Instructure Reports Second Quarter 2019 Financial Results

SALT LAKE CITY, July 29, 2019 /PRNewswire/ -- Instructure, Inc. (NYSE: INST) today announced its financial results for the second quarter ended June 30, 2019.

"Q2 was another solid quarter for Instructure as we delivered $62.9 million in revenue," said Dan Goldsmith, CEO of Instructure. "Our mission of helping people grow from the first day of school to the last day of work is resonating with our growing customer base of more than 30 million people."


                                                                   
        
              Second Quarter Financial Summary


                                                                     
         (in thousands, except per share data)




                                   
        
             Three Months                                             
            
       Six Months

                                  
        
             Ended June 30,                                          
            
       Ended June 30,



                                            2019                               2018                                                        2019               2018



                                     (unaudited)                       (unaudited)                                                (unaudited)       (unaudited)


                 Revenue                          $
            62,867                                 $
            50,063                              $
           120,943     $
          98,054



                 Gross Margin



     GAAP                                                    67.5                                             70.8                                          68.1               70.8
                                                                 %                                               %                                            %                 %



     Non-GAAP(1)                                             71.3                                             72.5                                          71.4               72.5
                                                                 %                                               %                                            %                 %



                 Operating Loss



     GAAP                                                (22,552)                                        (12,425)                                     (42,011)          (24,558)



     Non-GAAP(1)                                          (5,927)                                         (8,128)                                     (10,331)          (15,214)



                 Operating Margin



     GAAP                                                   -35.9                                            -24.8                                         -34.7              -25.0
                                                                 %                                               %                                            %                 %



     Non-GAAP(1)                                             -9.4                                            -16.2                                          -8.5              -15.5
                                                                 %                                               %                                            %                 %



                 Net loss



     GAAP                                                (20,749)                                        (12,538)                                     (36,891)          (24,405)



     Non-GAAP(1)                                          (6,039)                                         (8,241)                                     (10,118)          (15,183)



                 EPS



     GAAP                                        $
            (0.56)                                $
            (0.36)                              $
           (1.02)    $
          (0.73)



     Non-GAAP(1)                                 $
            (0.16)                                $
            (0.24)                              $
           (0.28)    $
          (0.45)



     (1) Non-GAAP financial measures exclude stock-based compensation,
      reversal of payroll tax expense on secondary stock purchase
      transactions, amortization of acquisition related intangibles, the
      change in fair value of mark-to-mark liabilities, the change in
      fair value of the contingent liability and the deferred income tax
      benefit.

Business Outlook

Instructure issued financial guidance for the third quarter and full-year 2019. The financial guidance discussed below is on a non-GAAP basis, except for revenue, and excludes stock-based compensation expense, reversal of payroll tax expense on secondary stock purchase transactions, amortization of acquisition related intangibles, the change in fair value of the contingent liability and the deferred income tax benefit (see tables below that reconcile these non-GAAP financial measures to the related GAAP measures).

For the third quarter ending September 30, 2019, Instructure expects revenue of approximately $67.7 million to $68.3 million, a non-GAAP net loss of ($7.4) million to ($6.8) million, and non-GAAP net loss per common share of ($0.20) to ($0.18).

For the full year ending December 31, 2019, Instructure expects revenue of approximately $258 million to $260 million, as compared to previously stated guidance of $257 million to $260 million, non-GAAP net loss of ($24) million to ($21.5) million, as compared to previously stated guidance of ($25) million to ($21.5) million, and non-GAAP net loss per common share of ($0.65) to ($0.58), as compared to previously stated guidance of ($0.68) to ($0.58).

Instructure remains on track to reach approximately breakeven for free cash flow for the full year ending December 31, 2019.

The prepared remarks that Instructure's CEO and CFO will make during today's conference call follow the financial tables below.

Conference Call Details

Instructure will discuss its second quarter 2019 results today, July 29, 2019, via teleconference at 3:00 p.m. Mountain Time / 5:00 p.m. Eastern Time. The call may be accessed at (877) 201-0168 or (647) 788-4901, passcode 1781908.

The live webcast of the call can be accessed at the Instructure Investor Relations website at ir.instructure.com. A replay of the call will be available at the same web address approximately two hours following the conclusion of the live event. You may register for the live webcast at http://bit.ly/INST_Q22019EarningsCall.

Non-GAAP Financial Measures

In this press release and related conference call, Instructure's non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating loss, non-GAAP operating margin, non-GAAP net loss, non-GAAP net loss per share, non-GAAP free cash flow and 12-month billings are not presented in accordance with GAAP and are not intended to be used in lieu of GAAP presentations of results of operations.

