Instructure Reports Third Quarter 2019 Financial Results

SALT LAKE CITY, Oct. 28, 2019 /PRNewswire/ -- Instructure, Inc. (NYSE: INST) today announced its financial results for the third quarter ended September 30, 2019.

"Q3 was a solid quarter for Instructure as we grew revenue while improving the bottom line," said Dan Goldsmith, CEO of Instructure. "We delivered $68.3 million in revenue, representing 24% year-over-year growth, had GAAP net loss of $20.9 million and exceeded our previously issued guidance for non-GAAP net income by $2.9 million."


                                                                   
          
              Third Quarter Financial Summary


                                                                     
          (in thousands, except per share data)




                                  
        
              Three Months                                              
            
         Nine Months

                                              Ended September 30,                                                      Ended September 30,



                                           2019                                2018                                                          2019               2018



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


                 Revenue                          $
            68,335                                 $
            55,239                                $
           189,278    $
         153,293



                 Gross Margin



     GAAP                                                    68.8                                             70.8                                            68.4              70.8
                                                                 %                                               %                                              %                %



     Non-GAAP(1)                                             72.2                                             72.5                                            71.7              72.5
                                                                 %                                               %                                              %                %



                 Operating Loss



     GAAP                                                (20,579)                                        (11,956)                                       (62,590)         (36,514)



     Non-GAAP(1)                                          (3,678)                                         (5,672)                                       (14,009)         (20,886)



                 Operating Margin



     GAAP                                                   -30.1                                            -21.6                                           -33.1             -23.8
                                                                 %                                               %                                              %                %



     Non-GAAP(1)                                             -5.4                                            -10.3                                            -7.4             -13.6
                                                                 %                                               %                                              %                %



                 Net loss



     GAAP                                                (20,923)                                        (11,472)                                       (57,814)         (35,878)



     Non-GAAP(1)                                          (4,022)                                         (5,188)                                       (14,140)         (20,372)



                 EPS



     GAAP                                        $
            (0.56)                                $
            (0.33)                                $
           (1.58)    $
         (1.06)



     Non-GAAP(1)                                 $
            (0.11)                                $
            (0.15)                                $
           (0.39)    $
         (0.60)



               (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 fourth 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 fourth quarter ending December 30, 2019, Instructure expects revenue of approximately $67.8 million to $68.8 million, a non-GAAP net loss of ($6.4) million to ($5.4) million, and non-GAAP net loss per common share of ($0.17) to ($0.14).

For the full year ending December 31, 2019, Instructure expects revenue of approximately $257.1 million to $258.1 million, as compared to previously stated guidance of $258.0 million to $260.0 million, non-GAAP net loss of ($20.5) million to ($19.5) million, as compared to previously stated guidance of ($24.0) million to ($21.5) million, and non-GAAP net loss per common share of ($0.56) to ($0.53), as compared to previously stated guidance of ($0.65) to ($0.58).

Instructure remains on track to reach positive 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 third quarter 2019 results today, October 28, 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 3892952.

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_Q32019EarningsCall.

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 fourth 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 June 30, 2019, which was filed with the Securities and Exchange Commission (the "SEC") on July 31, 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)




                                                             September 30,                             December 31,

                                                                      2019                                      2018




     
                Assets                                     (unaudited)



     Current assets:



     Cash and cash equivalents                                                    $
              122,199                $
          94,320


      Short-term marketable securities                                                           5,006                        58,630


      Accounts receivable-net of allowances
       of $953 and $1,092 at September 30,
       2019 and December 31, 2018,
       respectively                                                                             41,655                        35,514



     Prepaid expenses                                                                          14,273                        13,918



     Deferred commissions                                                                      12,156                         8,226



     Other current assets                                                                       4,649                         2,019




     Total current assets                                                                     199,938                       212,627



     Property and equipment, net                                                               28,893                        27,388



     Right-of-use assets                                                                       37,120



     Goodwill                                                                                  69,952                        12,354



     Intangible assets, net                                                                    35,145                         6,262



