Qualys Announces First Quarter 2020 Financial Results

FOSTER CITY, Calif., May 7, 2020 /PRNewswire/ -- Qualys, Inc. (NASDAQ: QLYS), a pioneer and leading provider of cloud-based IT, security and compliance solutions, today announced financial results for the first quarter ended March 31, 2020. For the quarter, the Company reported revenues of $86.3 million, net income under United States Generally Accepted Accounting Principles ("U.S. GAAP") of $18.7 million, non-GAAP net income of $26.7 million, Adjusted EBITDA of $38.2 million, GAAP earnings per diluted share of $0.46, and non-GAAP earnings per diluted share of $0.65.

"We are pleased to report another good quarter with accelerated growth in Qualys Cloud Agent subscriptions and strong adoption of our Vulnerability Management, Detection and Response (VMDR) app. Our results reflect the strategic importance of our robust cloud platform for continuously securing and monitoring hybrid environments and remote workforces as well as the expansion of our product suite including our innovative VMDR app," said Philippe Courtot, chairman and CEO of Qualys. "We are pleased with our business momentum with both renewals and upsells performing well. Our groundbreaking VMDR application is seeing strong customer reception with nearly 150 customers already subscribed to it. VMDR not only helps proliferate Clouds Agents within our customer base but also sets a strong foundation for further upsell of our other paid applications. In addition, we are seeing a great response to our free remote endpoint protection offering with nearly 500 customers signed up for the service. We will also be extending the free service period for existing customers to enable them to trial the malware detection and response capabilities that we will be adding shortly."

"In these challenging times, we are uniquely positioned with our profitable cloud platform model as companies accelerate their adoption of cloud-based solutions. This enables us to continue investing and recruiting for top talent as well as assist the community with fast development of free services. Furthermore, I am also pleased to announce our Board has authorized an additional 2-year $100 million open market share repurchase program, which reflects our belief in our cloud model to continue growing shareholder value as well as provides us with the opportunity to take advantage of any potential significant stock market dislocation," continued Courtot.

First Quarter 2020 Financial Highlights

Revenues: Revenues for the first quarter of 2020 increased by 14.5% to $86.3 million compared to $75.3 million for the same quarter in 2019.

Gross Profit: GAAP gross profit for the first quarter of 2020 increased by 18% to $67.8 million compared to $57.6 million for the same quarter in 2019. GAAP gross margin percentage was 79% for the first quarter of 2020 compared to 76% for the same quarter in 2019. Non-GAAP gross profit for the first quarter of 2020 increased by 17% to $69.9 million compared to $59.7 million for the same quarter in 2019. Non-GAAP gross margin percentage was 81% for the first quarter of 2020 compared to 79% for the same quarter in 2019.

Operating Income: GAAP operating income for the first quarter of 2020 increased by 45% to $20.4 million compared to $14.1 million for the same quarter in 2019. As a percentage of revenues, GAAP operating income was 24% for the first quarter of 2020 compared to 19% for the same quarter in 2019. Non-GAAP operating income for the first quarter of 2020 increased by 32% to $32.0 million compared to $24.2 million for the same quarter in 2019. As a percentage of revenues, non-GAAP operating income was 37% for the first quarter of 2020 compared to 32% for the same quarter in 2019.

Net Income: GAAP net income for the first quarter of 2020 was $18.7 million, or $0.46 per diluted share, compared to $13.3 million, or $0.32 per diluted share, for the same quarter in 2019. As a percentage of revenues, GAAP net income was 22% for the first quarter of 2020 compared to 18% for the same quarter in 2019. Non-GAAP net income for the first quarter of 2020 was $26.7 million, or $0.65 per diluted share, compared to non-GAAP net income of $20.3 million, or $0.49 per diluted share, for the same quarter in 2019. As a percentage of revenues, Non-GAAP net income was 31% for the first quarter of 2020 compared to 27% for the same quarter in 2019.

