BlackLine, Inc. (Nasdaq: BL), today announced financial results for
the third quarter ended September 30, 2024.
“BlackLine delivered another quarter of solid
financial results, exceeding our financial guidance while achieving
record free cash flow generation," said Owen Ryan, co-CEO of
BlackLine. “Our relentless focus on operational excellence
continues to drive execution across the organization, enhancing our
competitive position while advancing our strategic
initiatives.”
“Innovation is accelerating at BlackLine, as our
teams deliver compelling new solutions and functionality that
enhance our differentiation in the market," said Therese Tucker,
co-CEO of BlackLine. "The expanding depth and breadth of our
solutions are increasing our strategic value and criticality within
the Office of the CFO, while driving deeper customer engagement. We
look forward to showcasing our latest innovations at our upcoming
BeyondTheBlack customer conference.”
Third Quarter 2024 Financial
Highlights
- Total GAAP revenues
of $165.9 million, an increase of 10% compared to the third quarter
of 2023.
- GAAP operating
margin of 5.0%, compared to (0.7)%1 in the third quarter of
2023.
- Non-GAAP operating
margin of 22.7%, compared to 16.0% in the third quarter of
2023.
- GAAP net income
attributable to BlackLine of $17.2 million, or $0.27 per diluted
share compared to GAAP net income attributable to BlackLine of
$11.9 million or $0.19 per diluted share in the third quarter of
2023.
- Non-GAAP net income
attributable to BlackLine of $44.4 million or $0.60 per diluted
share compared to non-GAAP net income attributable to BlackLine of
$37.9 million or $0.51 per diluted share in the third quarter of
2023.
- Operating cash flow
of $55.9 million, compared to $37.0 million in the third quarter of
2023.
- Free cash flow of
$49.4 million, compared to $31.4 million in the third quarter of
2023.
Third Quarter Key Metrics and Recent
Business Highlights
- BlackLine had a
total of 4,433 customers at September 30, 2024.
- Expanded the
Company’s user base to 397,095 users at September 30,
2024.
- Achieved a
dollar-based net revenue retention rate of 105% at
September 30, 2024.
- Recognized with the
Tech Cares and Buyers Choice awards from TrustRadius.
- Named the Best
Accounting & Finance Software for the fifth consecutive year by
G2.
- Named a leader in
the IDC MarketScape: Worldwide Office of the CFO Record to Report
2024 Vendor Assessment.
- Announced
appointment of David Henshall to the BlackLine Board of
Directors.
- Ranked Exemplary
Leader by Ventana Research in the 2024 Financial Close Buyers
Guide.
The financial results included in this press
release are preliminary and subject to final review. Financial
results will not be final until BlackLine files its Quarterly
Report on Form 10-Q for the period. Information about BlackLine’s
use of non-GAAP financial measures is provided below under “Use of
Non-GAAP Financial Measures.”
1 Reflects $11.1 million reversal of expense due to the decrease
in the fair value of contingent consideration.
Financial Outlook
Fourth Quarter 2024
- Total GAAP revenue
is expected to be in the range of $167 million to $169
million.
- Non-GAAP operating
margin is expected to be in the range of 18.0% to 19.0%.
- Non-GAAP net income
attributable to BlackLine is expected to be in the range of $36.0
million to $40.0 million, or $0.47 to $0.52 per share on 77.1
million diluted weighted average shares outstanding.
Full Year 2024
- Total GAAP revenue
is expected to be in the range of $651.0 million to $653.0
million.
- Non-GAAP operating
margin is expected to be in the range of 19.4% to 19.6%.
- Non-GAAP net income
attributable to BlackLine is expected to be in the range of $164
million to $168 million, or $2.15 to $2.21 per share on 76.1
million diluted weighted average shares outstanding.
Guidance for non-GAAP operating margin, non-GAAP
net income attributable to BlackLine, and non-GAAP net income
attributable to BlackLine per share excludes specified items from
the corresponding GAAP financial measures as outlined below under
“Use of Non-GAAP Financial Measures” and as detailed in the
reconciliations of non-GAAP measures for historical periods.
Reconciliations of non-GAAP operating margin, non-GAAP net income
attributable to BlackLine, and non-GAAP net income attributable to
BlackLine per share guidance to the most directly comparable U.S.
GAAP measures are not available on a forward-looking basis without
unreasonable efforts due to the unpredictability and complexity of
the charges excluded from these non-GAAP financial measures. The
Company expects the variability of the above items could have a
significant, and potentially unpredictable, impact on its future
GAAP operating margin, net income attributable to BlackLine, and
net income attributable to BlackLine per share.
Quarterly Conference Call
BlackLine will hold a conference call to discuss
its third quarter results at 2:00 p.m. Pacific time on Thursday,
November 7, 2024. A live audio webcast will be accessible on
BlackLine’s investor relations website at
https://investors.blackline.com. Participants can preregister for
the conference call. A replay of the webcast will be available at
https://investors.blackline.com for 12 months. BlackLine has used,
and intends to continue to use, its Investor Relations website as a
means of disclosing material non-public information and for
complying with its disclosure obligations under Regulation FD.
About BlackLine
BlackLine (Nasdaq: BL), the future-ready
platform for the Office of the CFO, drives digital finance
transformation by empowering organizations with accurate,
efficient, and intelligent financial operations.