     Noncurrent prepaid expenses                                                                4,055                         3,516


      Deferred commissions, net of current
       portion                                                                                  15,295                        11,404



     Other assets                                                                                 560                           446




     
                Total assets                                                    $
              390,958               $
          273,997



                   Liabilities and stockholders' equity



     Current liabilities:



     Accounts payable                                                               $
              7,611                 $
          3,581



     Accrued liabilities                                                                       14,431                         9,809



     Deferred rent                                                                                                           1,329



     Lease liabilities                                                                          6,324



     Deferred revenue                                                                         162,583                       117,298




     Total current liabilities                                                                190,949                       132,017


      Deferred revenue, net of current
       portion                                                                                   2,975                         3,372


      Lease liabilities, net of current
       portion                                                                                  42,685


      Deferred rent, net of current portion                                                                                  10,150



     Other long-term liabilities                                                                3,619                            20



                   Total liabilities                                                           240,228                       145,559



      Commitments and contingencies



     Stockholders' equity:



     Common stock                                                                                   3                             3



     Additional paid-in capital                                                               475,953                       395,865


      Accumulated other comprehensive income
       (loss)                                                                                       10                           (8)



     Accumulated deficit                                                                    (325,236)                    (267,422)




     Total stockholders' equity                                                               150,730                       128,438



                   Total liabilities and stockholders'
                    equity                                                         $
              390,958               $
          273,997


                                                                                  
            
                INSTRUCTURE, INC.


                                                                                
      
              CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                                
      
              (in thousands, except per share data)




                                                       Three Months                              
              
                Nine Months

                                                   Ended September 30,                                                   Ended September 30,



                                                  2019                                       2018                                                     2019                 2018



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



     Revenue:



     Subscription and support                                $
             61,863                                       $
              49,235                      $
           172,351      $
         137,539


      Professional services and other                                     6,472                                                    6,004                                16,927              15,754




     Total net revenue                                                  68,335                                                   55,239                               189,278             153,293




     Cost of Revenue:



     Subscription and support                                           16,567                                                   12,149                                46,270              33,324


      Professional services and other                                     4,723                                                    3,989                                13,624              11,397




     Total cost of revenue                                              21,290                                                   16,138                                59,894              44,721




     Gross profit                                                       47,045                                                   39,101                               129,384             108,572




     Operating expenses:



     Sales and marketing                                                32,313                                                   25,641                                92,119              73,670



     Research and development                                           21,800                                                   15,601                                61,688              45,110



     General and administrative                                         13,511                                                    9,815                                38,167              26,306




     Total operating expenses                                           67,624                                                   51,057                               191,974             145,086




     Loss from operations                                             (20,579)                                                (11,956)                             (62,590)           (36,514)




     Other income (expense):



     Interest income                                                       309                                                      761                                 1,232               1,528



     Interest expense                                                                                                             (25)                                 (11)                (54



     Other expense                                                       (495)                                                   (177)                                (748)               (531



      Total other income (expense), net                                   (186)                                                     559                                   473                 943




     Loss before income taxes                                         (20,765)                                                (11,397)                             (62,117)           (35,571)


      Income tax benefit (expense)                                        (158)                                                    (75)                                4,303               (307)




     Net loss                                              $
             (20,923)                                    $
              (11,472)                    $
           (57,814)    $
         (35,878)



      Deemed dividend to investors



      Net loss attributable to common
       stockholders                                         $
             (20,923)                                    $
              (11,472)                    $
           (57,814)    $
         (35,878)



      Net loss per common share, basic and
       diluted                                                $
             (0.56)                                      $
              (0.33)                      $
           (1.58)      $
         (1.06)



      Weighted average shares used to
       compute net loss per share, basic
       and diluted                                                       37,250                                                   34,895                                36,585              33,934


                                                                                                 
       
                INSTRUCTURE, INC.


