Yext, Inc. Announces Second Quarter Fiscal 2018 Results

NEW YORK, Sept. 6, 2017 /PRNewswire/ -- Yext, Inc. (NYSE: YEXT), the leader in digital knowledge management, today announced its results for the three months ended July 31, 2017, or the Company's second quarter of fiscal 2018.

"We had a great second quarter, highlighted by strong revenue growth of 38% over the second quarter last year and the continued expansion of our gross margins, which increased 480 basis points over the year ago quarter," said Howard Lerman, Co-Founder and Chief Executive Officer of Yext.

"We are the leader in a new category called digital knowledge management and we are continuing to benefit from an important macro trend: the rise of intelligent search.

"During the second quarter, we opened our office in Japan, launched our App Directory and added over 50 new Enterprise logos. We have also continued our progress in building a world class sales organization with several new hires, including a GVP to lead both our eastern region and the Financial services vertical; an EVP for mid-markets and the small business channel; and the Chairman and CEO of Yext Japan.

"Our addressable market is at least $10 billion and growing, and we will continue to invest in expanding our distribution capabilities in the second half of the year, which we believe will position us for long-term success."

Second Quarter Fiscal 2018 Highlights:

    --  Revenue of $40.8 million, a 38% increase as compared to the $29.6
        million reported in second quarter fiscal 2017. The revenue increase
        this quarter was primarily due to the continued growth of our customer
        base and higher revenue from existing customers, primarily due to
        expanded subscriptions.
    --  Gross Profit of $30.2 million, a 48% increase as compared to the $20.5
        million reported in second quarter fiscal 2017. Gross margin of 74.1% as
        compared to the 69.3% reported in second quarter fiscal 2017.
    --  Net Loss and Non-GAAP Net Loss:
        --  Net loss of $16.4 million as compared to the $9.0 million net loss
            in second quarter fiscal 2017. The increased loss was driven by
            increased operating expenses, primarily in sales and marketing, due
            to efforts to acquire new customers.
        --  Non-GAAP net loss of $11.4 million as compared to the $6.8 million
            non-GAAP net loss in the second quarter fiscal 2017.
    --  Net Loss Per Share and Non-GAAP Net Loss Per Share:
        --  Net loss per share of $0.18 based on 90.1 million weighted-average
            shares outstanding, compared to the net loss per share of $0.29
            based on 31.0 million weighted-average shares outstanding in the
            second quarter fiscal 2017.
        --  Non-GAAP net loss per share of $0.13 based on 90.1 million
            weighted-average shares outstanding at quarter end, as compared to
            the $0.22 non-GAAP net loss per share in the second quarter fiscal
            2017 and based on 31.0 million weighted-average shares outstanding
            at quarter end.
        --  Readers are encouraged to review the tables labeled "Reconciliation
            of GAAP to Non-GAAP Financial Measures" at the end of this release.
    --  Balance Sheet: Cash, cash equivalents and marketable securities of
        $127.3 million as of July 31, 2017.
    --  Cash Flow: Cash used in operating activities for the second quarter of
        fiscal 2018 was $5.1 million as compared to cash used in operating
        activities of $5.3 million in the same period in fiscal 2017. The lesser
        use of cash in the current period reflects a greater source of cash from
        working capital.

Second Quarter Fiscal 2018 and Other Recent Business Highlights:

    --  Managed approximately 22.9 million attributes and approximately 1.2
        million locations on Yext's digital knowledge platform as of July 31,
        2017.
    --  Launched the Yext App Directory, allowing customers to connect the
        digital knowledge they are managing within Yext to the other software
        systems used across their enterprise, with more than 20 self-serve,
        pre-built integrations with the world's leading business technologies,
        including HubSpot, Zendesk, Smartling and Domo.
    --  Expanded the global reach of our industry-leading PowerListings Network
        with new publishing partners in the United Kingdom (Yell, FindOpen),
        Germany (Das Ortliche, GoYellow.de) and Italy (PagineGialle, Virgilio).
    --  Appointed Eiji Uda, a leading cloud computing expert with over three
        decades of enterprise technology experience at IBM, Softbank Commerce
        Corporation, and Salesforce.com, as Chairman and CEO of Yext in Japan,
        and opened an office in Tokyo, Japan, marking the first time Yext's
        platform will be available to businesses headquartered in Asia.
    --  Named #1 on the list of the 25 Best Small and Medium Workplaces in New
        York published by Fortune Magazine.