BlackLine’s comprehensive platform addresses
mission-critical processes, including record-to-report and
invoice-to-cash, enabling unified and accurate data, streamlined
and optimized processes, and real-time insight through visibility,
automation, and AI. BlackLine’s proven, collaborative approach
ensures continuous transformation, delivering immediate impact and
sustained value. With a proven track record of innovation,
industry-leading R&D investment, and world-class security
practices, more than 4,400 customers across multiple industries
partner with BlackLine to lead their organizations into the
future.
For more information, please visit
blackline.com.
Forward-looking Statements
This release and the conference call referenced
above contain forward-looking statements within the meaning of the
Private Securities Litigation Reform Act of 1995. 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,” “would,”
“continue,” “ongoing” or the negative of these terms or other
comparable terminology. Forward-looking statements in this release
and quarterly conference call include, but are not limited to,
statements regarding BlackLine’s future financial and operational
performance, including, without limitation, GAAP and non-GAAP
guidance for the fourth quarter and full year of 2024, the impact
of progress against certain key initiatives, our expectations for
our business, including the demand environment, BlackLine’s
addressable market, market position and pipeline, our international
growth, and our relationships with our customers and partners,
including opportunities to expand those relationships.
Any forward-looking statements contained in this
press release or the quarterly conference call are based upon
BlackLine’s historical performance and its current plans, estimates
and expectations and are not a representation that such plans,
estimates, or expectations will be achieved. Forward-looking
statements are based on information available at the time those
statements are made and/or management’s good-faith beliefs and
assumptions as of that time with respect to future events, and are
subject to risks and uncertainties. If any of these risks or
uncertainties materialize or if any assumptions prove incorrect,
actual performance or results may differ materially from those
expressed in or suggested by the forward-looking statements. These
risks and uncertainties include, but are not limited to risks
related to the Company’s ability to attract new customers and
expand sales to existing customers; the extent to which customers
renew their subscription agreements or increase the number of
users; the impact of current and future economic uncertainty and
other unfavorable conditions in the Company's industry or the
global economy, the Company’s ability to manage growth and scale
effectively, including entry into new geographies; the Company’s
ability to provide successful enhancements, new features and
modifications to its software solutions; the Company’s ability to
develop new products and software solutions and the success of any
new product and service introductions; the Company's ability to
effectively incorporate artificial intelligence and machine
learning technologies (AI/ML) into its platform and business and
the potential reputational harm or legal liability that may result
from the use of AI/ML solutions and features; the success of the
Company’s strategic relationships with technology vendors and
business process outsourcers, channel partners and alliance
partners; any breaches of the Company’s security measures; a
disruption in the Company’s hosting network infrastructure; costs
and reputational harm that could result from defects in the
Company’s solutions; the loss of any key employees; continued
strong demand for the Company’s software in the United States,
Europe, Asia Pacific, and Latin America; the Company’s ability to
compete as the financial close management provider for
organizations of all sizes; the timing and success of solutions
offered by competitors; including competitors' ability to
incorporate AI/ML into products and offerings more quickly or
successfully; changes in the proportion of the Company’s customer
base that is comprised of enterprise or mid-sized organizations;
the Company’s ability to expand and effectively manage its sales
teams and their performance and productivity; fluctuations in our
financial results due to long and increasingly variable sales
cycles, failure to protect the Company’s intellectual property; the
Company’s ability to integrate acquired businesses and technologies
successfully or achieve the expected benefits of such transactions;
unpredictable and uncertain macro and regional economic conditions;
seasonality; changes in current tax or accounting rules; cyber
attacks and the risk that the Company’s security measures may not
be sufficient to secure its customer or confidential data
adequately; acts of terrorism or other vandalism, war or natural
disasters including the effects of climate change; the impact of
any determination of deficiencies or weaknesses in our internal
controls and processes; and other risks and uncertainties described
in the other filings we make with the Securities and Exchange
Commission from time to time, including the risks described under
the heading “Risk Factors” in our Annual Report on Form 10-K for
the year ended December 31, 2023 filed with the Securities and
Exchange Commission on February 23, 2024. Additional information
will also be set forth in our Quarterly Report on Form 10-Q for the
quarter ended September 30, 2024. Forward-looking statements should
not be read as a guarantee of future performance or results, and
you should not place undue reliance on such statements. Except as
required by law, we do not undertake any obligation to publicly
update or revise any forward-looking statement, whether as a result
of new information, future developments or otherwise. All of the
information in this press release is subject to completion of our
quarterly review process.
Use of Non-GAAP Financial
Measures
To supplement its consolidated financial
statements, which are prepared and presented in accordance with
U.S. generally accepted accounting principles, or GAAP, BlackLine
has provided in this release and the quarterly conference call held
on November 7, 2024, certain financial measures that have not
been prepared in accordance with GAAP defined as “non-GAAP
financial measures,” which include (i) non-GAAP gross profit and
non-GAAP gross margin, (ii) non-GAAP operating expenses, (iii)
non-GAAP operating income (loss) and non-GAAP operating margin,
(iv) non-GAAP net income (loss) attributable to BlackLine, Inc. (v)
diluted non-GAAP net income (loss) attributable to BlackLine, Inc.
per share, and (vi) free cash flow.