Management presents these non-GAAP financial measures because it considers them to be important supplemental measures of performance. Management uses the non-GAAP financial measures for planning purposes, including analysis of the company's performance against prior periods, the preparation of operating budgets and to determine appropriate levels of operating and capital investments. Management also believes that the non-GAAP financial measures provide additional insight for analysts and investors in evaluating the company's financial and operational performance. However, these non-GAAP financial measures have limitations as an analytical tool and are not intended to be an alternative to financial measures prepared in accordance with GAAP. We intend to provide these non-GAAP financial measures as part of our future earnings discussions and, therefore, the inclusion of these non-GAAP financial measures will provide consistency in our financial reporting. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures. A reconciliation of our non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial tables included below in this press release. Our definitions may differ from the definitions used by other companies and therefore comparability may be limited. In addition, other companies may not publish these or similar metrics.

Non-GAAP measures exclude stock-based compensation, reversal of payroll tax expense on secondary stock purchase transactions, amortization of acquisition related intangibles, the change in fair value of mark-to-market liabilities, the change in fair value of the contingent liability and the deferred income tax benefit. We believe investors may want to exclude the effects of these items in order to compare our financial performance between time periods:

    --  Stock-based compensation - Although stock-based compensation is an
        important aspect of the compensation of our employees and executives,
        management believes it is useful to exclude stock-based compensation in
        order to better understand the long-term performance of our core
        business. Unlike cash compensation, the value of equity awards is
        determined using a complex formula that incorporates factors, such as
        market volatility and forfeiture rates that are beyond our control.
    --  Reversal of payroll tax expense on secondary stock purchase transactions
        - Prior to our IPO, operating expenses included employer payroll
        tax-related items on employee sales of securities to investors. The
        amount of employer payroll tax-related items on these transactions was
        dependent on the fair market value of our stock. Beginning in the second
        quarter of 2016, operating expenses included the reversal of such
        payroll tax expense due to the reduction of the estimated liability,
        which will continue to occur in the second quarter of each year.
    --  Amortization of acquisition related intangibles - Expense for the
        amortization of acquisition related intangibles is a non-cash item, and
        we believe that the exclusion of this expense provides for a useful
        comparison of our operating results to prior periods.
    --  Change in fair value of mark-to-market liabilities - Under GAAP, we are
        required to record mark-to-market adjustments for the change in fair
        value of the liability for warrants issued in connection with term debt
        and our credit facility. This expense or gain is excluded from
        management's assessment of our operating performance because management
        believes that these non-cash items are not indicative of ongoing
        operating performance.
    --  Change in fair value of the contingent liability - Under GAAP, we are
        required to record mark-to-market adjustments for the change in the fair
        value of the liability for contingent consideration related to an
        acquisition. The expense or gain recognized is excluded from
        management's assessment of our operating performance because management
        believes that these non-cash items are not indicative of ongoing
        operating performance.
    --  Deferred income tax benefit - Deferred income tax benefit is a non-cash
        item created by the difference in the carrying amount and the tax basis
        of the assets and liabilities acquired. The creation of the deferred tax
        liability represents a source of future taxable income which supports
        the realization of a portion of the income tax benefit associated with
        historical net operating losses. The deferred income tax benefit is a
        non-cash item that is unique to the business combination, and we believe
        the exclusion of this deferred tax benefit provides for a useful
        comparison of our operating results to prior periods and our peer
        companies.

Forward-Looking Statements

This press release contains, and statements made during the above referenced conference call will contain, "forward-looking" statements, which are subject to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, including statements regarding the company's financial guidance for the third quarter of 2019 and for the full year ending December 31, 2019, the company's growth, customer demand and application adoption, the company's research and development efforts and future application releases, and the company's expectations regarding future revenue, expenses, cash flows and net income or loss. These statements are not guarantees of future performance, but are based on management's expectations as of the date of this press release and assumptions that are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements. Important factors that could cause actual results to differ materially from those expressed or implied by these forward-looking statements include the following: risks associated with anticipated growth in Instructure's addressable market; competitive factors, including changes in the competitive environment, pricing changes, sales cycle time and increased competition; Instructure's ability to build and expand its sales efforts; general economic and industry conditions; new application introductions and Instructure's ability to develop and deliver innovative applications and features; Instructure's ability to integrate technologies or business Instructure has acquired; Instructure's ability to provide high-quality service and support offerings; risks associated with international operations; and macroeconomic conditions. These and other important risk factors are described more fully in the Quarterly Report on Form 10-Q for the quarter ended March 31, 2019, which was filed with the Securities and Exchange Commission (the "SEC") on May 1, 2019, and other documents filed with the SEC and could cause actual results to vary from expectations. All information provided in this press release and in the conference call is as of the date hereof and Instructure undertakes no duty to update this information except as required by law.

About Instructure

Instructure helps people grow from the first day of school to the last day of work. More than 30 million people use the Canvas Learning Management Platform for schools and the Bridge Employee Development Platform for businesses. More information at www.instructure.com.

Contacts:

Natalia Kanevsky
Vice President, Investor Relations
Instructure
(866) 574-3127
nkanevsky@instructure.com

Cory Edwards
Vice President, Corporate Communications
Instructure
(801) 386-1960
cory@instructure.com


                                                          
            
                INSTRUCTURE, INC.