                                                                                               
      
         CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                                   
       
                (in thousands)




                                                                     Three Months                                 
              
                Nine Months

                                                                  Ended September 30,                                                     Ended September 30,



                                                                2019                                          2018                                                     2019                 2018



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



     
                Operating Activities:



     Net loss                                                             $
             (20,923)                                       $
              (11,472)                   $
           (57,814)    $
        (35,878)


      Adjustments to reconcile net loss to net cash
       provided by 
              operating activities:



     Depreciation of property and equipment                                             2,843                                                       2,320                                7,775              6,438



     Amortization of intangible assets                                                  2,855                                                         673                                6,703              2,112


      Amortization of deferred financing costs                                                                                                          5                                    9                 15


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



     Stock-based compensation                                                          14,094                                                       5,683                               43,398             16,102



     Other                                                                              (118)                                                        141                                (988)             (757)



     Changes in assets and liabilities:



     Accounts receivable, net                                                          67,589                                                      45,993                              (5,711)          (14,011)



     Prepaid expenses and other assets                                                 10,660                                                     (1,550)                             (7,005)             (168)



     Deferred commissions                                                             (1,781)                                                      (240)                             (7,571)           (1,172)



     Right-of-use assets                                                                1,285                                                                                           2,110


      Accounts payable and accrued liabilities                                         (1,777)                                                      7,231                                8,855             10,241



     Deferred revenue                                                                   8,168                                                       6,147                               39,969             37,011



     Lease liabilities                                                                (1,649)                                                                                        (1,700)



     Deferred rent                                                                                                                                 (233)                                                 1,603



     Other liabilities                                                                    946                                                                                           3,550



      Net cash provided by operating activities                                         82,192                                                      54,698                               31,580             20,270




     
                Investing Activities:



     Purchases of property and equipment                                              (2,491)                                                    (1,498)                             (7,485)           (8,888)


      Proceeds from sale of property and equipment                                          25                                                          26                                   71                 78



     Purchases of marketable securities                                                                                                         (43,729)                            (15,394)          (92,170)



     Maturities of marketable securities                                                5,014                                                      32,150                               60,700             37,850



     Sale of marketable securities                                                      8,786                                                                                           8,786


      Business acquisition, net of cash received                                           (6)                                                                                       (55,293)



      Net cash provided by (used in) investing
       activities                                                                       11,328                                                    (13,051)                             (8,615)          (63,130)




     
                Financing Activities:


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


      Proceeds from issuance of common stock from
       employee equity plans                                                             1,445                                                       1,511                                7,008              8,760


      Shares repurchased for tax withholdings on vesting
       of restricted stock                                                             (1,456)                                                       (78)                             (2,094)             (333)



     Payments for financing costs                                                                                                                                                                         (18)



      Net cash provided by (used in) financing
       activities                                                                         (11)                                                      1,433                                4,914            118,198



      Net increase in cash and cash equivalents                                         93,509                                                      43,080                               27,879             75,338


      Cash and cash equivalents, beginning of period                                    28,690                                                      67,951                               94,320             35,693



      Cash and cash equivalents, end of period                              $
             122,199                                         $
              111,031                     $
           122,199     $
         111,031


                                                                       
           
                INSTRUCTURE, INC.


                                                              
            
             RECONCILIATION OF NON-GAAP GROSS MARGIN


                                                                 
           
              (in thousands, except percentages)


                                                                         
            
                (unaudited)




                                                     Three Months                           
              
                Nine Months

                                                   Ended September 30,                                               Ended September 30,



                                           2019                            2018                                            2019                 2018




              GAAP gross profit                $
      47,045                                     $
              39,101                        $
     129,384  $
     108,572


               Stock-based compensation                894                                                    603                             3,010       1,578


               Amortization of acquisition
                related intangibles                  1,408                                                    332                             3,256       1,007


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



               Non-GAAP gross margin            $
      49,347                                     $
              40,036                        $
     135,650  $
     111,108





    GAAP gross margin %                             68.8                                                   70.8                              68.4        70.8
                                                         %                                                     %                                %          %


    Non-GAAP gross margin %                         72.2                                                   72.5                              71.7        72.5
                                                         %                                                     %                                %          %


                                                               
            
                INSTRUCTURE, INC.