BlackLine’s management uses these non-GAAP
financial measures internally in analyzing its financial results
and believes they are useful to investors, as a supplement to the
corresponding GAAP measures, in evaluating BlackLine’s ongoing
operational performance and trends and in comparing its financial
measures with other companies in the same industry, many of which
present similar non-GAAP financial measures to help investors
understand the operational performance of their businesses.
However, it is important to note that the particular items
BlackLine excludes from, or includes in, its non-GAAP financial
measures may differ from the items excluded from, or included in,
similar non-GAAP financial measures used by other companies in the
same industry. Non-GAAP financial measures should not be considered
in isolation from, or as a substitute for, financial information
prepared in accordance with GAAP. Investors are encouraged to
review the reconciliation of these non-GAAP measures to their most
directly comparable GAAP financial measures. A reconciliation of
the non-GAAP financial measures to such GAAP measures has been
provided in the tables included as part of this press release.
Non-GAAP Gross Profit and Non-GAAP Gross
Margin. Non-GAAP gross profit is defined as GAAP revenues less
GAAP cost of revenue adjusted for amortization of acquired
developed technology, stock-based compensation, and
transaction-related costs (including, but not limited to,
accounting, legal, and advisory fees related to the transaction, as
well as transaction-related retention bonuses). Non-GAAP gross
margin is defined as non-GAAP gross profit divided by GAAP
revenues. BlackLine believes that presenting non-GAAP gross profit
and non-GAAP gross margin is useful to investors as it eliminates
the impact of certain non-cash expenses and allows a direct
comparison between periods.
Non-GAAP Operating Expenses. Non-GAAP operating
expenses include (a) non-GAAP sales and marketing expense, (b)
non-GAAP research and development expense and (c) non-GAAP general
and administrative expense. Non-GAAP sales and marketing expense is
defined as GAAP sales and marketing expense adjusted for
amortization of intangible assets, stock-based compensation, and
transaction-related costs. Non-GAAP research and development
expense is defined as GAAP research and development expense
adjusted for stock-based compensation and transaction-related
costs. Non-GAAP general and administrative expense is defined as
GAAP general and administrative expense adjusted for amortization
of intangible assets, stock-based compensation, change in fair
value of contingent consideration, transaction-related costs, and
legal settlement gains or costs. BlackLine believes that presenting
each of the non-GAAP operating expenses is useful to investors as
it eliminates the impact of certain cash and non-cash expenses and
allows a direct comparison of operating expenses between
periods.
Non-GAAP Income (Loss) from Operations and
Non-GAAP Operating Margin. Non-GAAP income (loss) from operations
is defined as GAAP income (loss) from operations adjusted for
amortization of intangible assets, stock-based compensation, change
in fair value of contingent consideration, transaction-related
costs, legal settlement gains or costs, and restructuring costs.
Non-GAAP operating margin is defined as non-GAAP income (loss) from
operations divided by GAAP revenues. The Company believes that
presenting non-GAAP income (loss) from operations and non-GAAP
operating margin is useful to investors as it eliminates the impact
of items that have been impacted by the Company’s acquisitions and
other related costs in order to allow a direct comparison of income
(loss) from operations between all periods presented.
Non-GAAP Net Income (Loss) Attributable to
BlackLine and Diluted Non-GAAP Net Income (Loss) Attributable to
BlackLine, Inc. Per Share. Non-GAAP net income (loss) attributable
to BlackLine is defined as GAAP net income (loss) attributable to
BlackLine adjusted for the impact of the provision for (benefit
from) income taxes related to acquisitions, amortization of
intangible assets, stock-based compensation, amortization of debt
issuance costs from our convertible senior notes, change in fair
value of contingent consideration, transaction-related costs, legal
settlement gains or costs, restructuring costs, adjustment to the
redeemable non-controlling interest to the redemption amount, and
gain on extinguishment of convertible senior notes. Diluted
non-GAAP net income (loss) attributable to BlackLine, Inc. per
share includes the adjustment for shares resulting from the
elimination of stock-based compensation. The Company believes that
presenting non-GAAP net income (loss) attributable to BlackLine is
useful to investors as it eliminates the impact of items that have
been impacted by the Company’s acquisitions and other related costs
to allow a direct comparison of net income (loss) between all
periods presented.
Free Cash Flow. Free cash flow is defined as
cash flows provided by (used in) operating activities less cash
flows used to purchase property and equipment, financed and
otherwise, capitalized software development, and intangible assets.
BlackLine believes that presenting free cash flow is useful to
investors as it provides a measure of the Company’s liquidity used
by management to evaluate the amount of cash generated by the
Company’s business including the impact of purchases of property
and equipment and cost of capitalized software development.
Use of Operating Metrics
BlackLine has provided in this release and the
quarterly conference call held on November 7, 2024 certain
operating metrics, including (i) number of customers, (ii) number
of users, and (iii) dollar-based net revenue retention rate, which
BlackLine uses to evaluate its business, measure its performance,
identify trends affecting its business, formulate financial
projections and make strategic decisions. These operating metrics
exclude the impact of certain Runbook licensed customers and users
who are on perpetual license agreements and did not have an active
subscription agreement with BlackLine as of September 30,
2024.
Dollar-based Net Revenue Retention Rate.