Financial Outlook:

Yext is also providing the following guidance for its third fiscal quarter ending October 31, 2017 and the fiscal year ending January 31, 2018.

    --  Third Quarter Fiscal 2018 Outlook:
        --  Revenue is projected to be $43.5 million to $44.0 million.
        --  Non-GAAP net loss per share is projected to be $0.12 to $0.14, which
            assumes 90.2 million weighted-average common shares outstanding.
    --  Full Year Fiscal 2018 Outlook:
        --  Revenue is projected to be $169.5 million to $170.5 million, an
            increase from the Company's previous expectation of $169.0 million
            to $170.0 million.
        --  Non-GAAP net loss per share is projected to be $0.50 to $0.52, which
            assumes 90.5 million non-GAAP common shares outstanding.
        --  Readers are encouraged to review the tables labeled "Reconciliation
            of GAAP to Non-GAAP Financial Measures" at the end of this release.

Conference Call Information
Yext will host a conference call at 5:00 P.M. Eastern Time (2:00 P.M. Pacific Time) today to discuss its financial results. To join, participants may call 1.866.591.4891 (U.S. callers) or 1.409.350.3168 (international callers) using conference ID number 73720820. A live audio webcast of the call will also be available on the Investor Relations section of the Company's website at investors.yext.com. A replay of the call will be available until Sunday, September 10, 2017 at 11:59 P.M. Eastern Time by dialing 1.855.859.2056 (U.S. callers) or 1.404.537.3406 (international) and entering passcode 73720820.

About Yext
Yext puts business on the map. Yext is defining a new category called digital knowledge management, which helps businesses manage all of the public facts that it wants consumers to know across the digital ecosystem. The Yext Knowledge Engine(TM) lets companies manage their digital knowledge in the cloud and sync it to over 100 services in the PowerListings Network(®). Yext Listings, Pages, and Reviews help businesses around the globe facilitate face-to-face and digital interactions that boost brand awareness, drive foot traffic, and increase sales.

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995
This release includes forward-looking statements including, but not limited to, statements regarding our revenue and non-GAAP net loss for our third quarter of fiscal 2018 and full-year fiscal 2018 in the paragraphs under "Financial Outlook" above, and other statements regarding our expectations regarding the growth of our company and our industry. In some cases, you can identify forward-looking statements by terminology such as "may," "will," "should," "could," "expect," "plan," "anticipate," "believe," "estimate," "predict," "intend," "potential," "might," "would," "continue," or the negative of these terms or other comparable terminology. Actual events or results may differ from those expressed in these forward-looking statements, and these differences may be material and adverse.

We have based the forward-looking statements contained in this release primarily on our current expectations and projections about future events and trends that we believe may affect our business, financial condition, results of operations, strategy, short- and long-term business operations, prospects, business strategy and financial needs. Our actual results could differ materially from those stated or implied in forward-looking statements due to a number of factors, including, but not limited to, our ability to renew existing customers and attract new customers; our ability to successfully compete in new geographies; our ability to recruit and retain our enterprise-level sales force; our ability to develop new product and platform offerings; and our ability to manage our growth effectively. For a detailed discussion of these and other risk factors, please refer to the risks detailed in our filings with the Securities and Exchange Commission, including, without limitation, our most recent Quarterly Report on Form 10-Q, which is available at http://investors.yext.com and on the SEC's website at http://sec.gov. Further information on potential risks that could affect actual results will be included in other filings we make with the SEC from time to time. Moreover, we operate in a very competitive and rapidly changing environment. New risks and uncertainties emerge from time to time and it is not possible for us to predict all risks and uncertainties that could have an impact on the forward-looking statements contained in this release. We cannot assure you that the results, events and circumstances reflected in the forward-looking statements will be achieved or occur, and actual results, events or circumstances could differ materially from those described in the forward-looking statements.