                                                       
          
              RECONCILIATION OF NON-GAAP OPERATING LOSS


                                                           
         
               (in thousands, except percentages)


                                                                 
             
                (unaudited)




                                             Three Months                            
              
                Nine Months

                                          Ended September 30,                                              Ended September 30,



                                 2019                              2018                                              2019                2018



     Loss from operations             $
       (20,579)                                   $
              (11,956)                     $
     (62,590)    $
     (36,514)


     Stock-based compensation                14,094                                                   5,683                           43,398          16,102


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


     Amortization of acquisition
      related intangibles                     2,807                                                     601                            6,530           1,895


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



     Non-GAAP operating loss           $
       (3,678)                                    $
              (5,672)                     $
     (14,009)    $
     (20,886)





     GAAP operating margin                    -30.1                                                   -21.6                            -33.1           -23.8
                                                  %                                                      %                               %              %


     Non-GAAP operating margin                 -5.4                                                   -10.3                             -7.4           -13.6
                                                  %                                                      %                               %              %


                                                                       
          
                INSTRUCTURE, INC.


                                                               
             
            RECONCILIATION OF NON-GAAP NET LOSS


                                                              
             
            (in thousands, except per share data)


                                                                          
          
                (unaudited)




                                                      Three Months                                                    Nine Months

                                                   Ended September 30,                                               Ended September 30,



                                         2019                               2018                                             2019                    2018




     Net loss                                $
        (20,923)                                   $
              (11,472)                      $
       (57,814)    $
       (35,878)


      Stock-based compensation                        14,094                                                   5,683                              43,398            16,102


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


      Amortization of acquisition
       related intangibles                             2,807                                                     601                               6,530             1,895


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


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


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




     Non-GAAP net loss                        $
        (4,022)                                    $
              (5,188)                      $
       (14,140)    $
       (20,372)



      Non-GAAP net loss per common
       share, 
              basic and
       diluted                                  $
        (0.11)                                     $
              (0.15)                        $
       (0.39)      $
       (0.60)


      Weighted average common shares
       used in computing
       basic and diluted net loss per
       common share                                   37,250                                                  34,895                              36,585            33,934


                                                       
             
               INSTRUCTURE, INC.


                                                   
           
              RECONCILIATION OF FREE CASH FLOW


                                                         
             
               (in thousands)


                                                          
             
               (unaudited)




                                     Three Months                                                  Nine Months

                                   Ended September 30,                                               Ended September 30,



                           2019                             2018                                         2019                     2018



     Net cash provided by
      operating activities      $
      82,192                                    $
              54,698                         $
        31,580  $
         20,270


     Purchases of property
      and equipment and
      intangible assets            (2,491)                                              (1,498)                             (7,485)       (8,888)


     Proceeds from sale of
      property and
      equipment                         25                                                    26                                   71             78



     Free cash flow             $
      79,726                                    $
              53,226                         $
        24,166  $
         11,460


                   
          
                INSTRUCTURE, INC.


                 
       
            RECONCILIATION OF 12-MONTH BILLINGS


                     
          
                (in thousands)


                      
          
                (unaudited)




                                           Trailing Twelve Months Ended

                                           September 30,



                        2019                                       2018



     Total net
      revenue                  $
              245,528                      $
     198,020




     Total
      deferred
      revenue


     Beginning
      balance                              138,673                         110,328


     Ending
      balance                              165,558                         138,673



     Net change
      in current
      deferred
      revenue                               26,885                          28,345




     Total
      12-month
      billings                 $
              272,413                      $
     226,365


                                                                                             
              
                INSTRUCTURE, INC.


