November 29, 2022


  • Delivered strong full fiscal new bookings at $684M, up 16% year over year
  • Record fiscal year revenue for Professional Services
  • Awarded strategic win-back program from big tech
  • Cerence technology in 51% of global auto production

BURLINGTON, Mass., Nov. 29, 2022 (GLOBE NEWSWIRE) -- Cerence Inc. (NASDAQ: CRNC), AI for a world in motion, today reported its fourth quarter and fiscal year 2022 results for the year ended September 30, 2022.

Results Summary (1)

(in millions, except per share data)

  Three Months Ended  Twelve Months Ended 
  September 30,  September 30, 
  2022  2021  2022  2021 
GAAP revenue  $58.1   $98.1   $327.9   $387.2 
GAAP gross margin   58.1%   75.4%   70.4%   73.9%
Non-GAAP gross margin   58.9%   78.1%   72.4%   77.3%
GAAP operating margin   -394.4%   11.0%   -56.2%   15.7%
Non-GAAP operating margin   -9.8%   37.2%   23.5%   37.8%
GAAP net (loss) income (2) (3)  $(230.1)  $8.0   $(310.8)  $45.9 
Non-GAAP net (loss) income  $(5.5)  $28.4   $50.4   $107.2 
Adjusted EBITDA  $(3.1)  $38.8   $86.4   $155.9 
Adjusted EBITDA margin   -5.3%   39.6%   26.3%   40.3%
GAAP net (loss) income per share -diluted  $(5.84)  $0.20   $(7.93)  $1.17 
Non-GAAP net (loss) income per share - diluted  
)  $0.66   

(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.
(2)   During the third quarter of fiscal 2022, we established a valuation allowance of $107.6 million against our deferred tax assets in the Netherlands, which consist of tax amortizable intellectual property and net operating loss carryforwards. This provision is a non-cash event.
(3)   During the fourth quarter of fiscal 2022, the company reported a Goodwill impairment of $213.7 million. This provision is a non-cash event.

Stefan Ortmanns, Chief Executive Officer at Cerence, commented, “Our fourth quarter operating results were better than expected, and as committed, included no contribution from fixed contracts. Most importantly, our bookings at $684M represent an increase of 16% compared to fiscal 2021 and include a number of key program wins for some of our latest product offerings, indicating continued innovation partnerships with the world’s leading automakers and transportation OEMs as they continue to adopt new technologies from Cerence.”

Ortmanns continued, “As we look to the future, we see significant opportunities for growth as we expand our focus from the driver-centric cockpit to the fully immersive digital cabin. During our investor day presentation, we are excited to share with investors our organic growth strategy, the technology roadmap to support it, and the accompanying multi-year plan that will drive long-term sustainable growth.” 

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 Q4FY22 
Percent of worldwide auto production with Cerence Technology (TTM)  51%
Average contract duration - years (TTM):  7.2 
Repeatable software contribution (TTM):  74%
Change in number of Cerence connected cars shipped2 (TTM over prior year TTM)  (13%)
Growth in billings per car (TTM over prior year TTM) (excludes legacy contract)3  8%

      (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 2% over the same time period ended on September 30, 2022.
      (3)   Legacy contract is a connected services contract with Toyota acquired by Nuance through a 2013 acquisition.

First Quarter and Full Year Fiscal 2023 Outlook

First quarter and full fiscal 2023 guidance will be provided during the investor day presentation.

Cerence Investor Day Webcast

The company is hosting a live investor day in New York City and will also webcast the event, starting at 9:00 a.m. Eastern Time / 6:00 a.m. Pacific Time on November 29, 2022. The agenda for the investor day will include a review of Q4 and full fiscal year 2022 results and fiscal 2023 guidance. Additionally, the company will share Cerence’s market and growth strategy, a deeper dive into its technology roadmap and competitive position supporting our strategy, and the multi-year financial targets.

All interested investors and analysts are invited to join the live webcast by registering here.

Cerence intends to use the investor relations portion of its website as a means of disclosing material non-public information and for complying with disclosure obligations under Regulation FD.