Dollar-based net revenue retention rate is calculated as the
implied monthly subscription and support revenue at the end of a
period for the base set of customers from which the Company
generated subscription revenue in the year prior to the
calculation, divided by the implied monthly subscription and
support revenue one year prior to the date of calculation for that
same customer base. This calculation does not reflect implied
monthly subscription and support revenue for new customers added
during the one-year period but does include the effect of customers
who terminated during the period. Implied monthly subscription and
support revenue is defined as the total amount of minimum
subscription and support revenue contractually committed to, under
each of BlackLine’s customer agreements over the entire term of the
agreement, divided by the number of months in the term of the
agreement. BlackLine believes that dollar-based net revenue
retention rate is an important metric to measure the long-term
value of customer agreements and the Company’s ability to retain
and grow its relationships with existing customers over time.
Number of Customers. A customer is defined as a
company that contributes to our subscription and support revenue as
of the measurement date. In situations where an organization has
multiple subsidiaries or divisions, each entity that is invoiced as
a separate entity is treated as a separate customer. In an instance
where an existing customer requests its invoice be divided for the
sole purpose of restructuring its internal billing arrangement
without any incremental increase in revenue, such customer
continues to be treated as a single customer. BlackLine believes
that its ability to expand its customer base is an indicator of the
Company’s market penetration and the growth of its business.
Number of Users. Historically, BlackLine’s
products were priced based on the number of users of its platform.
Over time, the Company has begun to sell an increasing number of
non-user based products with fixed or transaction-based pricing.
For this reason, we believe the growth in the number of total users
is less correlated to the growth of the business overall.
Media Contact:Samantha
Darileksamantha.darilek@blackline.com
Investor Relations Contact:Matt Humphries,
CFAmatt.humphries@blackline.com
BlackLine, Inc. |
Condensed Consolidated Balance Sheets |
(in thousands) |
(unaudited) |
|
|
September 30, 2024 |
|
December 31, 2023 |
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
725,266 |
|
|
$ |
271,117 |
|
|
Marketable securities |
|
121,017 |
|
|
|
933,355 |
|
|
Accounts receivable, net of allowances |
|
136,497 |
|
|
|
171,608 |
|
|
Prepaid expenses and other current assets |
|
30,449 |
|
|
|
31,244 |
|
|
Total current assets |
|
1,013,229 |
|
|
|
1,407,324 |
|
|
Capitalized software development costs, net |
|
43,327 |
|
|
|
37,828 |
|
|
Property and equipment, net |
|
10,637 |
|
|
|
14,867 |
|
|
Intangible assets, net |
|
63,646 |
|
|
|
79,056 |
|
|
Goodwill |
|
448,965 |
|
|
|
448,965 |
|
|
Operating lease right-of-use assets |
|
23,965 |
|
|
|
19,173 |
|
|
Other assets |
|
91,391 |
|
|
|
93,552 |
|
|
Total assets |
$ |
1,695,160 |
|
|
$ |
2,100,765 |
|
|
LIABILITIES,
REDEEMABLE NON-CONTROLLING INTEREST, AND STOCKHOLDERS'
EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
$ |
3,930 |
|
|
$ |
8,623 |
|
|
Accrued expenses and other current liabilities |
|
68,437 |
|
|
|
59,690 |
|
|
Deferred revenue, current |
|
300,989 |
|
|
|
320,133 |
|
|
Finance lease liabilities, current |
|
324 |
|
|
|
778 |
|
|
Operating lease liabilities, current |
|
3,657 |
|
|
|
4,108 |
|
|
Convertible senior notes, net, current |
|
— |
|
|
|
249,233 |
|
|
Total current liabilities |
|
377,337 |
|
|
|
642,565 |
|
|
Finance lease liabilities, noncurrent |
|
55 |
|
|
|
4 |
|
|
Operating lease liabilities, noncurrent |
|
21,753 |
|
|
|
15,738 |
|
|
Convertible senior notes, net, noncurrent |
|
891,826 |
|
|
|