                                                        
         
                CONSOLIDATED BALANCE SHEETS


                                                            
            
                (in thousands)




                                                                 June 30,                               December 31,

                                                                      2019                                       2018




     
                Assets                                      (unaudited)



     Current assets:



     Cash and cash equivalents                                                      $
              28,690                $
          94,320



     Short-term marketable securities                                                           18,782                        58,630


      Accounts receivable-net of allowances of
       $865 and $1,092 at June 30, 2019 and
       December 31, 2018, respectively                                                          109,151                        35,514



     Prepaid expenses                                                                           24,287                        13,918



     Deferred commissions                                                                       10,933                         8,226



     Other current assets                                                                        4,146                         2,019




     Total current assets                                                                      195,989                       212,627



     Property and equipment, net                                                                28,602                        27,388



     Right-of-use assets                                                                        38,405



     Goodwill                                                                                   70,282                        12,354



     Intangible assets, net                                                                     38,000                         6,262



     Noncurrent prepaid expenses                                                                 4,848                         3,516


      Deferred commissions, net of current portion                                               14,737                        11,404



     Other assets                                                                                  586                           446




     
                Total assets                                                     $
              391,449               $
          273,997



                   Liabilities and stockholders
          '
                               equity



     Current liabilities:



     Accounts payable                                                                $
              9,656                 $
          3,581



     Accrued liabilities                                                                        14,524                         9,809



     Deferred rent                                                                                                            1,329



     Lease liabilities                                                                           6,338



     Deferred revenue                                                                          154,218                       117,298




     Total current liabilities                                                                 184,736                       132,017


      Deferred revenue, net of current portion                                                    3,172                         3,372


      Lease liabilities, net of current portion                                                  44,320


      Deferred rent, net of current portion                                                                                   10,150



     Other long-term liabilities                                                                 2,673                            20




     
                Total liabilities                                                            234,901                       145,559




     Commitments and contingencies



     Stockholders' equity:



     Common stock                                                                                    3                             3



     Additional paid-in capital                                                                460,841                       395,865


      Accumulated other comprehensive income
       (loss)                                                                                        17                           (8)



     Accumulated deficit                                                                     (304,313)                    (267,422)




     Total stockholders' equity                                                                156,548                       128,438



                   Total liabilities and stockholders
                      '
                 equity                                         $
              391,449               $
          273,997


                                                                                
          
                INSTRUCTURE, INC.


                                                                              
      
            CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                              
      
            (in thousands, except per share data)




                                                       Three Months                            
              
                Six Months

                                                      Ended June 30,                                                   Ended June 30,



                                                  2019                                     2018                                                 2019                 2018



                                           (unaudited)                             (unaudited)                                         (unaudited)         (unaudited)



     Revenue:



     Subscription and support                                $
           57,287                                       $
              45,104                  $
           110,488       $
          88,304


      Professional services and other                                   5,580                                                    4,959                            10,455                9,750




     Total net revenue                                                62,867                                                   50,063                           120,943               98,054




     Cost of Revenue:



     Subscription and support                                         15,782                                                   10,784                            29,703               21,175


      Professional services and other                                   4,665                                                    3,814                             8,901                7,408




     Total cost of revenue                                            20,447                                                   14,598                            38,604               28,583




     Gross profit                                                     42,420                                                   35,465                            82,339               69,471




     Operating expenses:



     Sales and marketing                                              31,881                                                   24,841                            59,806               48,029



     Research and development                                         20,949                                                   14,849                            39,888               29,509


      General and administrative                                       12,142                                                    8,200                            24,656               16,491




     Total operating expenses                                         64,972                                                   47,890                           124,350               94,029




     Loss from operations                                           (22,552)                                                (12,425)                         (42,011)            (24,558)




     Other income (expense):



     Interest income                                                     274                                                      529                               923                  767



     Interest expense                                                    (6)                                                    (20)                             (11)                (29)



     Other expense                                                     (173)                                                   (529)                            (253)               (353)



      Total other income (expense), net                                    95                                                     (20)                              659                  385




     Loss before income taxes                                       (22,457)                                                (12,445)                         (41,352)            (24,173)


      Income tax benefit (expense)                                      1,708                                                     (93)                            4,461                (232)




     Net loss                                              $
           (20,749)                                    $
              (12,538)                $
           (36,891)    $
          (24,405)



      Net loss per common share, basic and
       diluted                                                $
           (0.56)                                      $
              (0.36)                  $
           (1.02)      $
          (0.73)



      Weighted average shares used to
       compute net loss per share, basic
       and diluted                                                     36,729                                                   34,491                            36,232               33,444


                                                                                           
              
                INSTRUCTURE, INC.