Adjusted EBITDA: Adjusted EBITDA (a non-GAAP financial measure) for the first quarter of 2020 increased by 25% to $38.2 million compared to $30.6 million for the same quarter in 2019. As a percentage of revenues, adjusted EBITDA was 44% for the first quarter of 2020 compared to 41% for the same quarter in 2019.

Operating Cash Flow: Operating cash flow for the first quarter of 2020 increased by 18% to $52.4 million compared to $44.3 million for the same quarter in 2019. As a percentage of revenues, operating cash flow was 61% for the first quarter of 2020 compared to 59% for the same quarter in 2019.

First Quarter 2020 Business Highlights

Select New Customers:
Armor Defense, Axfood AB, CarGurus, Cepsa, City of Charlotte, City of Raleigh, Equity Residential, KION Information Management Services GmbH, Oregon Department of Justice, Quest Software, Summa Health, and Volvo.

Business Highlights:

    --  Unveiled VMDR, an all-in-one cloud-based app, which automates the entire
        vulnerability management cycle across on-premises, endpoints, cloud,
        mobile, containers, OT and IoT environments - significantly accelerating
        the ability for organizations to respond to threats and prevent
        breaches.
    --  Introduced a free Remote Endpoint Protection solution to help
        enterprises secure remote workforces, which provides instant security
        assessment, visibility and remote computer patching with zero impact on
        VPN bandwidth for both corporate and personal computers.
    --  Recognized as a 2020 Gartner Peer Insights Customer's Choice for
        Vulnerability Assessment.
    --  Named as Best Vulnerability Management solution by SC Awards.
    --  Acknowledged as leading the next generation of end-to-end vulnerability
        management technology with VMDR solution by industry analyst firm Ovum.
    --  Chairman and CEO, Philippe Courtot honored with prestigious benefactor
        award from the International Systems and Security Association (ISSA)
        Education Foundation for his unwavering support of cybersecurity and
        cybersecurity education.

Financial Performance Outlook

Based on information as of today, May 7, 2020, Qualys is issuing the following financial guidance for the second quarter and full year fiscal 2020. The Company emphasizes that the guidance is subject to various important cautionary factors referenced in the section entitled "Legal Notice Regarding Forward-Looking Statements" below, including risks and uncertainties associated with the COVID-19 pandemic. While we believe we are in a strong financial position to weather business uncertainties arising from COVID-19, some of our customers are now operating under very challenging circumstances, especially those in industries highly affected by COVID-19. As such, the second quarter and updated full year fiscal 2020 guidance that we are providing today assumes increased uncertainty around new business as well as retention and expansion with existing customers, particularly in highly affected industries.

Second Quarter 2020 Guidance: Management expects revenues for the second quarter of 2020 to be in the range of $88.0 million to $88.6 million, representing 11% to 12% growth over the same quarter in 2019. GAAP net income per diluted share is expected to be in the range of $0.36 to $0.38, which assumes an effective income tax rate of 24%. Non-GAAP net income per diluted share is expected to be in the range of $0.63 to $0.65, which assumes non-GAAP effective income tax rate of 21%. Second quarter 2020 earnings per share estimates are based on approximately 40.8 million weighted average diluted shares outstanding for the quarter.

Full Year 2020 Guidance: Management expects revenues for the full year 2020 to be in the range of $354 million to $359 million, representing 10% to 12% growth over 2019. GAAP net income per diluted share is expected to be in the range of $1.51 to $1.56, which assumes an effective income tax rate of 21%. Non-GAAP net income per diluted share is expected to be in the range of $2.46 to $2.51, which assumes a non-GAAP effective income tax rate of 21%. Full year 2020 earnings per share estimates are based on approximately 40.8 million weighted average diluted shares outstanding.

Investor Conference Call

Qualys will host a conference call and live webcast to discuss its first quarter 2020 financial results at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time) on Thursday, May 7, 2020. To access the conference call, dial (877) 881-2609 in the U.S. or (970) 315-0463 for international participants with conference ID #7970004. A live webcast of the earnings conference call, investor presentation, prepared remarks, and supplemental historical financial spreadsheet can be accessed at https://investor.qualys.com/events-presentations. A replay of the conference call will be available through the same webcast link following the end of the call.