Webcast access, along with related materials, will also be available on the Investor Information section of the company’s website at

A replay of the webcast can be accessed by visiting the company’s website 90 minutes following the conference call at

Forward Looking Statements

Statements in this presentation regarding: Cerence’s future performance, results and financial condition; expected growth; multi-year targets; 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; cost efficiency initiatives; 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; fluctuating currency rates and interest rates; inflation; and the other factors discussed in our most recent Annual Report on Form 10-K for the fiscal year ended September 30, 2022 and other filings with the Securities and Exchange Commission. Further, the inclusion of Cerence’s multi-year plan in this presentation should not be regarded as predictive of actual future events, and such targets, which were based on numerous variables and assumptions that necessarily involve judgments, should not be relied upon as such or construed as financial guidance. Such plan covers multiple years, and thus, by their nature, the targets included in the plan become subject to greater uncertainty with each successive year. Accordingly, there can be no assurance that any of the targets set forth in the multi-year plan will be realized, and actual results may vary materially from those targets. We disclaim any obligation to update any forward-looking statements as a result of developments occurring after the date of this document.

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 twelve months ended September 30, 2022 and 2021, 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 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 September 30, 2022, 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.
  • Growth in billings per car: The rate of growth calculated from the average billings per car based on a TTM basis, excluding 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, 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, powerful 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 more than 450 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    

Contact Information

Rich Yerganian
Senior Vice President of Investor Relations
Cerence Inc.
Tel: 617-987-4799

Consolidated Statements of Operations
(in thousands, except per share data)

  Three Months Ended  Twelve Months Ended 
  September 30,  September 30, 
  2022  2021  2022  2021 
License $19,000  $51,418  $158,610  $202,183 
Connected service  18,096   25,585   85,571   109,534 
Professional service  21,048   21,073   83,710   75,465 
Total revenues  58,144   98,076   327,891   387,182 
Cost of revenues:            
License  1,006   826   2,698   3,544 
Connected service  5,956   5,767   22,722   25,727 
Professional service  17,316   15,655   68,764   64,287 
Amortization of intangible assets  105   1,879   2,984   7,516 
Total cost of revenues  24,383   24,127   97,168   101,074 
Gross profit  33,761   73,949   230,723   286,108 
Operating expenses:            
Research and development  25,308   28,705   107,116   112,070 
Sales and marketing  8,611   10,586   31,098   38,683 
General and administrative  10,712   18,416   42,653   56,979 
Amortization of intangible assets  2,365   3,169   11,516   12,690 
Restructuring and other costs, net  2,379   2,315   8,965   5,092 
Goodwill impairment  213,720      213,720    
Total operating expenses  263,095   63,191   415,068   225,514 
(Loss) income from operations  (229,334)  10,758   (184,345)  60,594 
Interest income  591   41   1,007   109 
Interest expense  (3,792)  (3,428)  (14,394)  (13,997)
Other (expense) income, net  (255)  131   (1,019)  1,563 
(Loss) income before income taxes  (232,790)  7,502   (198,751)  48,269 
(Benefit from) provision for income taxes  (2,663)  (489)  112,075   2,376 
Net (loss) income $(230,127) $7,991  $(310,826) $45,893 
Net (loss) income per share:            
Basic  (5.84)  0.21   (7.93)  1.22 
Diluted  (5.84)  0.20   (7.93)  1.17 
Weighted-average common share outstanding:            
Basic  39,407   38,015   39,187   37,752 
Diluted  39,407   39,748   39,187   39,289 

Consolidated Balance Sheets
(in thousands, except per share amounts)