                                                                                       
        
                CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                             
              
                (in thousands)




                                                                Three Months                           
              
                Six Months

                                                               Ended June 30,                                                Ended June 30,



                                                           2019                                  2018                                                                   2019                 2018



                                                    (unaudited)                          (unaudited)                                                           (unaudited)         (unaudited)



     
                Operating Activities:



     Net loss                                                       $
           (20,749)                                                         $
        (12,538)                $
           (36,891)    $
        (24,405)


      Adjustments to reconcile net loss to net cash
       used in operating activities:


      Depreciation of property and equipment                                     2,612                                                                   2,105                             4,932              4,118



     Amortization of intangible assets                                          2,640                                                                     676                             3,848              1,439


      Amortization of deferred financing costs                                       4                                                                       3                                 9                 10


      Change in fair value of mark-to-market
       liabilities                                                                                                                                      (755)                                            (1,266)



     Stock-based compensation                                                  15,366                                                                   5,675                            29,304             10,419



     Other                                                                      (651)                                                                  (963)                            (870)             (899)



     Changes in assets and liabilities:



     Accounts receivable, net                                                (82,406)                                                               (68,724)                         (73,300)          (60,004)



     Prepaid expenses and other assets                                          2,262                                                                 (1,241)                         (17,665)             1,382



     Deferred commissions                                                     (5,252)                                                                (1,144)                          (5,790)             (932)



     Right-of-use assets                                                        (320)                                                                                                     825


      Accounts payable and accrued liabilities                                   7,506                                                                     942                            10,632              3,010



     Deferred revenue                                                          61,564                                                                  53,419                            31,801             30,864



     Lease liabilities                                                          1,183                                                                                                     (51)



     Deferred rent                                                                                                                                       464                                               1,836



     Other liabilities                                                          1,818                                                                                                    2,604




     Net cash used in operating activities                                   (14,423)                                                               (22,081)                         (50,612)          (34,428)




     
                Investing Activities:



     Purchases of property and equipment                                      (2,658)                                                                (2,543)                          (4,994)           (7,390)


      Proceeds from sale of property and equipment                                  22                                                                      26                                46                 52



     Purchases of marketable securities                                                                                                             (48,441)                         (15,394)          (48,441)



     Maturities of marketable securities                                       23,186                                                                                                   55,686              5,700


      Business acquisitions, net of cash received                             (30,458)                                                                                                (55,287)




     Net cash used in investing activities                                    (9,908)                                                               (50,958)                         (19,943)          (50,079)




     
                Financing Activities:


      Proceeds from common stock offerings, net of
       offering costs                                                                                                                                    (14)                                            109,789


      Proceeds from issuance of common stock from
       employee equity plans                                                     4,045                                                                   4,417                             5,563              7,249


      Shares repurchased for tax withholdings on
       vesting of restricted stock                                               (363)                                                                  (128)                            (638)             (255)



     Payments for financing costs                                                                                                                       (18)                                               (18)



      Net cash provided by financing activities                                  3,682                                                                   4,257                             4,925            116,765




     Net increase (decrease) in cash                                         (20,649)                                                               (68,782)                         (65,630)            32,258



     Cash, beginning of period                                                 49,339                                                                 136,733                            94,320             35,693




     Cash, end of period                                              $
           28,690                                                            $
        67,951                  $
            28,690     $
          67,951


                                                                  
           
                INSTRUCTURE, INC.


                                                          
           
             RECONCILIATION OF NON-GAAP GROSS MARGIN


                                                            
           
             (in thousands, except percentages)


                                                                     
           
                (unaudited)




                                                    Three Months                                                Six Months

                                                   Ended June 30,                                             Ended June 30,



                                           2019                        2018                                            2019        2018




              GAAP gross profit                $
     42,420                                  $
              35,465                $
     82,339  $
      69,471


               Stock-based compensation             1,112                                                 553                    2,116         975


               Amortization of acquisition
                related intangibles                 1,293                                                 333                    1,848         675


               Reversal of payroll tax
                expense on secondary stock
                purchase transactions                                                                   (49)                               (49)



               Non-GAAP gross margin            $
     44,825                                  $
              36,302                $
     86,303  $
      71,072





    GAAP gross margin %                            67.5                                                70.8                     68.1        70.8
                                                        %                                                  %                       %          %


    Non-GAAP gross margin %                        71.3                                                72.5                     71.4        72.5
                                                        %                                                  %                       %          %


                                                           
             
                INSTRUCTURE, INC.