The forward-looking statements made in this release relate only to events as of the date on which such statements are made. We undertake no obligation to update any forward-looking statements after the date hereof or to conform such statements to actual results or revised expectations, except as required by law.

Non-GAAP Measurements
In addition to disclosing financial measures prepared in accordance with U.S. generally accepted accounting principles (GAAP), this press release and the accompanying tables include non-GAAP net loss and non-GAAP net loss per share. Non-GAAP net loss and non-GAAP net loss per share are financial measures that are not calculated in accordance with GAAP. We define these non-GAAP financial measures as our GAAP net loss as adjusted to exclude the effects of stock-based compensation expenses. We believe these non-GAAP financial measures provide investors and other users of our financial information consistency and comparability with our past financial performance and facilitate period-to-period comparisons of our results of operations. We also believe these non-GAAP financial measures are useful in evaluating our operating performance compared to that of other companies in our industry, as these metrics eliminate the effects of stock-based compensation, which may vary for reasons unrelated to overall operating performance.

We use these non-GAAP financial measures in conjunction with traditional GAAP measures as part of our overall assessment of our performance, including the preparation of our annual operating budget and quarterly forecasts, to evaluate the effectiveness of our business strategies and to communicate with our Board of Directors concerning our financial performance. Our definition may differ from the definitions used by other companies and therefore comparability may be limited. In addition, other companies may not publish this or similar metrics. Thus, our non-GAAP financial measures should be considered in addition to, not as a substitute for, nor superior to or in isolation from, measures prepared in accordance with GAAP.

These non-GAAP financial measures may be limited in their usefulness because they do not present the full economic effect of our use of stock-based compensation. We compensate for these limitations by providing investors and other users of our financial information a reconciliation of non-GAAP net loss to net loss and non-GAAP net loss per share to net loss per share, the most closely related GAAP financial measures. However, we have not reconciled the non-GAAP guidance measures disclosed under "Financial Outlook" to their corresponding GAAP measures because certain reconciling items such as stock-based compensation and the corresponding provision for income taxes depend on factors such as the stock price at the time of award of future grants and thus cannot be reasonably predicted. Accordingly, reconciliations to the non-GAAP guidance measures is not available without unreasonable effort. We encourage investors and others to review our financial information in its entirety, not to rely on any single financial measure and to view non-GAAP net loss and non-GAAP net loss per share in conjunction with net loss and net loss per share.


                                                                                                                    YEXT, INC.



                                                                                                       Condensed Consolidated Balance Sheets

                                                                                                  (In thousands, except share and per share data)

                                                                                                                    (unaudited)


                                                                                                                                                           July 31,           January 31,
                                                                                                                                                                2017                  2017
                                                                                                                                                                ----                  ----

    Assets

    Current assets:

    Cash and cash equivalents                                                                                                                                         $32,879                         $24,420

    Marketable securities                                                                                                                                     94,386                                -

    Accounts receivable, net of allowances of $43 and $189, respectively                                                                                      14,495                           27,646

    Prepaid expenses and other current assets                                                                                                                  6,182                            3,511

    Deferred commissions                                                                                                                                       6,287                            6,252
                                                                                                                                                               -----                            -----

    Total current assets                                                                                                                                     154,229                           61,829

    Restricted cash                                                                                                                                                -                             500

    Property and equipment, net                                                                                                                               11,633                           11,613

    Goodwill                                                                                                                                                   4,728                            4,444

    Intangible assets, net                                                                                                                                     2,913                            3,128

    Other long term assets                                                                                                                                     3,086                            4,951
                                                                                                                                                               -----                            -----

    Total assets                                                                                                                                                     $176,589                         $86,465
                                                                                                                                                                     ========                         =======