  September 30,  September 30, 
  2022  2021 
Current assets:      
Cash and cash equivalents $94,847  $128,428 
Marketable securities  20,317   30,435 
Accounts receivable, net of allowances of $157 and $395 at September 30, 2022 and September 30, 2021, respectively  45,073   45,560 
Deferred costs  7,098   6,095 
Prepaid expenses and other current assets  60,184   76,530 
Total current assets  227,519   287,048 
Long-term marketable securities  11,584   7,339 
Property and equipment, net  37,707   31,505 
Deferred costs  22,451   31,702 
Operating lease right of use assets  14,702   14,901 
Goodwill  890,802   1,128,511 
Intangible assets, net  9,700   25,348 
Deferred tax assets  51,989   159,293 
Other assets  52,039   20,081 
Total assets $1,318,493  $1,705,728 
Current liabilities:      
Accounts payable $10,372  $11,636 
Deferred revenue  72,662   78,394 
Short-term operating lease liabilities  5,071   4,562 
Short-term debt  10,938   6,250 
Accrued expenses and other current liabilities  47,990   64,467 
Total current liabilities  147,033   165,309 
Long-term debt, net of discounts and issuance costs  259,436   265,093 
Deferred revenue, net of current portion  165,972   198,343 
Long-term operating lease liabilities  11,375   12,216 
Other liabilities  21,727   32,822 
Total liabilities  605,543   673,783 
Stockholders' Equity:      
Common stock, $0.01 par value, 560,000 shares authorized as of September 30, 2022; 39,430 and 38,025 shares issued and outstanding as of September 30, 2022 and September 30, 2021, respectively  394   381 
Accumulated other comprehensive (loss) income  (33,737)  1,634 
Additional paid-in capital  1,029,542   1,002,353 
(Accumulated deficit) Retained earnings  (283,249)  27,577 
Total stockholders' equity  712,950   1,031,945 
Total liabilities and stockholders' equity $1,318,493  $1,705,728 

Consolidated Statements of Cash Flows
(in thousands)

  Twelve Months Ended 
  September 30, 
  2022  2021 
Cash flows from operating activities:      
Net (loss) income $(310,826) $45,893 
Adjustments to reconcile net (loss) income to net cash (used in) provided by operations:      
Depreciation and amortization  23,939   29,661 
(Benefit from) provision for credit loss reserve  (413)  (415)
Stock-based compensation  28,076   60,555 
Non-cash interest expense  5,281   5,013 
Deferred tax provision (benefit)  97,287   (4,419)
Goodwill impairment  213,720   - 
Other  6,115   (606)
Changes in operating assets and liabilities:      
Accounts receivable  (6,590)  5,751 
Prepaid expenses and other assets  (33,756)  (30,661)
Deferred costs  4,654   6,984 
Accounts payable  157   3,411 
Accrued expenses and other liabilities  (1,479)  (1,125)
Deferred revenue  (28,303)  (45,653)
Net cash (used in) provided by operating activities  (2,138)  74,389 
Cash flows from investing activities:      
Capital expenditures  (17,446)  (12,047)
Purchases of marketable securities  (31,757)  (42,471)
Sale and maturities of marketable securities  37,203   16,350 
Purchase of debt securities  -   (2,000)
Payments for equity securities  (584)  (2,563)
Other investing activities  2,019   1,100 
Net cash used in investing activities  (10,565)  (41,631)
Cash flows from financing activities:      
Payments for long-term debt issuance costs  -   (520)
Principal payments of long-term debt  (6,250)  (6,252)
Common stock repurchases for tax withholdings for net settlement of equity awards  (49,003)  (45,769)
Principal payments of lease liabilities arising from a finance leases  (415)  (486)
Proceeds from the issuance of common stock  36,062   11,522 
Net cash used in financing activities  (19,606)  (41,505)
Effects of exchange rate changes on cash and cash equivalents  (1,272)  1,108 
Net change in cash and cash equivalents  (33,581)  (7,639)
Cash and cash equivalents at beginning of year  128,428   136,067 
Cash and cash equivalents at end of year $94,847  $128,428 