                                                    
         
               RECONCILIATION OF NON-GAAP OPERATING LOSS


                                                       
         
               (in thousands, except percentages)


                                                              
             
                (unaudited)




                                            Three Months                          
              
                Six Months

                                           Ended June 30,                                              Ended June 30,



                                 2019                           2018                                              2019           2018



     Loss from operations             $
      (22,552)                                 $
              (12,425)                $
     (42,011)    $
     (24,558)


     Stock-based compensation               15,366                                                 5,675                      29,304          10,419


     Reversal of payroll tax
      expense on secondary stock
      purchase transactions                (1,327)                                              (1,225)                    (1,327)        (1,225)


     Amortization of acquisition
      related intangibles                    2,586                                                   602                       3,723           1,294


     Change in fair value of
      contingent liability                                                                        (755)                       (20)        (1,144)



     Non-GAAP operating loss           $
      (5,927)                                  $
              (8,128)                $
     (10,331)    $
     (15,214)





     GAAP operating margin                   -35.9                                                 -24.8                       -34.7           -25.0
                                                 %                                                    %                          %              %


     Non-GAAP operating margin                -9.4                                                 -16.2                        -8.5           -15.5
                                                 %                                                    %                          %              %


                                                             
            
               INSTRUCTURE, INC.


                                                        
          
             RECONCILIATION OF NON-GAAP NET LOSS


                                                       
          
             (in thousands, except per share data)


                                                                
           
                (unaudited)




                                               Three Months                       
              
                Six Months

                                              Ended June 30,                                            Ended June 30,



                                   2019                           2018                                            2019             2018




     Net loss                          $
       (20,749)                               $
              (12,538)               $
       (36,891)    $
       (24,405)


      Stock-based compensation                 15,366                                               5,675                       29,304            10,419


      Reversal of payroll tax
       expense on secondary stock
       purchase transactions                  (1,327)                                            (1,225)                     (1,327)          (1,225)


      Amortization of acquisition
       related intangibles                      2,586                                                 602                        3,723             1,294


      Change in fair value of
       mark-to-market
       liabilities                                                                                                                              (122)


      Change in fair value of
       contingent liability                                                                        (755)                        (20)          (1,144)


      Deferred income tax benefit
       from business combination              (1,915)                                                                        (4,907)




     Non-GAAP net loss                  $
       (6,039)                                $
              (8,241)               $
       (10,118)    $
       (15,183)



      Non-GAAP net loss per
       common share,
       basic and diluted                  $
       (0.16)                                 $
              (0.24)                 $
       (0.28)      $
       (0.45)


      Weighted average common
       shares used in
       computing basic and diluted
       net loss per common
          share                                36,729                                              34,491                       36,232            33,444


                                                     
           
                INSTRUCTURE, INC.


                                                   
        
             RECONCILIATION OF FREE CASH FLOW


                                                      
           
                (in thousands)


                                                        
           
                (unaudited)




                                     Three Months                     
              
                Six Months

                                    Ended June 30,                                          Ended June 30,



                           2019                         2018                                          2019           2018



     Net cash used in
      operating activities      $
     (14,423)                             $
              (22,081)               $
     (50,612)    $
     (34,428)


     Purchases of property
      and equipment and
      intangible assets             (2,658)                                          (2,543)                   (4,994)        (7,390)


     Proceeds from sale of
      property and
      equipment                          22                                                26                         46              52



     Free cash flow             $
     (17,059)                             $
              (24,598)               $
     (55,560)    $
     (41,766)


                 
          
                INSTRUCTURE, INC.


               
       
            RECONCILIATION OF 12-MONTH BILLINGS


                   
          
                (in thousands)


                    
          
                (unaudited)




                                         Trailing Twelve Months Ended

                                           June 30,



                      2019                                     2018



     Total net
      revenue                $
              232,433                      $
     186,008




     Total
      deferred
      revenue


     Beginning
      balance                            132,526                         104,275


     Ending
      balance                            157,390                         132,526



     Net
      change
      in
      current
      deferred
      revenue                             24,864                          28,251




     Total
      12-month
      billings               $
              257,297                      $
     214,259


                                                                                          
              
                INSTRUCTURE, INC.


                                                                                 
         
                RECONCILIATION OF NON-GAAP OPERATING EXPENSES


                                                                                   
              
                Three Months Ended June 30, 2019


                                                                                            
              
                (in thousands)


                                                                                             
              
                (unaudited)




                                 GAAP                       Stock-based                          Reversal of                                                 Amortization             Change in          NON-GAAP
                                                compensation                         payroll tax                                                  of acquired              fair value
                                                  expense                             associated                                                  intangibles                  of
                                                                                     with equity                                                                           contingent
                                                                                     transactions                                                                          liability




     Operating expenses:



     Sales and marketing             $
     31,881                          (4,291)                                                                                                                (1,293)           $
      26,297



     Research and development           20,949                          (5,173)                                                                                                                                      15,776


      General and administrative         12,142                          (4,790)                                                                                     1,327                                              8,679




     Total operating expenses        $
     64,972                         (14,254)                                                                                     1,327                       (1,293)           $
      50,752


                                                                                         
              
                INSTRUCTURE, INC.