    Liabilities, convertible preferred stock and stockholders' equity (deficit)

    Current liabilities:

    Accounts payable, accrued expenses and other current liabilities                                                                                                  $20,571                         $25,633

    Deferred revenue                                                                                                                                          57,574                           57,112

    Deferred rent                                                                                                                                              1,257                              936

    Total current liabilities                                                                                                                                 79,402                           83,681

    Deferred rent, non-current                                                                                                                                 3,732                            4,348

    Long term debt                                                                                                                                                 -                           5,000

    Other long term liabilities                                                                                                                                  571                              576
                                                                                                                                                                 ---                              ---

    Total liabilities                                                                                                                                         83,705                           93,605
                                                                                                                                                              ------                           ------

    Commitments and contingencies (Note 12)

    Convertible preferred stock:

    Convertible preferred stock, $0.001 par value per share; zero and 43,705,690 shares authorized at July 31, 2017 and January 31, 2017, respectively;
     zero and 43,594,753 shares issued and outstanding at July 31, 2017 and January 31, 2017, respectively                                                         -                         120,615

    Stockholders' equity (deficit):

    Preferred stock, $0.001 par value per share; 50,000,000 and zero shares authorized at July 31, 2017 and January 31, 2017, respectively; zero shares
     issued and outstanding at July 31, 2017 and January 31, 2017                                                                                                  -                               -

    Common stock, $0.001 par value per share; 500,000,000 and 200,000,000 shares authorized at July 31, 2017 and January 31, 2017, respectively;
     96,658,043 and 37,900,051 shares issued at July 31, 2017 and January 31, 2017, respectively; 90,152,709 and 31,394,717 shares outstanding at July 31,
     2017 and January 31, 2017, respectively                                                                                                                      97                               38

    Additional paid-in capital                                                                                                                               305,593                           52,805

    Accumulated other comprehensive loss                                                                                                                     (1,511)                         (1,808)

    Accumulated deficit                                                                                                                                    (199,390)                       (166,885)

    Treasury stock, at cost                                                                                                                                 (11,905)                        (11,905)
                                                                                                                                                             -------                          -------

    Total stockholders' equity (deficit)                                                                                                                      92,884                        (127,755)
                                                                                                                                                              ------                         --------

    Total liabilities, convertible preferred stock and stockholders' equity (deficit)                                                                                $176,589                         $86,465
                                                                                                                                                                     ========                         =======


                                                                                                            YEXT, INC.



                                                                              Condensed Consolidated Statements of Operations and Comprehensive Loss

                                                                                          (In thousands, except share and per share data)

                                                                                                            (unaudited)


                                                                                                                          Three Months Ended                       Six Months Ended
                                                                                                                               July 31,                                July 31,

                                                                                                                          2017                     2016            2017                    2016
                                                                                                                          ----                     ----            ----                    ----

    Revenue                                                                                                                        $40,769                                $29,556                              $77,849                   $56,681

    Cost of revenue                                                                                                     10,541                               9,067                      20,229                   17,902
                                                                                                                        ------                               -----                      ------                   ------

    Gross profit                                                                                                        30,228                              20,489                      57,620                   38,779
                                                                                                                        ------                              ------                      ------                   ------

    Operating expenses:

    Sales and marketing                                                                                                 30,673                              18,132                      59,135                   34,975

    Research and development                                                                                             6,493                               4,673                      11,479                    9,444

    General and administrative                                                                                           9,569                               6,691                      18,907                   12,674
                                                                                                                         -----                               -----                      ------                   ------

    Total operating expenses                                                                                            46,735                              29,496                      89,521                   57,093
                                                                                                                        ------                              ------                      ------                   ------

    Loss from operations                                                                                              (16,507)                            (9,007)                   (31,901)                (18,314)

    Investment income                                                                                                      322                                  14                         322                       26

    Interest expense                                                                                                      (82)                               (30)                      (170)                    (35)