1,140,608 |
|
|
Deferred tax liabilities, net |
|
4,847 |
|
|
|
6,394 |
|
|
Deferred revenue, noncurrent |
|
1,197 |
|
|
|
904 |
|
|
Other long-term liabilities |
|
604 |
|
|
|
3,608 |
|
|
Total liabilities |
|
1,297,619 |
|
|
|
1,809,821 |
|
|
Commitments and
contingencies |
|
|
|
|
|
|
|
|
Redeemable non-controlling
interest |
|
29,630 |
|
|
|
30,063 |
|
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
Common stock |
|
624 |
|
|
|
615 |
|
|
Additional paid-in capital |
|
479,191 |
|
|
|
474,863 |
|
|
Accumulated other comprehensive income (loss) |
|
(118 |
) |
|
|
205 |
|
|
Accumulated deficit |
|
(111,786 |
) |
|
|
(214,802 |
) |
|
Total stockholders' equity |
|
367,911 |
|
|
|
260,881 |
|
|
Total liabilities, redeemable non-controlling
interest, and stockholders' equity |
$ |
1,695,160 |
|
|
$ |
2,100,765 |
|
|
|
|
BlackLine, Inc. |
Condensed Consolidated Statements of
Operations |
(in thousands, except per share data) |
(unaudited) |
|
|
Quarter Ended |
|
Nine Months Ended |
|
|
September 30, |
|
September 30, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscription and support |
$ |
157,011 |
|
|
$ |
142,054 |
|
|
$ |
458,299 |
|
|
$ |
408,361 |
|
|
Professional services |
|
8,898 |
|
|
|
8,654 |
|
|
|
25,577 |
|
|
|
25,905 |
|
|
Total revenues |
|
165,909 |
|
|
|
150,708 |
|
|
|
483,876 |
|
|
|
434,266 |
|
|
Cost of revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscription and support |
|
34,667 |
|
|
|
30,793 |
|
|
|
100,475 |
|
|
|
89,935 |
|
|
Professional services |
|
6,439 |
|
|
|
6,001 |
|
|
|
20,076 |
|
|
|
19,246 |
|
|
Total cost of revenues |
|
41,106 |
|
|
|
36,794 |
|
|
|
120,551 |
|
|
|
109,181 |
|
|
Gross profit |
|
124,803 |
|
|
|
113,914 |
|
|
|
363,325 |
|
|
|
325,085 |
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
62,219 |
|
|
|
61,576 |
|
|
|
183,578 |
|
|
|
186,256 |
|
|
Research and development |
|
25,649 |
|
|
|
26,722 |
|
|
|
76,385 |
|
|
|
80,629 |
|
|
General and administrative |
|
28,216 |
|
|
|
18,026 |
|
|
|
89,315 |
|
|
|
46,854 |
|
|
Restructuring costs |
|
356 |
|
|
|
8,664 |
|
|
|
1,728 |
|
|
|
9,813 |
|
|
Total operating expenses |
|
116,440 |
|
|
|
114,988 |
|
|
|
351,006 |
|
|
|
323,552 |
|
|
Income (loss) from
operations |
|
8,363 |
|
|
|
(1,074 |
) |
|
|
12,319 |
|
|
|
1,533 |
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
10,984 |
|
|
|
14,030 |
|
|
|
40,409 |
|
|
|
37,237 |
|
|
Interest expense |
|
(2,677 |
) |
|
|
(1,489 |
) |
|
|
(6,235 |
) |
|
|
(4,414 |
) |
|
Gain on extinguishment of convertible senior notes |
|
— |
|
|
|
— |
|
|
|
65,112 |
|
|
|
— |
|
|
Other income, net |
|
8,307 |
|
|
|
12,541 |
|
|
|
99,286 |
|
|
|
32,823 |
|
|
Income before income
taxes |
|
16,670 |
|
|
|
11,467 |
|
|
|
111,605 |
|
|
|
34,356 |
|
|
Provision for (benefit from)
income taxes |
|
2,101 |
|
|
|
(2,005 |
) |
|
|
7,307 |
|
|
|
(451 |
) |
|
Net income |
|
14,569 |
|
|
|
13,472 |
|
|
|
104,298 |
|
|
|
34,807 |
|
|
Net income attributable to
redeemable non-controlling interest |
|
320 |
|
|
|
194 |
|
|
|
1,282 |
|
|
|
599 |
|
|
Adjustment attributable to
redeemable non-controlling interest |
|
(2,989 |
) |
|
|
1,355 |
|
|
|
(1,741 |
) |
|
|
3,444 |
|
|
Net income attributable to
BlackLine, Inc. |
$ |
17,238 |
|
|
$ |
11,923 |
|
|
$ |
104,757 |
|
|
$ |
30,764 |
|
|
Basic net income per share
attributable to BlackLine, Inc. |
$ |
0.28 |
|
|
$ |
0.20 |
|
|
$ |
1.69 |
|
|
$ |
0.51 |
|
|
Shares used to calculate basic
net income per share |
|
62,250 |
|
|
|
61,101 |
|
|
|
61,958 |
|
|
|
60,666 |
|
|
Diluted net income per share
attributable to BlackLine, Inc. |
$ |
0.27 |
|
|
$ |
0.19 |
|
|
$ |
0.66 |
|
|
$ |
0.49 |
|
|
Shares used to calculate
diluted net income per share |
|
73,970 |
|
|
|
72,102 |
|
|
|
73,131 |
|
|
|
71,902 |
|
|
|
|
BlackLine, Inc. |
Condensed Consolidated Statements of Cash
Flows |
(in thousands) |
(unaudited) |
|
|
Quarter Ended |
|
Nine Months Ended |
|
|
September 30, |
|
September 30, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