                                                                                
         
                RECONCILIATION OF NON-GAAP OPERATING EXPENSES


                                                                                  
              
                Three Months Ended June 30, 2018


                                                                                           
              
                (in thousands)


                                                                                            
              
                (unaudited)




                                 GAAP                       Stock-based                         Reversal of                                                 Amortization             Change in       NON-GAAP
                                                compensation                        payroll tax                                                  of acquired              fair value
                                                  expense                            associated                                                  intangibles                  of
                                                                                    with equity                                                                           contingent
                                                                                    transactions                                                                          liability




     Operating expenses:



     Sales and marketing             $
     24,841                         (1,671)                                                                                       430                      (269)              $
      23,331



     Research and development           14,849                         (2,033)                                                                                       616                                             13,432


      General and administrative          8,200                         (1,418)                                                                                       130                                     755       7,667




     Total operating expenses        $
     47,890                         (5,122)                                                                                     1,176                      (269)          755  $
      44,430


                                                                                           
              
                INSTRUCTURE, INC.


                                                                                   
        
                RECONCILIATION OF NON-GAAP OPERATING EXPENSES


                                                                                     
              
                Six Months Ended June 30, 2019


                                                                                             
              
                (in thousands)


                                                                                              
              
                (unaudited)




                                 GAAP                         Stock-based                          Reversal of                                                Amortization             Change in          NON-GAAP
                                                  compensation                         payroll tax                                                 of acquired              fair value
                                                    expense                             associated                                                 intangibles                  of
                                                                                       with equity                                                                          contingent
                                                                                       transactions                                                                         liability




     Operating expenses:



     Sales and marketing              $
      59,806                          (7,998)                                                                                                               (1,875)              $
       49,933



     Research and development             39,888                          (9,943)                                                                                                                                         29,945


      General and administrative           24,656                          (9,247)                                                                                    1,327                                        20        16,756




     Total operating expenses        $
      124,350                         (27,188)                                                                                    1,327                       (1,875)          20   $
       96,634


                                                                                         
              
                INSTRUCTURE, INC.


                                                                                
         
                RECONCILIATION OF NON-GAAP OPERATING EXPENSES


                                                                                  
              
                Six Months Ended June 30, 2018


                                                                                          
              
                (in thousands)


                                                                                            
              
                (unaudited)




                                 GAAP                       Stock-based                         Reversal of                                                 Amortization             Change in       NON-GAAP
                                                compensation                        payroll tax                                                  of acquired              fair value
                                                  expense                            associated                                                  intangibles                  of
                                                                                    with equity                                                                           contingent
                                                                                    transactions                                                                          liability




     Operating expenses:



     Sales and marketing             $
     48,029                         (3,019)                                                                                       430                      (619)                $
      44,821



     Research and development           29,509                         (3,927)                                                                                       616                                               26,198


      General and administrative         16,491                         (2,498)                                                                                       130                                     1,144      15,267




     Total operating expenses        $
     94,029                         (9,444)                                                                                     1,176                      (619)          1,144  $
      86,286


                                                                 
        
                INSTRUCTURE, INC.


                                                             
     
          RECONCILIATION OF NON-GAAP NET LOSS GUIDANCE


                                                                   
        
                (in thousands)


                                                                    
        
                (unaudited)




                                         Three Months Ending                                                       Full Year Ending

                                            September 30,                                                            December 31,



                                  2019                                  2019                                                         2019           2019



                                   LOW                                 HIGH                                                         LOW          HIGH



     Net loss                         $
              (26,250)                                $
              (25,650)                           $
     (86,940)    $
     (84,440)


      Stock-based compensation                       16,250                                               16,250                                 60,300          60,300


      Reversal of payroll tax
       expense on secondary stock
       purchase transactions                                                                                                                  (1,330)        (1,330)


      Amortization of acquisition
       related intangibles                            2,600                                                2,600                                  8,900           8,900


      Change in fair value of
       contingent liability                                                                                                                      (20)           (20)


      Deferred income tax benefit
       from business combination                                                                                                              (4,910)        (4,910)




     Non-GAAP net loss                 $
              (7,400)                                 $
              (6,800)                           $
     (24,000)    $
     (21,500)


                                                               
              
                INSTRUCTURE, INC.


                                                           
     
       RECONCILIATION OF NON-GAAP NET LOSS PER COMMON SHARE GUIDANCE


                                                                  
              
                (unaudited)




                                       Three Months Ending                                                                 Full Year Ending

                                          September 30,                                                                      December 31,



                                 2019                                        2019                                                            2019         2019



                                  LOW                                       HIGH                                                            LOW        HIGH


     Net loss per common share        $
              (0.71)                                        $
              (0.69)                                $
     (2.36)    $
     (2.29)


     Stock-based compensation                       0.44                                                       0.44                                      1.64          1.64


     Reversal of payroll tax
      expense on secondary stock
      purchase transactions                                                                                                                          (0.04)       (0.04)


     Amortization of acquisition
      related intangibles                           0.07                                                       0.07                                      0.24          0.24


     Change in fair value of
      contingent liability                                                                                                                           (0.00)       (0.00)