                                                                                 
            
                RECONCILIATION OF NON-GAAP OPERATING EXPENSES


                                                                                   
              
                Three Months Ended September 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                                                                               earn-out
                                                                                                                                                                             liability




     Operating expenses:



     Sales and marketing             $
     32,313                          (3,774)                                                                                                                  (1,399)          $
     27,140



     Research and development           21,800                          (4,974)                                                                                                                                      16,826


      General and administrative         13,511                          (4,452)                                                                                                                                       9,059




     Total operating expenses        $
     67,624                         (13,200)                                                                                                                  (1,399)          $
     53,025


                                                                                            
              
                INSTRUCTURE, INC.


                                                                                
            
                RECONCILIATION OF NON-GAAP OPERATING EXPENSES


                                                                                  
              
                Three Months Ended September 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                                                                              earn-out
                                                                                                                                                                             liability




     Operating expenses:



     Sales and marketing             $
     25,641                         (1,385)                                                                                                                  (269)          $
     23,987



     Research and development           15,601                         (2,026)                                                                                                                                    13,575


      General and administrative          9,815                         (1,669)                                                                                                                                     8,146




     Total operating expenses        $
     51,057                         (5,080)                                                                                                                  (269)          $
     45,708


                                                                                               
              
                INSTRUCTURE, INC.


                                                                                   
            
                RECONCILIATION OF NON-GAAP OPERATING EXPENSES


                                                                                     
              
                Nine Months Ended September 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                                                                               earn-out
                                                                                                                                                                                liability




     Operating expenses:



     Sales and marketing              $
      92,119                         (11,772)                                                                                                                   (3,274)              $
      77,073



     Research and development             61,688                         (14,917)                                                                                                                                            46,771


      General and administrative           38,167                         (13,699)                                                                                        1,327                                        20       25,815




     Total operating expenses        $
      191,974                         (40,388)                                                                                        1,327                       (3,274)          20  $
      149,659


                                                                                               
              
                INSTRUCTURE, INC.


                                                                                   
            
                RECONCILIATION OF NON-GAAP OPERATING EXPENSES


                                                                                     
              
                Nine Months Ended September 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                                                                              earn-out
                                                                                                                                                                                 liability




     Operating expenses:



     Sales and marketing              $
      73,670                          (4,404)                                                                                          430                      (888)                $
     68,808



     Research and development             45,110                          (5,953)                                                                                          616                                              39,773


      General and administrative           26,306                          (4,167)                                                                                          130                                     1,144     23,413




     Total operating expenses        $
      145,086                         (14,524)                                                                                        1,176                      (888)          1,144 $
     131,994


                                                                 
         
                INSTRUCTURE, INC.


                                                             
     
          RECONCILIATION OF NON-GAAP NET LOSS GUIDANCE


                                                                  
         
                (in thousands)


                                                                    
         
                (unaudited)




                                         Three Months Ending                                                       Full Year Ending

                                            December 31,                                                             December 31,



                                  2019                                 2019                                                          2019           2019



                                   LOW                                HIGH                                                          LOW          HIGH



     Net loss                         $
              (23,100)                               $
              (22,100)                            $
     (80,910)    $
     (79,910)


      Stock-based compensation                       14,100                                              14,100                                  57,500          57,500


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


      Amortization of acquisition
       related intangibles                            2,600                                               2,600                                   9,130           9,130


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


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




     Non-GAAP net loss                 $
              (6,400)                                $
              (5,400)                            $
     (20,540)    $
     (19,540)


                                                                    
              
                INSTRUCTURE, INC.


                                                                
     
       RECONCILIATION OF NON-GAAP NET LOSS PER COMMON SHARE GUIDANCE


                                                                       
              
                (unaudited)




                                            Three Months Ending                                                                Full Year Ending

                                               December 31,                                                                      December 31,



                                      2019                                      2019                                                             2019         2019



                                       LOW                                     HIGH                                                             LOW        HIGH


     Net loss per common share             $
              (0.61)                                      $
              (0.58)                                 $
     (2.20)    $
     (2.17)


     Stock-based compensation                            0.37                                                     0.37                                       1.56          1.56