Cash
flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income attributable to BlackLine, Inc. |
$ |
17,238 |
|
|
$ |
11,923 |
|
|
$ |
104,757 |
|
|
$ |
30,764 |
|
|
Net
income and adjustment attributable to redeemable
non-controllinginterest |
|
(2,669 |
) |
|
|
1,549 |
|
|
|
(459 |
) |
|
|
4,043 |
|
|
Net
income |
|
14,569 |
|
|
|
13,472 |
|
|
|
104,298 |
|
|
|
34,807 |
|
|
Adjustments to reconcile net income to net cash provided by
operatingactivities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
12,925 |
|
|
|
12,924 |
|
|
|
38,225 |
|
|
|
37,274 |
|
|
Change in fair value of contingent consideration |
|
— |
|
|
|
(11,120 |
) |
|
|
— |
|
|
|
(33,549 |
) |
|
Amortization of debt issuance costs |
|
958 |
|
|
|
1,396 |
|
|
|
3,637 |
|
|
|
4,137 |
|
|
Stock-based compensation |
|
22,623 |
|
|
|
20,079 |
|
|
|
63,911 |
|
|
|
60,465 |
|
|
Gain on extinguishment of convertible senior notes |
|
— |
|
|
|
— |
|
|
|
(65,112 |
) |
|
|
— |
|
|
Noncash lease expense |
|
1,500 |
|
|
|
1,533 |
|
|
|
4,610 |
|
|
|
4,725 |
|
|
Accretion of purchase discounts on marketable securities, net |
|
(2,854 |
) |
|
|
(9,231 |
) |
|
|
(18,115 |
) |
|
|
(24,999 |
) |
|
Net foreign currency (gains) losses |
|
517 |
|
|
|
(20 |
) |
|
|
360 |
|
|
|
882 |
|
|
Deferred income taxes |
|
(224 |
) |
|
|
(1,754 |
) |
|
|
(1,479 |
) |
|
|
(1,806 |
) |
|
Provision for (benefit from) credit losses |
|
7 |
|
|
|
2 |
|
|
|
14 |
|
|
|
(17 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
1,770 |
|
|
|
(256 |
) |
|
|
35,765 |
|
|
|
20,445 |
|
|
Prepaid expenses and other current assets |
|
827 |
|
|
|
1,806 |
|
|
|
4,351 |
|
|
|
(2,150 |
) |
|
Other assets |
|
598 |
|
|
|
957 |
|
|
|
2,207 |
|
|
|
1,352 |
|
|
Accounts payable |
|
1,087 |
|
|
|
(3,363 |
) |
|
|
(5,456 |
) |
|
|
(9,445 |
) |
|
Accrued expenses and other current liabilities |
|
14,015 |
|
|
|
14,414 |
|
|
|
3,119 |
|
|
|
1,187 |
|
|
Deferred revenue |
|
(11,049 |
) |
|
|
(2,290 |
) |
|
|
(18,851 |
) |
|
|
(1,265 |
) |
|
Operating lease liabilities |
|
(1,159 |
) |
|
|
(1,723 |
) |
|
|
(4,400 |
) |
|
|
(5,235 |
) |
|
Lease incentive receipts |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
240 |
|
|
Other long-term liabilities |
|
(191 |
) |
|
|
200 |
|
|
|
(42 |
) |
|
|
(2,604 |
) |
|
Net cash provided by operating activities |
|
55,919 |
|
|
|
37,026 |
|
|
|
147,042 |
|
|
|
84,444 |
|
|
Cash
flows from investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of marketable securities |
|
— |
|
|
|
(257,345 |
) |
|
|
(396,104 |
) |
|
|
(982,465 |
) |
|
Proceeds from maturities of marketable securities |
|
310,497 |
|
|
|
263,000 |
|
|
|
901,997 |
|
|
|
956,300 |
|
|
Proceeds from sales of marketable securities |
|
— |
|
|
|
— |
|
|
|
324,098 |
|
|
|
— |
|
|
Capitalized software development costs |
|
(6,114 |
) |
|
|
(4,519 |
) |
|
|
(18,201 |
) |
|
|
(16,837 |
) |
|
Purchases of property and equipment |
|
(394 |
) |
|
|
(1,098 |
) |
|
|
(1,370 |
) |
|
|
(3,927 |
) |
|
Acquisition, net of cash acquired |
|
— |
|
|
|
(11,367 |
) |
|
|
— |
|
|
|
(11,367 |
) |
|
Net cash provided by (used in) investing
activities |
|
303,989 |
|
|
|
(11,329 |
) |
|
|
810,420 |
|
|
|
(58,296 |
) |
|
Cash
flows from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of convertible senior notes, net of issuance
costs |
|
(662 |
) |
|
|
— |
|
|
|
661,979 |
|
|
|
— |
|
|
Partial repurchase of convertible senior notes |
|
— |
|
|
|
— |
|
|
|
(848,519 |
) |
|
|
— |
|
|
Repayment of convertible senior notes |
|
(250,000 |
) |
|
|
— |
|
|
|
(250,000 |
) |
|
|
— |
|
|
Purchase of capped calls related to convertible senior notes |
|
— |
|
|
|
— |
|
|
|
(59,738 |
) |
|
|
— |
|
|
Principal payments under finance lease obligations |
|
(255 |
) |
|
|
(250 |
) |
|
|
(771 |
) |
|
|
(735 |
) |
|
Proceeds from exercises of stock options |
|
400 |
|
|
|
7,067 |
|
|
|
3,038 |
|
|
|
18,987 |
|
|
Proceeds from employee stock purchase plan |
|
— |
|
|
|
— |
|
|
|
4,249 |
|
|
|