    Other income (expense), net                                                                                             57                                  11                       (535)                    (31)
                                                                                                                           ---                                 ---                        ----                      ---

    Loss from operations before income taxes                                                                          (16,210)                            (9,012)                   (32,284)                (18,354)

    Provision for income taxes                                                                                           (189)                                  -                      (221)                     (1)
                                                                                                                          ----                                 ---                       ----                      ---

    Net loss                                                                                                                     $(16,399)                              $(9,012)                (32,505)                $(18,355)
                                                                                                                                  ========                                =======                  =======                  ========


    Net loss per share attributable to common stockholders, basic and diluted                                                      $(0.18)                               $(0.29)                             $(0.49)                  $(0.59)
                                                                                                                                    ======                                 ======                               ======                    ======

    Weighted-average number of shares used in computing net loss per share                                          90,064,644                          31,022,319                  65,676,665               31,000,444
    attributable to common stockholders, basic and diluted



    Other comprehensive income (loss):

    Foreign currency translation adjustment                                                                                           $165                                 $(474)                                $357                    $(209)

    Unrealized loss on marketable securities                                                                              (60)                                  -                       (60)                       -
                                                                                                                           ---                                 ---                        ---                      ---

    Total comprehensive loss                                                                                                     $(16,294)                              $(9,486)                           $(32,208)                $(18,564)
                                                                                                                                  ========                                =======                             ========                  ========


                                                              YEXT, INC.



                                           Condensed Consolidated Statements of Cash Flows

                                                            (In thousands)

                                                             (unaudited)


                                                                      Six Months Ended
                                                                          July 31,

                                                                     2017                  2016
                                                                     ----                  ----

    Cash flows from operating activities:

    Net loss                                                                $(32,505)                      $(18,355)

    Adjustments to reconcile net loss to net cash (used in)
     provided by operating activities:

    Depreciation and amortization                                   2,429                          1,949

    Provision for bad debts                                           169                            190

    Stock-based compensation                                        9,065                          3,799

    Change in fair value of convertible
     preferred stock warrant liability                                491                             42

    Deferred income taxes                                               6                           (13)

    Amortization of deferred financing costs                           69                             36

    Changes in operating assets and liabilities:

    Restricted cash                                                   500                          5,789

    Accounts receivable                                            13,168                         12,469

    Prepaid expenses and other current
     assets                                                       (2,571)                       (1,926)

    Deferred commissions                                            (487)                         (548)

    Other long term assets                                          (119)                         (454)

    Accounts payable, accrued expenses and
     other current liabilities                                    (3,506)                       (1,604)

    Deferred revenue                                                  125                          1,170

    Deferred rent                                                   (303)                         (363)

    Other long term liabilities                                        20                             12
                                                                      ---                            ---

    Net cash (used in) provided by operating
     activities                                                  (13,449)                         2,193
                                                                  -------                          -----

    Cash flows from investing activities:

    Purchases of marketable securities                           (94,446)                             -

    Capital expenditures                                          (1,886)                       (1,637)

    Purchases of intangible assets                                      -                         (298)
                                                                      ---                          ----

    Net cash used in investing activities                        (96,332)                       (1,935)
                                                                  -------                         ------

    Cash flows from financing activities:

    Proceeds from initial public offering,
     net of underwriting discounts and
     commissions                                                  123,527                              -

    Payments of deferred offering costs                           (4,263)                             -

    Proceeds from exercise of stock options                         2,381                            691

    Proceeds from exercise of warrants                                 79                              -

    Repayments on Revolving Line                                  (5,000)                             -

    Payments of deferred financing costs                             (99)                         (180)

    Proceeds from employee stock purchase
     plan                                                           1,337                              -
                                                                    -----                            ---

    Net cash provided by financing
     activities                                                   117,962                            511
                                                                  -------                            ---

    Effect of exchange rate changes on cash
     and cash equivalents                                             278                           (89)
                                                                      ---                            ---

    Net increase in cash and cash
     equivalents                                                    8,459                            680