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


     Amortization of acquisition
      related intangibles                                0.07                                                     0.07                                       0.25          0.25


     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                              $
              (0.17)                                      $
              (0.14)                                 $
     (0.56)    $
     (0.53)



     Non-GAAP weighted average
      common shares used in
          computing basic and
          diluted net loss per common
      
              share (in
                thousands)                             37,700                                                   37,700                                     36,850        36,850

Prepared Remarks - Dan Goldsmith, CEO

Q3 was a solid quarter for Instructure. We delivered $68.3 million in revenue, representing 24% year-over-year growth, and we exceeded our previously issued guidance for non-GAAP net income by $2.9 million.

Now, I would like to share details on how key areas of our business are performing.

Domestic Canvas is progressing nicely, on track to deliver results in line with our outlook for the year. So, while some analysts have been reporting a sharp slowdown in higher education LMS switches, we are not seeing that trend in our domestic Canvas bookings. In fact, our higher education domestic bookings are on track to be up this year over last year.

At the same time, internationally, we are seeing delays in a number of opportunities that are pushing some bookings into 2020. For example, in the UK and Australia, a set of large public tenders planned for this year have been pushed out beyond 2019.

Globally, win rates remain strong for Canvas. So, by continuing our expansion into markets, such as Spain, France, and Southeast Asia, we are confident in our ability to drive growth and manage pipeline risk.

MasteryConnect and Portfolium are both delivering the results we anticipated at the time of acquisition and improving our overall competitive position with Canvas.

And, while Bridge bookings continue to grow, especially with our Employee Development solutions introduced over the summer, it is still not delivering at the level I want it to be at. Increasing our focus and efforts on Employee Development opportunities, where we are seeing higher win rates, attach rates, and larger deals will help us drive growth moving forward.

On past earnings calls, we have outlined a list of customers who have chosen Canvas and Bridge during the quarter. We have heard from many of you that it is better to have a few select examples on the earnings calls that demonstrate progress in the market rather than a comprehensive list of wins. We will publish a list of key customer wins on our Instructure blog following each earnings call.

Princeton University is the most recent Ivy League institution to join the Instructure family. The university was looking to move to a more intuitive and robust learning management platform that could support faculty teaching goals, expand learning activities, and improve assessment strategies. Canvas was selected as the best choice after an extensive evaluation process that included input from students, faculty, and staff. With the addition of Princeton, we are happy to announce that Canvas has now been adopted by all Ivy League schools.

Hillsborough County is the third K-12 district with approximately 200,000 students in Florida that has selected Canvas. The School board valued Canvas' ability to meet the needs of students while also offering powerful tools for administrators and teachers. This key win solidifies our presence in large school districts in Florida and better positions us to win other districts in the future.

I recently attended our CanvasCon event in Barcelona and met with customers and prospects from across the region. It was nice to see everyone was excited about the new capabilities we are introducing as a part of our Learning Management Platform.

Canvas is already the solution of choice at all top 10 U.S. business schools, and we are excited to see similar progress with the international business schools. When ESIC Business and Marketing School, one of the most prestigious institutions in Spain, decided to switch from Moodle, they ran two competing pilots simultaneously. In the end, ESIC chose Canvas not only because it is the best technology platform but also because they valued the community and Canvas team that will guide them. Interestingly enough, ESIC is also looking to use Canvas for student engagement post-graduation. We are excited that ESIC joins the ranks of other top universities in EMEA using Canvas such as INSEAD in France and Oxford Said in England.

In Southeast Asia at the Technological Institute of the Philippines, management, academic leadership and faculty selected Canvas for both campuses, covering senior high school to graduate school. This is another great example of our ability to establish anchor schools in markets around the world.

