Cash Flow   $ 5,161     $ (3,977 )   $ 2,360     $ (3,242 )
* - $4.0 million in stock-based compensation is included in Restructuring and other costs, net during Q1'22.              
               

CERENCE INC.
Reconciliations of GAAP Financial Measures to Non-GAAP Financial Measures (cont.)
(unaudited - in thousands)

    Q2FY23     Q1FY23     Q4FY22     Q3FY22  
GAAP revenues   $ 68,393     $ 83,658     $ 58,144     $ 89,041  
Less: Professional services revenue     18,667       19,847       21,048       22,599  
Non-GAAP Repeatable revenues   $ 49,726     $ 63,811     $ 37,096     $ 66,442  
                         
GAAP revenues TTM   $ 299,236                    
Less: Professional services revenue TTM     82,161                    
Non-GAAP Repeatable revenues TTM   $ 217,075                    
Repeatable software contribution     73 %                  
                           

CERENCE INC.
Reconciliations of GAAP Financial Measures to Non-GAAP Financial Measures (cont.)
(unaudited - in thousands)

    Q3 2023     FY2023  
    Low     High     Low     High  
GAAP revenue   $ 58,000     $ 62,000     $ 280,000     $ 290,000  
                          
GAAP gross profit   $ 34,200     $ 38,200     $ 181,000     $ 191,000  
Stock-based compensation     1,000       1,000       4,700       4,700  
Amortization of intangible assets     100       100       400       400  
Non-GAAP gross profit   $ 35,300     $ 39,300     $ 186,100     $ 196,100  
GAAP gross margin     59 %     62 %     65 %     66 %
Non-GAAP gross margin     61 %     63 %     66 %     68 %
                         
GAAP operating loss   $ (16,000 )   $ (12,000 )   $ (44,700 )   $ (37,700 )
Stock-based compensation     10,500       10,500       47,200       47,200  
Amortization of intangible assets     600       600       6,200       6,200  
Restructuring and other costs, net     (1,900 )     (1,900 )     8,800       8,800  
Non-GAAP operating (loss) income   $ (6,800 )   $ (2,800 )   $ 17,500     $ 24,500  
GAAP operating margin     -28 %     -19 %     -16 %     -13 %
Non-GAAP operating margin     -12 %     -5 %     6 %     8 %
                         
GAAP net loss   $ (22,300 )   $ (18,300 )   $ (60,500 )   $ (53,500 )
Stock-based compensation     10,500       10,500       47,200       47,200  
Amortization of intangible assets     600       600       6,200       6,200  
Restructuring and other costs, net     (1,900 )     (1,900 )     8,800       8,800  
Depreciation     2,300       2,300       9,500       9,500  
Total other income (expense), net     (2,800 )     (2,800 )     (6,400 )     (6,400 )
Provision for income taxes     3,500       3,500       9,400       9,400  
Adjusted EBITDA   $ (4,500 )   $ (500 )   $ 27,000     $ 34,000  
GAAP net loss margin     -38 %     -30 %     -22 %     -18 %
Adjusted EBITDA margin     -8 %     -1 %     10 %     12 %
                                 

CERENCE INC.
Reconciliations of GAAP Financial Measures to Non-GAAP Financial Measures (cont.)
(unaudited - in thousands, except per share data)

    Q3 2023     FY2023  
    Low     High     Low     High  
GAAP net loss   $ (22,300 )   $ (18,300 )   $ (60,500 )   $ (53,500 )
Stock-based compensation     10,500       10,500       47,200       47,200  
Amortization of intangibles     600       600       6,200       6,200  
Restructuring and other costs, net     (1,900 )     (1,900 )     8,800       8,800  
Non-cash interest expense     500       500       1,900       1,900  
Other     -       -       (900 )     (900 )
Adjustments to income tax expense     4,100       4,100       2,900       2,900  
Non-GAAP net (loss) income   $ (8,500 )   $ (4,500 )   $ 5,600     $ 12,600  
                         
Adjusted EPS:                        
GAAP Numerator:                        
Net loss attributed to common shareholders - basic and diluted   $ (22,300 )   $ (18,300 )   $ (60,500 )   $ (53,500 )
                         
Non-GAAP Numerator:                        
Net (loss) income attributed to common shareholders - basic and diluted   $ (8,500 )   $ (4,500 )   $ 5,600     $ 12,600  
                         
GAAP Denominator:                        
Weighted-average common shares outstanding - basic and diluted     40,300       40,300       40,200       40,200  
                         
Non-GAAP Denominator:                        
Weighted-average common shares outstanding- basic     40,300       40,300       40,200       40,200  
Adjustment for diluted shares     -       -       300       300  
Weighted-average common shares outstanding - diluted     40,300       40,300       40,500       40,500  
                         
GAAP net loss per share - diluted   $ (0.55 )   $ (0.45 )   $ (1.50 )   $ (1.33 )
Non-GAAP net (loss) income per share - diluted   $ (0.21 )   $ (0.11 )   $ 0.14     $ 0.31  

 


移動体験の未来についてもっと知る