5,291 |
|
|
Acquisition of common stock for tax withholding obligations |
|
(1,220 |
) |
|
|
(722 |
) |
|
|
(13,604 |
) |
|
|
(14,144 |
) |
|
Net cash provided by (used in) financing
activities |
|
(251,737 |
) |
|
|
6,095 |
|
|
|
(503,366 |
) |
|
|
9,399 |
|
|
Effect of foreign currency exchange rate changes on cash, cash
equivalents,and restricted cash |
|
477 |
|
|
|
(64 |
) |
|
|
56 |
|
|
|
(271 |
) |
|
Net
increase in cash, cash equivalents, and restricted cash |
|
108,648 |
|
|
|
31,728 |
|
|
|
454,152 |
|
|
|
35,276 |
|
|
Cash,
cash equivalents, and restricted cash, beginning of period |
|
616,867 |
|
|
|
204,755 |
|
|
|
271,363 |
|
|
|
201,207 |
|
|
Cash,
cash equivalents, and restricted cash, end of period |
$ |
725,515 |
|
|
$ |
236,483 |
|
|
$ |
725,515 |
|
|
$ |
236,483 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of cash, cash equivalents, and restricted cash to
theconsolidated balance sheets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents at end of period |
$ |
725,266 |
|
|
$ |
236,248 |
|
|
$ |
725,266 |
|
|
$ |
236,248 |
|
|
Restricted cash included within other assets at end of period |
|
249 |
|
|
|
235 |
|
|
|
249 |
|
|
|
235 |
|
|
Total
cash, cash equivalents, and restricted cash at end of period shown
inthe consolidated statements of cash flows |
$ |
725,515 |
|
|
$ |
236,483 |
|
|
$ |
725,515 |
|
|
$ |
236,483 |
|
|
|
|
BlackLine, Inc. |
Reconciliations of Non-GAAP Financial
Measures |
(in thousands, except percentages and per share
data) |
(unaudited) |
|
|
Quarter Ended |
|
Nine Months Ended |
|
|
September 30, |
|
September 30, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
Non-GAAP Gross
Profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
$ |
124,803 |
|
|
$ |
113,914 |
|
|
$ |
363,325 |
|
|
$ |
325,085 |
|
|
Amortization of acquired
developed technology |
|
3,360 |
|
|
|
3,090 |
|
|
|
10,127 |
|
|
|
9,019 |
|
|
Stock-based compensation |
|
3,537 |
|
|
|
3,249 |
|
|
|
9,786 |
|
|
|
9,319 |
|
|
Transaction-related costs |
|
36 |
|
|
|
(41 |
) |
|
|
126 |
|
|
|
346 |
|
|
Total non-GAAP gross
profit |
$ |
131,736 |
|
|
$ |
120,212 |
|
|
$ |
383,364 |
|
|
$ |
343,769 |
|
|
Gross margin |
|
75.2 |
% |
|
|
75.6 |
% |
|
|
75.1 |
% |
|
|
74.9 |
% |
|
Non-GAAP gross margin |
|
79.4 |
% |
|
|
79.8 |
% |
|
|
79.2 |
% |
|
|
79.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Operating
Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
$ |
8,363 |
|
|
$ |
(1,074 |
) |
|
$ |
12,319 |
|
|
$ |
1,533 |
|
|
Amortization of intangible
assets |
|
5,190 |
|
|
|
5,140 |
|
|
|
15,581 |
|
|
|
15,359 |
|
|
Stock-based compensation |
|
23,357 |
|
|
|
20,633 |
|
|
|
65,959 |
|
|
|
61,967 |
|
|
Change in fair value of
contingent consideration |
|
— |
|
|
|
(11,120 |
) |
|
|
— |
|
|
|
(33,549 |
) |
|
Transaction-related costs |
|
358 |
|
|
|
1,823 |
|
|
|
568 |
|
|
|
3,832 |
|
|
Restructuring costs |
|
356 |
|
|
|
8,664 |
|
|
|
1,728 |
|
|
|
9,813 |
|
|
Total non-GAAP
operating income |
$ |
37,624 |
|
|
$ |
24,066 |
|
|
$ |
96,155 |
|
|
$ |
58,955 |
|
|
GAAP operating margin |
|
5.0 |
% |
|
|
(0.7 |
%) |
|
|
2.5 |
% |
|
|
0.4 |
% |
|
Non-GAAP operating margin |
|
22.7 |
% |
|
|
16.0 |
% |
|
|
19.9 |
% |
|
|
13.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Net Income
Attributable to BlackLine, Inc.: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to
BlackLine, Inc. |
$ |
17,238 |
|
|
$ |
11,923 |
|
|
$ |
104,757 |
|
|
$ |
30,764 |
|
|
Provision for (benefit from)
income taxes |
|
84 |
|
|
|
(1,827 |
) |
|
|
2,403 |
|
|
|
(1,722 |
) |
|
Amortization of intangible
assets |
|
5,190 |
|
|
|
5,140 |
|
|
|
15,581 |
|
|
|
15,359 |
|
|
Stock-based compensation |
|
23,233 |
|
|
|
20,503 |
|
|
|
65,610 |
|
|
|
61,607 |
|
|
Amortization of debt issuance
costs |
|
958 |
|
|
|
1,396 |
|
|
|
3,637 |
|
|
|
4,137 |
|
|
Change in fair value of
contingent consideration |
|
— |
|
|
|
(11,120 |
) |
|
|
— |
|
|
|
(33,549 |
) |
|
Transaction-related costs |
|
358 |
|
|
|
1,823 |