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

  Three Months Ended  Twelve Months Ended 
(unaudited - in thousands) September 30,  September 30, 
  2022  2021  2022  2021 
GAAP revenue $58,144  $98,076  $327,891  $387,182 
GAAP gross profit $33,761  $73,949  $230,723  $286,108 
Stock-based compensation  382   815   3,766   5,760 
Amortization of intangible assets  105   1,879   2,984   7,516 
Non-GAAP gross profit $34,248  $76,643  $237,473  $299,384 
GAAP gross margin  58.1%  75.4%  70.4%  73.9%
Non-GAAP gross margin  58.9%  78.1%  72.4%  77.3%
GAAP operating (loss) income $(229,334) $10,758  $(184,345) $60,594 
Stock-based compensation*  5,056   18,376   24,076   60,555 
Amortization of intangible assets  2,470   5,048   14,500   20,206 
Restructuring and other costs, net*  2,379   2,315   8,965   5,092 
Goodwill impairment  213,720   -   213,720   - 
Non-GAAP operating (loss) income $(5,709) $36,497  $76,916  $146,447 
GAAP operating margin  -394.4%  11.0%  -56.2%  15.7%
Non-GAAP operating margin  -9.8%  37.2%  23.5%  37.8%
GAAP net (loss) income $(230,127) $7,991  $(310,826) $45,893 
Stock-based compensation*  5,056   18,376   24,076   60,555 
Amortization of intangible assets  2,470   5,048   14,500   20,206 
Restructuring and other costs, net*  2,379   2,315   8,965   5,092 
Goodwill impairment  213,720   -   213,720   - 
Depreciation  2,616   2,337   9,439   9,455 
Total other (expense) income, net  (3,456)  (3,256)  (14,406)  (12,325)
(Benefit from) provision for income taxes  (2,663)  (489)  112,075   2,376 
Adjusted EBITDA $(3,093) $38,834  $86,355  $155,902 
GAAP net (loss) income margin  -395.8%  8.1%  -94.8%  11.9%
Adjusted EBITDA margin  -5.3%  39.6%  26.3%  40.3%

* - $4.0 million in stock-based compensation is included in Restructuring and other costs, net

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

  Three Months Ended  Twelve Months Ended 
  September 30,  September 30, 
  2022  2021  2022  2021 
GAAP net (loss) income $(230,127) $7,991  $(310,826) $45,893 
Stock-based compensation*  5,056   18,376   24,076   60,555 
Amortization of intangible assets  2,470   5,048   14,500   20,206 
Restructuring and other costs, net*  2,379   2,315   8,965   5,092 
Goodwill impairment  213,720   -   213,720   - 
Non-cash interest expense  1,359   1,283   5,281   5,013 
Indemnification asset release  -   -   1,302   - 
Adjustments to income tax expense  (362)  (6,599)  93,405   (29,582)
Non-GAAP net (loss) income $(5,505) $28,414  $50,423  $107,177 
Adjusted EPS:            
GAAP Numerator:            
Net (loss) income attributed to common shareholders $(230,127) $7,991  $(310,826) $45,893 
Non-GAAP Numerator:            
Net (loss) income attributed to common shareholders $(5,505) $28,414  $50,423  $107,177 
Interest on Convertible Senior Notes, net of tax  -   1,019   4,068   4,043 
Net (loss) income attributed to common shareholders - diluted $(5,505) $29,433  $54,491  $111,220 
GAAP Denominator:            
Weighted-average common shares outstanding - basic  39,407   38,015   39,187   37,752 
Adjustment for diluted shares  -   1,733   -   1,537 
Weighted-average common shares outstanding - diluted  39,407   39,748   39,187   39,289 
Non-GAAP Denominator:            
Weighted-average common shares outstanding- basic  39,407   38,015   39,187   37,752 
Adjustment for diluted shares  -   6,410   4,912   6,214 
Weighted-average common shares outstanding - diluted  39,407   44,425   44,099   43,966 
GAAP net (loss) income per share - diluted $(5.84) $0.20  $(7.93) $1.17 
Non-GAAP net (loss) income per share - diluted $(0.14) $0.66  $1.24  $2.53 
GAAP net cash (used in) provided by operating activities $(4,953) $23,321  $(2,138) $74,389 
Capital expenditures  (3,028)  (3,992)  (17,446)  (12,047)
Free Cash Flow $(7,981) $19,329  $(19,584) $62,342 

* - $4.0 million in stock-based compensation is included in Restructuring and other costs, net

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

  Q4FY22  Q3FY22  Q2FY22  Q1FY22 
GAAP revenues $58,144  $89,041  $86,280  $94,426 
Less: Professional services revenue  21,048   22,599   20,646   19,417 
Non-GAAP Repeatable revenues $37,096  $66,442  $65,634  $75,009 
GAAP revenues TTM $327,891          
Less: Professional services revenue TTM  83,710          
Non-GAAP Repeatable revenues TTM $244,181          
Repeatable software contribution  74%         

Discover More About the Future of Moving Experiences