At the Educause Conference just two weeks ago we announced Portfolium is now seamlessly integrated into the Canvas user experience. Students will have lifelong access to their Folio where they can organize learning assets, connect with other Folio users, and curate content to help showcase their skills to potential employers. Their personal Folio will follow them throughout their academic and professional lives, serving as an expanded resume. In addition, educators can now access integrated Portfolium capabilities for institutions directly from the Canvas Learning Management Platform. With deeper integration, it is now easier for institutions to procure Canvas and Portfolium together. Our CanvasCon events in Sydney and Barcelona yielded good interest for Portfolium in the EMEA and APAC regions with a number of customers are already asking to implement Portfolium in the coming year.

On the employee development side, we recently announced the addition of Bridge Connect to our Bridge Employee Development Platform, which offers employees the ability to more easily connect with co-workers, join skill communities, and identify potential mentors.

Skullcandy, a consumer electronics company, attended our BridgeCon event in June. They selected Bridge seeing the value of our employee development solution to address their need to transition from annual to quarterly reviews, enable monthly career development discussions between managers and employees, and build stronger onboarding programs for new hires.

Our 3rd quarter results are solid, and despite some of the headwinds with International Canvas and Bridge, we are pleased with our progress.

Now Steve will talk through the financials, and following his remarks, I will provide details on our December Analyst day and strategic planning work.

Prepared Remarks - Steve Kaminsky, CFO

As Dan mentioned, we delivered another solid quarter in Q3 with healthy year-over-year revenue growth and improvements to the bottom line.

Total revenue grew 24% year-over-year to $68.3 million, of which subscription revenue was $61.9 million. The year-over-year revenue growth is a result of customer growth and continued net revenue retention of over 100%.

While we are pleased with our revenue growth in the quarter, currency headwinds from GBP and AUD had a larger impact relative to prior periods. The Q3 impact was approximately $300 thousand, which is equal to the total foreign exchange impact for the first half of this year. For further context, in 2018, the impact was less than $100 thousand.

As a percentage of total, international revenue was 19%, growing 25% year-over-year. As a reminder, our total revenue for the third quarter includes the contribution from our two acquisitions, which is almost entirely domestic revenue.

Twelve month rolling billings at the end of Q3 was $272.4 million, up 20% from third quarter of 2018, also calculated on a rolling twelve-month basis. If we exclude the billings contribution from acquisitions, billings on a rolling twelve-month basis was $252.8 million, up nearly 12% from last year.

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 Q3 was 72.2%, essentially flat year-over-year and up 91bps as compared to last quarter.

Q3 total operating expense was $53.0 million. This represents, as a percent of revenue, a decrease of 500bps compared to last year. Excluding the impact of acquisitions and the change in compensation policy, 149bps of that decrease was related to controlling costs.

Our operating loss was $3.7 million as compared to $5.7 million in the same period a year ago.

GAAP net loss for Q3 was $20.9 million, as compared to $11.5 million in the same period a year ago.

Non-GAAP net loss for Q3 was $4.0 million, which is $2.9 million or 8 cents per share better than our previous expectations.

Turning to the balance sheet, we ended the quarter well with $127.2 million in cash, cash equivalents and marketable securities.

Free cash flow for the third quarter of 2019 was $79.7 million.

Let me end my remarks around our expectations for the fourth quarter and full year.

For the fourth quarter, we expect revenue in the range of $67.8 million to $68.8 million. In Q4 we expect a larger currency impact than we saw in Q3, of approximately $400 to $500 thousand, which is included in today's guidance. We anticipate Non-GAAP net loss of ($6.4) million to ($5.4) million and non-GAAP net loss per common share of ($0.17) to ($0.14).

For the full year, we expect revenue in the range of $257.1 million to $258.1 million, down from our previous guidance of $258.0 million to $260.0 million. This change is driven both by business performance, that Dan mentioned earlier, and the cumulative effect of the foreign exchange impact of approximately $1.0 million for the year.

We expect non-GAAP net loss of ($20.5) million to ($19.5) million, an improvement to previously stated guidance of ($24.0) million to ($21.5) million, and a non-GAAP net loss per common share of ($0.56) to ($0.53), as compared to previously stated guidance of ($0.65) to ($0.58). For calculating EPS, we expect our shares to be 37.7 million for the fourth quarter and 36.9 million for the full year.