|
|
|
568 |
|
|
|
3,832 |
|
|
Restructuring costs |
|
356 |
|
|
|
8,664 |
|
|
|
1,728 |
|
|
|
9,813 |
|
|
Adjustment to redeemable
non-controlling interest |
|
(2,989 |
) |
|
|
1,355 |
|
|
|
(1,741 |
) |
|
|
3,444 |
|
|
Gain on extinguishment of
convertible senior notes |
|
— |
|
|
|
— |
|
|
|
(65,112 |
) |
|
|
— |
|
|
Total non-GAAP net
income attributable to BlackLine, Inc. |
$ |
44,428 |
|
|
$ |
37,857 |
|
|
$ |
127,431 |
|
|
$ |
93,685 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic non-GAAP net
income attributable to BlackLine, Inc. per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic non-GAAP net income
attributable to BlackLine, Inc. per share |
$ |
0.71 |
|
|
$ |
0.62 |
|
|
$ |
2.06 |
|
|
$ |
1.54 |
|
|
Shares used to calculate basic
non-GAAP net income per share |
|
62,250 |
|
|
|
61,101 |
|
|
|
61,958 |
|
|
|
60,666 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted non-GAAP net
income attributable to BlackLine, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted non-GAAP net income
attributable to BlackLine, Inc. per share |
$ |
0.60 |
|
|
$ |
0.51 |
|
|
$ |
1.71 |
|
|
$ |
1.26 |
|
|
Shares used to calculate
diluted non-GAAP net income per share |
|
76,861 |
|
|
|
74,562 |
|
|
|
75,721 |
|
|
|
74,307 |
|
|
|
|
|
Quarter Ended |
|
Nine Months Ended |
|
September 30, |
|
September 30, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
Non-GAAP Sales and
Marketing Expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
expense |
$ |
62,219 |
|
|
$ |
61,576 |
|
|
$ |
183,578 |
|
|
$ |
186,256 |
|
|
Amortization of intangible
assets |
|
(1,751 |
) |
|
|
(1,705 |
) |
|
|
(5,218 |
) |
|
|
(5,040 |
) |
|
Stock-based compensation |
|
(6,745 |
) |
|
|
(6,123 |
) |
|
|
(19,168 |
) |
|
|
(18,788 |
) |
|
Transaction-related costs |
|
(163 |
) |
|
|
(96 |
) |
|
|
(184 |
) |
|
|
(287 |
) |
|
Total non-GAAP sales
and marketing expense |
$ |
53,560 |
|
|
$ |
53,652 |
|
|
$ |
159,008 |
|
|
$ |
162,141 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Research and
Development Expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
expense |
$ |
25,649 |
|
|
$ |
26,722 |
|
|
$ |
76,385 |
|
|
$ |
80,629 |
|
|
Stock-based compensation |
|
(3,605 |
) |
|
|
(3,750 |
) |
|
|
(9,955 |
) |
|
|
(11,282 |
) |
|
Transaction-related costs |
|
(151 |
) |
|
|
(746 |
) |
|
|
(216 |
) |
|
|
(2,024 |
) |
|
Total non-GAAP
research and development expense |
$ |
21,893 |
|
|
$ |
22,226 |
|
|
$ |
66,214 |
|
|
$ |
67,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP General and
Administrative Expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
expense |
$ |
28,216 |
|
|
$ |
18,026 |
|
|
$ |
89,315 |
|
|
$ |
46,854 |
|
|
Amortization of intangible
assets |
|
(79 |
) |
|
|
(345 |
) |
|
|
(236 |
) |
|
|
(1,300 |
) |
|
Stock-based compensation |
|
(9,470 |
) |
|
|
(7,511 |
) |
|
|
(27,050 |
) |
|
|
(22,578 |
) |
|
Change in fair value of
contingent consideration |
|
— |
|
|
|
11,120 |
|
|
|
— |
|
|
|
33,549 |
|
|
Transaction-related costs |
|
(8 |
) |
|
|
(1,022 |
) |
|
|
(42 |
) |
|
|
(1,175 |
) |
|
Total non-GAAP general
and administrative expense |
$ |
18,659 |
|
|
$ |
20,268 |
|
|
$ |
61,987 |
|
|
$ |
55,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Non-GAAP
Operating Expenses |
$ |
94,112 |
|
|
$ |
96,146 |
|
|
$ |
287,209 |
|
|
$ |
284,814 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash
Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating
activities |
$ |
55,919 |
|
|
$ |
37,026 |
|
|
$ |
147,042 |
|
|
$ |
84,444 |
|
|
Capitalized software
development costs |
|
(6,114 |
) |
|
|
(4,519 |
) |
|
|
(18,201 |
) |
|
|
(16,837 |
) |
|
Purchases of property and
equipment |
|
(394 |
) |
|
|
(1,098 |
) |
|
|
(1,370 |
) |
|
|
(3,927 |
) |
|
Free cash
flow |
$ |
49,411 |
|
|
$ |
31,409 |
|
|
$ |
127,471 |
|
|
$ |
63,680 |
|
|
|
|
BlackLine (NASDAQ:BL)
Gráfico Histórico do Ativo
De Out 2024 até Nov 2024
BlackLine (NASDAQ:BL)
Gráfico Histórico do Ativo
De Nov 2023 até Nov 2024