Investor Contact

Vinayak Rao
Vice President, Corporate Development and Investor Relations
(650) 801-6210
ir@qualys.com

About Qualys, Inc.

Qualys, Inc. (NASDAQ: QLYS) is a pioneer and leading provider of cloud-based IT, security and compliance solutions with over 15,700 active customers in more than 130 countries, including a majority of each of the Forbes Global 100 and Fortune 100. Qualys helps organizations streamline and consolidate their IT, security and compliance solutions in a single platform and build security into digital transformation initiatives for greater agility, better business outcomes and substantial cost savings. The Qualys Cloud Platform and its integrated Cloud Apps deliver businesses critical security intelligence continuously, enabling them to automate the full spectrum of auditing, compliance and protection for IT systems and web applications across on premises, endpoints, cloud, containers, and mobile environments. Founded in 1999 as one of the first SaaS security companies, Qualys has established strategic partnerships with leading cloud providers like Amazon Web Services, Microsoft Azure and the Google Cloud Platform, and managed service providers and consulting organizations including Accenture, BT, Cognizant Technology Solutions, Deutsche Telekom, DXC Technology, Fujitsu, HCL Technologies, IBM, Infosys, NTT, Optiv, SecureWorks, Tata Communications, Verizon and Wipro. The Company is also a founding member of the Cloud Security Alliance. For more information, please visit www.qualys.com.

Qualys and the Qualys logo are proprietary trademarks of Qualys, Inc. All other products or names may be trademarks of their respective companies.

Legal Notice Regarding Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements generally relate to future events or our future financial or operating performance. Forward-looking statements in this press release include, but are not limited to, statements related to: our expectations regarding our Qualys Cloud Platform innovation and the capabilities of our platform; our expectations regarding the growth and market acceptance of our Vulnerability Management, Detection, and Response application; the benefits of our strategic acquisitions; the benefits of our new products, integrations, collaborations and joint solutions; our strategy and our business model and our ability to execute such strategy; the effects of COVID-19 on our business and results of operations; and our guidance for revenues, GAAP EPS and non-GAAP EPS for the second quarter and full year 2020, and our expectations for the number of weighted average diluted shares outstanding and the GAAP and non-GAAP effective income tax rate for the second quarter and full year 2020. Our expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected. These risks include our ability to continue to develop platform capabilities and solutions; the ability of our platform and solutions to perform as intended; customer acceptance and purchase of our existing solutions and new solutions; real or perceived defects, errors or vulnerabilities in our products or services; our ability to retain existing customers and generate new customers; the budgeting cycles, seasonal buying patterns and length of our sales cycle; the effects of COVID-19 on our business and results of operations; our ability to manage costs as we increase our customer base and the number of our platform solutions; the market for cloud solutions for IT security and compliance not increasing at the rate we expect; competition from other products and services; fluctuations in currency exchange rates, unexpected fluctuations in our effective income tax rate on a GAAP and non-GAAP basis, our ability to effectively manage our rapid growth and our ability to anticipate future market needs and opportunities; any unanticipated accounting charges; and general market, political, economic and business conditions in the United States as well as globally. The forward-looking statements contained in this press release are also subject to other risks and uncertainties, including those more fully described in our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2019, filed with the Securities and Exchange Commission on February 21, 2020.

The forward-looking statements in this press release are based on information available to Qualys as of the date hereof, and Qualys disclaims any obligation to update any forward-looking statements, except as required by law.

Non-GAAP Financial Measures

In addition to reporting financial results in accordance with GAAP, Qualys provides investors with certain non-GAAP financial measures, including non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income, non-GAAP net income, non-GAAP net income per diluted share, adjusted EBITDA (defined as earnings before interest expense, interest income and other income (expense), net, taxes, depreciation, amortization, stock-based compensation, non-recurring expenses, and acquisition-related expenses that do not reflect ongoing costs of operating the business) and non-GAAP free cash flows (defined as cash provided by operating activities less purchases of property and equipment and principal payments under capital lease).