     Deferred income tax benefit
      from business combination                                                                                                                      (0.13)       (0.13)



     Non-GAAP net loss per
      common share, basic and
             diluted                  $
              (0.20)                                        $
              (0.18)                                $
     (0.65)    $
     (0.58)



     Non-GAAP weighted average
      common shares used
        in computing basic and
        diluted net loss per
          common share (in
          thousands)                              37,200                                                     37,200                                    36,800        36,800

Prepared Remarks - Dan Goldsmith, CEO

Instructure's mission of helping people grow from the first day of school to the last day of work is resonating with our growing customer base of more than 30 million people. Q2 was another solid quarter for Instructure as we grew our business and introduced new capabilities with our Canvas Learning Management and Bridge Employee Development Platforms.

In Q2, we delivered $62.9M in revenue, representing 26% year-over-year growth. I am pleased with our performance during the first half of 2019. We introduced new features and products, expanded partnerships, and we welcomed Portfolium and MasteryConnect into the Instructure family. We have filled key executive positions this year including bringing on Marta DeBellis, as Chief Marketing Officer, Jennifer Goldsmith, as Chief Strategy Officer, and most recently, Frank Maylett, EVP of Global Sales. Frank brings more than 20 years of experience in sales and expanding SaaS businesses. With the addition of these leaders, the build-out of our senior executive team is now complete.

Earlier this month, we held our annual InstructureCon event in Long Beach, California. We hosted over 3,000 attendees from more than 1,200 institutions, and 70 partners. We introduced new features to our Canvas Learning Management Platform and our existing and prospective customers are excited about these capabilities. We announced expanded partnerships as well. For example, we are working with Amazon Web Services and Apple, enabling access to their educational content directly through Canvas. We also shared the success of our integration efforts with MasteryConnect and Portfolium, who already feel like natural members of the Instructure family.

We are growing revenue and increasing Instructure's market share across K-12 and higher education. In Q2, we added many new customers. Some select highlights from the quarter include:

    --  Rowan University, Global Learning and Partnerships, in New Jersey, will
        expand its use of Canvas with 50,000 additional learners.
    --  Canvas displaced long-time incumbent Blackboard at the University of
        Cincinnati, East Carolina University, and the University of Alabama for
        a total of 79,000 learners.
    --  In K12, Charleston County School District, in South Carolina, and Oxnard
        Union High School District, in California, will use Canvas for a total
        of 41,000 learners.
    --  Shelby County School District, in Tennessee, one of the largest
        districts in the United States, will use the innovative assessment
        capabilities of MasteryConnect for its 89,000 learners, as will Hampton
        City Schools in Virginia with its 16,000 learners.
    --  North Orange County Community College District, in Southern California,
        and East Carolina University will offer access to Portfolium for more
        than 100,000 learners helping students move from school to work.

In Q2, key international education wins across the regions include:

    --  Netherlands' Maastricht University, Aalen University in Germany, North
        West Regional College in Northern Ireland, SynLab, Europe's leader in
        Diagnostic Services in France, and in Sweden, Uppsala University and
        Gävle Kommun for K-12 and higher education are all moving to Canvas for
        a combined total of 75,000 learners.
    --  In Australia, the Education Centre of Australia, the Sydney Boys High
        School, and the College of Law all chose Canvas.
    --  And finally, Escola Superior de Propaganda e Marketing, a higher
        education institution in Brazil, will now use Canvas instead of
        Blackboard for 15,000 learners.

Internationally, we continue to mature our go-to-market strategy. We are pursuing new opportunities with prospects who are using SaaS and open source solutions, and we are learning to unlock the patterns for success in existing and new countries as we continue to expand.

Now let's turn our attention to Bridge. In June, we hosted our first standalone Bridge Conference, in Park City, where heads of talent and HR joined us to discuss employee development. During the event, we announced the expanded Bridge Employee Development Platform with new products that include Career, for career pathing, and Engage, for measuring employee sentiment and engagement. With these additions, Bridge is now a comprehensive solution for companies to use as they invest in their most important asset: their people.

During BridgeCon, we also shared recent research that we conducted with Harris Poll. One notable finding is that nearly 70% of US employees say they are likely or somewhat likely to leave their current jobs for companies that invest in employee development. Organizations are looking for ways to further develop their employees. And as they do, they are turning to Bridge for a solution. We have evolved from a corporate LMS into a full employee development platform for corporations, and our customers and prospects have embraced this change.

In Q2, we continued to make progress with Bridge. Key highlights include:

    --  Mutual of Omaha, Waze (a Google company), and one of the world's largest
        animation studios all launched Bridge projects within their
        organizations.
    --  We signed American Express who will use Bridge for 10,000 contractor
        trainees.
    --  TELUS International will expand its use of Bridge for employee
        development and added 40,000 employees across 10 countries.
    --  And, as the academic and professional worlds converge, we continue to
        see opportunities and adoption of Bridge in education. Tulane
        University, Colorado State University, and Western Governors University
        are a few examples of Canvas customers buying or expanding Bridge for
        the development of their faculty and staff.