    Cash and cash equivalents at beginning
     of period                                                     24,420                         30,028
                                                                   ------                         ------

    Cash and cash equivalents at end of
     period                                                                   $32,879                         $30,708
                                                                              =======                         =======

    Supplemental disclosures of non-cash investing and
     financing information:

    Non-cash capital expenditures,
     including capitalized stock-based
     compensation, and items in accounts
     payable, accrued expenses and other
     current liabilities                                                         $296                            $128

    Conversion of convertible preferred
     stock to common stock                                                   $120,615                    $          -

    Conversion of convertible preferred
     stock warrants to common stock warrants                                   $1,435                    $          -

    Cash paid on interest                                                         $71                    $          -

    Cash paid on income taxes                                                     $31                              $6


                                                    YEXT, INC.



                               Reconciliation of GAAP to Non-GAAP Financial Measures

                                                  (in thousands)

                                                    (unaudited)


                                                   Three months ended July 31, 2017

                                      GAAP                  Stock-Based               Non-GAAP
                                                          Compensation
                                                             Expense
                                                                                            ---

    Cost and expenses:

    Cost of revenue                               $10,541                                          $(339)              $10,202

    Gross profit                       30,228                                   (339)                        30,567

    Sales and marketing                30,673                                 (2,477)                        28,196

    Research and development            6,493                                   (749)                         5,744

    General and administrative          9,569                                 (1,438)                         8,131

    Loss from operations             (16,507)                                (5,003)                      (11,504)

    Net loss                                    $(16,399)                                       $(5,003)            $(11,396)



                                                   Three months ended July 31, 2016

                                      GAAP                  Stock-Based               Non-GAAP
                                                          Compensation
                                                             Expense
                                                                                            ---

    Cost and expenses:

    Cost of revenue                                $9,067                                          $(151)               $8,916

    Gross profit                       20,489                                   (151)                        20,640

    Sales and marketing                18,132                                   (967)                        17,165

    Research and development            4,673                                   (480)                         4,193

    General and administrative          6,691                                   (603)                         6,088

    Loss from operations              (9,007)                                (2,201)                       (6,806)

    Net loss                                     $(9,012)                                       $(2,201)             $(6,811)


                                                      YEXT, INC.



                                Reconciliation of GAAP to Non-GAAP Financial Measures

                                                    (in thousands)

                                                     (unaudited)


                                        Six months ended July 31, 2017

                          GAAP                  Stock-Based                 Non-GAAP
                                              Compensation
                                                 Expense
                                                                                  ---

    Cost and expenses:

    Cost of revenue                   $20,229                                            $(486)              $19,743

    Gross profit           57,620                                   (486)                          58,106

    Sales and marketing    59,135                                 (4,736)                          54,399

    Research and
     development           11,479                                 (1,312)                          10,167

    General and
     administrative        18,907                                 (2,531)                          16,376

    Loss from operations (31,901)                                (9,065)                        (22,836)

    Net loss                        $(32,505)                                         $(9,065)            $(23,440)



                                        Six months ended July 31, 2016

                          GAAP                  Stock-Based                 Non-GAAP
                                              Compensation
                                                 Expense
                                                                                  ---

    Cost and expenses:

    Cost of revenue                   $17,902                                            $(298)              $17,604

    Gross profit           38,779                                   (298)                          39,077

    Sales and marketing    34,975                                 (1,666)                          33,309

    Research and
     development            9,444                                   (889)                           8,555

    General and
     administrative        12,674                                   (946)                          11,728

    Loss from operations (18,314)                                (3,799)                        (14,515)

    Net loss                        $(18,355)                                         $(3,799)            $(14,556)


                                                                                                                YEXT, INC.