The improvements to our Q4 and 2019 bottom line will be driven primarily by our continued focus on managing costs. We also expect a decrease of 2019 stock-based compensation expenses from previously stated $60.3 million to $57.5 million. Our cash position is healthy and our free cash flow forecast has improved. We now expect to reach positive free cash flow by year end.

Let me now turn it back to Dan for closing comments and a look at our upcoming analyst day.

Prepared Remarks - Dan Goldsmith, CEO

Since taking on the role of CEO earlier this year, I have worked to get my arms around Instructure's business, challenges, and opportunities. While it takes time to understand a company, it also takes time to define the right strategy, and then time to implement change. Instructure has an incredible business built over the last decade with Canvas. However, the organization has not evolved in the right way to support a company going from startup, to IPO, to scale.

Over the past months, my focus has been on establishing a strong team and managing the business well, while at the same time, determining the strategic plan for the future of the company. I, along with our management team and Board have worked closely with external advisors on our strategy, and we've met with large investors, representing over 40% of our stock base, seeking input on Instructure's future.

During our Analyst Day, on December 3rd we will share details on our strategic plan. The agenda will include presentations from our management team on how we will run the company moving forward, financial goals, and focus areas for growth. We will share how sales, marketing, and product teams will be more effective and efficient tied to metrics, such as attribution and customer acquisition cost (CAC). And, you will hear from our Board regarding governance updates and changes.

In the meantime, I would like to share some updates on our strategic planning work and preview some of the progress we are already making.

First, I would like to address stock-based compensation. Based on investor input and our business review, we recognize that the compensation policy put in place for this year has not yielded the benefits we expected, nor has it been well received by investors. As a result, we are making a meaningful shift in our stock-based compensation approach. As Steve mentioned, we will be better than expected on stock-based compensation for 2019. Additionally, we have built our plan for next year based on managing share issuances in order to limit overall share count growth to no more than 2.5%. This will also result in the absolute stock-based compensation dollars coming down significantly year-over-year.

We are advancing our strategy by increasing our focus on education. Canvas as a platform provides a fantastic opportunity for us to expand greatly within our existing customer set. We will capitalize on our unique ability to introduce add-on products, and new offerings in education to drive revenue growth, TAM expansion, high attach rates, and lower customer acquisition cost. Portfolium and MasteryConnect are examples of this and we are already realizing the benefits of these solutions being connected to Canvas. During our analyst day, you will hear more about Instructure's bigger opportunities and plans to ignite growth moving forward in education.

Turning to Bridge, we are engaged in a strategic review of the business. We have begun to take steps to reorganize our teams such that Bridge operates independently from our education business. Bridge will be able to operate with a streamlined cost structure appropriate to the stage of the business, and the management team can increase its focus more on Canvas and our growth opportunities in education.

Lastly, we are working on finalizing our 2020 budget and our strategic plan. This year, our strategic planning process included deeper detailed financial modelling with a multiyear view. The process has also allowed us to set financial goals for Instructure that are both near term and long term supported by a clear plan for execution.

On December 3rd, we will share details on our strategic plan, including a number of value creation initiatives. We will share our financial status and goals, with clear milestones and target dates, specifically focused on profitability and growth for Canvas, Bridge, and Instructure overall. We will walk through our cost realignment plan which aggressively shifts Instructure's operations to deliver a cost profile for gross margin, sales and marketing, research and development, and general and administrative, targeting best in class SaaS company benchmarks. And, we will talk about the many exciting opportunities to drive growth in the coming years.

There has been much work this year to get Instructure on the right path operationally, financially, and strategically. I have set a priority not only to drive ambitious and healthy goals for Instructure, but also to make sure that we commit to those goals with a well-thought-out plan and approach.

Thank you, and I look forward to seeing many of you on December 3rd.

View original content to download multimedia:http://www.prnewswire.com/news-releases/instructure-reports-third-quarter-2019-financial-results-300946552.html

SOURCE Instructure, Inc.