As we evaluate the success of the Bridge business, we are monitoring win-rates, attach-rates, and significant deals. Our Q2 results demonstrate progress against all these metrics.

During the first 6 months in my role, I have spent considerable time with customers in schools, in the workplace, and at our events. I am taking the time to review our business, which will allow us to weigh our investments, evaluate growth opportunities, and ultimately make the right changes moving forward.

We are improving the efficiency of our business through a series of ongoing initiatives such as growing engineering talent in Budapest. We are making solid progress on our strategy, executing to our plan, and strengthening the foundation of our team and our products.

With this in mind, we look forward, excited by the prospects for the second half of 2019 and beyond. I would like to take this opportunity to thank our customers, partners, and employees for their continued support and commitment to Instructure and our mission.

Prepared Remarks - Steve Kaminsky, CFO

We delivered a solid Q2 with healthy revenue growth.

Let me provide some additional details on our Q2 financials:

Total revenue grew 26% year over year to $62.9 million, of which subscription revenue was $57.3 million. This healthy revenue growth is a direct result of customer growth, the contributions from our recent acquisitions and net revenue retention of over 100%. International revenue as a % of total was 20%. As a reminder, this quarter our total revenue includes the contribution from our two acquisitions, which is almost entirely domestic revenue. If you were to exclude that revenue, international revenue as a % of total for the quarter would have been essentially equivalent to Q1.

Twelve month rolling billings at the end of Q2 was $257.3 million, up 20% from the second quarter of 2018, also calculated on a rolling twelve-month basis. This also includes incremental billings from our two acquisitions, which added to the growth rate.

For the remainder of my commentary, unless otherwise noted, I will discuss non-GAAP results and all EPS numbers are on a per common share basis.

Gross margin in Q2 was 71.3%. As we discussed last quarter, gross margin was impacted modestly year over year by our recent acquisitions. Q2 total operating expense was $50.8 million. This represents, as a percent of revenue, a decrease of 800bps compared to last year. Of the 800bps decrease, the majority was related to the change in compensation policy we discussed last quarter, partially offset by the incremental expense of our two acquisitions. After accounting for those adjustments we realized a 230 bps improvement related to operational efficiencies. Our operating loss was $5.9 million.

GAAP net loss for Q2 was $20.7 million, as compared to $12.5 million in the same period a year ago.

Non-GAAP net loss for Q2 was $6 million, which is 8 cents per share lower than Q2 of last year.

Turning to the balance sheet, we ended the quarter in-line with our expectations of $47.5 million in cash, cash equivalents and marketable securities.

Free cash flow for the second quarter of 2019 was negative $17.1 million. Additionally, we remain on track to reach approximately breakeven for free cash flow for the full year.

As we have been talking to investors over the last quarter, we've received requests for additional color surrounding our recent compensation philosophy change, so let me now provide a bit more granularity. In looking at our expectations for FY 2019, the year over year increase in stock-based comp is a direct result of four factors. The first factor is incremental headcount growth, which is a component of business as usual. The second component is the equity portion of CEO and executive compensation. As a reminder, our prior CEO, Josh Coates, did not receive any equity grants. This was normalized when Dan joined the company. And, as Dan has mentioned, we have added to the executive ranks which contribute to incremental stock-based compensation. A third component is additional headcount from our recent acquisitions of Portfolium and MasteryConnect. Combined, these factors account for slightly less than half of the expected year over year increase in stock-based compensation. The remainder is related to the overall change in compensation philosophy implemented for 2019.

Let me end my remarks with a discussion around our expectations for the third quarter and full year.

For the third quarter, we expect revenue in the range of $67.7 million to $68.3 million, non-GAAP net loss of ($7.4) million to ($6.8) million, and non-GAAP net loss per common share of ($0.20) to ($0.18).

For the full year, we expect revenue in the range of $258 million to $260 million, as compared to our previous guidance of $257 million to $260 million. We expect non-GAAP net loss of ($24) million to ($21.5) million, as compared to previously stated guidance of ($25) million to ($21.5) million, and a non-GAAP net loss per common share of ($0.65) to ($0.58), as compared to previously stated guidance of ($0.68) to ($0.58). Included in our full year GAAP net loss is $60.3 million for stock-based compensation, a slight increase from last quarter. The slight increase is due to finalizing the accounting for the MasteryConnect acquisition, and the addition of the two executive hires that were made since our last call.

For calculating EPS, we expect our shares to be 37.2 million for the third quarter and 36.8 million for the full year.

In summary, we delivered a solid quarter, and we're well-positioned as we head into our important and busy third quarter.

View original content to download multimedia:http://www.prnewswire.com/news-releases/instructure-reports-second-quarter-2019-financial-results-300892456.html

SOURCE Instructure, Inc.