                                                                                          Reconciliation of GAAP to Non-GAAP Financial Measures

                                                                                             (in thousands, except share and per share data)

                                                                                                               (unaudited)


                                                                                                                                                        Three months ended July 31,

                                                                                                                                                       2017                     2016
                                                                                                                                                       ----                     ----

    Net loss                                                                                                                                                  $(16,399)                          $(9,012)

    Stock-based compensation                                                                                                                          5,003                               2,201

    Non-GAAP net loss                                                                                                                                         $(11,396)                          $(6,811)
                                                                                                                                                               --------                            -------


    Net loss per share attributable to common stockholders, basic and diluted                                                                                   $(0.18)                           $(0.29)


    Stock-based compensation per share                                                                                                                 0.05                                0.07

    Non-GAAP net loss per share attributable to common stockholders, basic and diluted                                                                          $(0.13)                           $(0.22)
                                                                                                                                                                 ======                             ======


    Weighted-average number of shares used in computing net loss per share attributable to common stockholders, basic and diluted                90,064,644                          31,022,319
                                                                                                                                                 ==========                          ==========



                                                                                                                                                         Six Months Ended July 31,

                                                                                                                                                       2017                     2016
                                                                                                                                                       ----                     ----

    Net loss                                                                                                                                                  $(32,505)                         $(18,355)

    Stock-based compensation                                                                                                                          9,065                               3,799

    Non-GAAP net loss                                                                                                                                         $(23,440)                         $(14,556)
                                                                                                                                                               --------                           --------


    Net loss per share attributable to common stockholders, basic and diluted                                                                                   $(0.49)                           $(0.59)


    Stock-based compensation per share                                                                                                                 0.14                                0.12

    Non-GAAP unweighted adjustment                                                                                                                     0.09                                   -
                                                                                                                                                       ----

    Non-GAAP net loss per share attributable to common stockholders, basic and diluted                                                                          $(0.26)                           $(0.47)
                                                                                                                                                                 ======                             ======


    Weighted-average number of shares used in computing net loss per share attributable to common stockholders, basic and diluted                65,676,665                          31,000,444


    Non-GAAP unweighted adjustment                                                                                                               24,463,354                              68,909
                                                                                                                                                 ----------                              ------

    Non-GAAP number of common shares outstanding in computing non-GAAP net loss per share attributable to common stockholders, basic and diluted 90,140,019                          31,069,353
                                                                                                                                                 ==========                          ==========

Note: the Company's IPO transaction closed on April 19, 2017, at which time the Company's convertible preferred stock converted to approximately 43.5 million shares and the Company issued an additional 12.1 million shares to investors in that offering. In order to serve as a better comparison for future periods, the Company calculated non-GAAP net loss per share for the six months ended July 31, 2017, and 2016 on a comparative basis, using the shares outstanding as of the end of the period, as if they had been outstanding for the whole period.

The Company calculated non-GAAP net loss per share for the three months ended July 31, 2017 and 2016 using the weighted-average number of shares outstanding for the respective periods.


                                    YEXT, INC.



                             Condensed Cash Flow Data

                                  (in thousands)

                                   (unaudited)


                           Three months ended July 31,

                                2017                   2016
                                ----                   ----

    Net cash (used in)
     provided by:

          Net
           loss                        $(16,399)                     $(9,012)

               Adjustments
               to
               net
               loss
               for
               non-
               cash
               items           6,400                           3,379

               Changes
               in
               operating
               assets
               and
               liabilities     4,896                             375
                               -----                             ---

        Operating
        activities           (5,103)                        (5,258)

        Investing
        activities          (95,254)                        (1,106)

        Financing
        activities             (736)                            110

        Effect
        of
        exchange
        rate
        changes
        on
        cash
        and
        cash
        equivalents              237                            (93)
                                 ---                             ---

    Net
     decrease
     in
     cash
     and
     cash
     equivalents           (100,856)                        (6,347)

     Cash
     and
     cash
     equivalents
     at
     beginning
     of
     period                  133,735                          37,055

     Cash
     and
     cash
     equivalents
     at
     end
     of
     period                              $32,879                       $30,708
                                         =======                       =======

View original content with multimedia:http://www.prnewswire.com/news-releases/yext-inc-announces-second-quarter-fiscal-2018-results-300514965.html

SOURCE Yext, Inc.