In computing non-GAAP financial measures, Qualys excludes the effects of stock-based compensation expense, non-recurring expenses and acquisition-related expenses that do not reflect ongoing costs of operating the business. Qualys believes that these non-GAAP financial measures help illustrate underlying trends in its business that could otherwise be masked by the effect of the income or expenses, as well as the related tax effects, that are excluded in non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income, non-GAAP net income, non-GAAP net income per diluted share, adjusted EBITDA and non-GAAP free cash flows.

Furthermore, Qualys uses some of these non-GAAP financial measures to establish budgets and operational goals for managing its business and evaluating its performance. Qualys believes that non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income, non-GAAP net income, non-GAAP net income per diluted share, adjusted EBITDA and non-GAAP free cash flows provide additional tools for investors to use in comparing its recurring core business operating results over multiple periods with other companies in its industry.

Although Qualys does not focus on quarterly billings, Qualys provides calculated current billings (defined as total revenue recognized in a period plus the sequential change in current deferred revenue in the corresponding period) to assist investors and analysts in assessing its operating performance.

Qualys has not reconciled non-GAAP net income per diluted share guidance to GAAP net income per diluted share guidance because Qualys does not provide guidance on the various reconciling cash and non-cash items between GAAP net income and non-GAAP net income (i.e., stock-based compensation and non-recurring expenses). The actual dollar amount of reconciling items in the second quarter and full year 2020 is likely to have a significant impact on the Company's GAAP net income per diluted share in the second quarter and full year 2020. Accordingly, a reconciliation of the non-GAAP net income per diluted share guidance to the GAAP net income per diluted share guidance is not available without unreasonable effort.

In order to provide a more complete picture of recurring core operating business results, the Company's non-GAAP net income and non-GAAP net income per diluted share include tax adjustments required to achieve the effective income tax rate on a non-GAAP basis, which could differ from the GAAP effective income tax rate. The Company believes its estimated non-GAAP effective income tax rate of 21% in 2020 is a reasonable estimate under its global operating structure. The Company may adjust this rate during the year to take into account events or trends that it believes materially impact the estimated annual rate. The non-GAAP effective income tax rate could be subject to change for a number of reasons, including but not limited to, significant changes resulting from tax legislation, material changes in geographic mix of revenues and expenses and other significant events.

The presentation of this non-GAAP financial information is not intended to be considered in isolation or as a substitute for results prepared in accordance with GAAP. A reconciliation of the non-GAAP financial measures discussed in this press release to the most directly comparable GAAP financial measures is included with the financial statements contained in this press release. Management uses both GAAP and non-GAAP information in evaluating and operating its business internally and as such has determined that it is important to provide this information to investors.


                         
            
              Qualys, Inc.


        
            
              CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


                          
            
              (Unaudited)


             
            
              (in thousands, except per share data)




                                                                                   Three Months Ended
                                                                         March 31,



                                                                           2020                          2019

                                                                                                         ---


     Revenues                                                          $86,263                       $75,343



     Cost of revenues(1)                                                18,495                        17,709

                                                                                                         ---


     Gross profit                                                       67,768                        57,634



     Operating expenses:


      Research and development (1)                                       17,983                        15,837



     Sales and marketing(1)                                             18,230                        17,315


      General and administrative(1)                                      11,124                        10,431

                                                                                                         ---

      Total operating expenses                                           47,337                        43,583

                                                                                                         ---


     Income from operations                                             20,431                        14,051



     Other income (expense), net:



     Interest expense                                                      (3)                         (42)



     Interest income                                                     1,924                         2,051



     Other expense, net                                                  (135)                        (223)

                                                                                                         ---


     Total other income, net                                             1,786                         1,786

                                                                                                         ---

      Income before income taxes                                         22,217                        15,837


      Provision for income taxes                                          3,523                         2,571



     Net income                                                        $18,694                       $13,266

                                                                                                         ===


     Net income per share:



     Basic                                                               $0.48                         $0.34




     Diluted                                                             $0.46                         $0.32



      Weighted average shares used in computing net income per
       share:



     Basic                                                              39,112                        39,109

                                                                                                         ===


     Diluted                                                            40,846                        41,546

                                                                                                         ===





                 (1)Includes stock-based compensation as follows:





     Cost of revenues                                                     $614                          $545


      Research and development                                            3,437                         2,340



     Sales and marketing                                                 1,560                         1,068


      General and administrative                                          4,386                         4,492


      Total stock-based compensation                                     $9,997                        $8,445


                                     
              
                Qualys, Inc.


                         
              
                CONDENSED CONSOLIDATED BALANCE SHEETS


                                      
              
                (Unaudited)


                                    
              
                (in thousands)




                                                                March 31,             
     
     December 31,
                                                                     2020                           2019

                                                                                                    ---


     
                Assets



     Current assets:


      Cash and cash equivalents                                  $147,565                        $87,559


      Short-term marketable
       securities                                                 184,387                        211,331


      Accounts receivable, net                                     72,696                         78,034


      Prepaid expenses and other
       current assets                                              20,490                         18,692


      Total current assets                                        425,138                        395,616


      Long-term marketable
       securities                                                 102,777                        119,508


      Property and equipment,
       net                                                         61,665                         60,579


      Operating leases -right
       of use asset                                                38,760                         40,551


      Deferred tax assets, net                                     16,930                         18,830


      Intangible assets, net                                       15,275                         16,795



     Goodwill                                                      7,447                          7,447



     Restricted cash                                               1,200                          1,200


      Other noncurrent assets                                      15,300                         15,082



     Total assets                                               $684,492                       $675,608



                   Liabilities and Stockholders' Equity



     Current liabilities:


      Accounts payable                                               $653                           $848


      Accrued liabilities                                          23,753                         22,784


      Deferred revenues, current                                  201,861                        192,172


      Operating lease liability,
       current                                                      7,968                          7,663


      Total current liabilities                                   234,235                        223,467


      Deferred revenues,
       noncurrent                                                  21,823                         20,935


      Operating lease liability,
       noncurrent                                                  41,486                         44,015


      Other noncurrent
       liabilities                                                    218                            388


      Total liabilities                                           297,762                        288,805



     Stockholders' equity:



     Common stock                                                     39                             39


      Additional paid-in
       capital                                                    368,016                        362,408


      Accumulated other
       comprehensive income
       (loss)                                                       1,553                          1,162


      Retained earnings                                            17,122                         23,194


      Total stockholders' equity                                  386,730                        386,803



      Total liabilities and
       stockholders' equity                                      $684,492                       $675,608


               
              
                Qualys, Inc.


     
       
                CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS


               
              
                (Unaudited)


              
              
                (in thousands)


                                                                     Three Months Ended
                                                          March 31,



                                                            2020            2019

                                                                            ---

       Cash flow from operating activities:


       Net income                                        $18,694         $13,266


       Adjustments to reconcile net income to net
        cash provided by 
              operative
        activities:


       Depreciation
        and
        amortization
        expense                                            7,747           7,935


       Bad debt
        expense                                              148


       Loss on
        disposal of
        property and
        equipment                                                           105


       Stock-based
        compensation                                       9,997           8,445


       Amortization of
        premiums and
        accretion of
        discounts on
        marketable
        securities                                          (64)          (580)


       Deferred income
        taxes                                              1,784           1,643


       Changes in operating assets and
        liabilities:


       Accounts
        receivable                                         5,190           7,962


       Prepaid
        expenses and
        other assets                                     (1,629)        (3,205)


       Accounts
        payable                                            (262)        (1,374)


       Accrued
        liabilities                                          253             332


       Deferred
        revenues                                          10,577           9,855


       Other
        noncurrent
        liabilities                                                        (37)


       Net cash
        provided by
        operating
        activities                                        52,435          44,347

                                                                            ---

       Cash flow from investing activities:


       Purchases of
        marketable
        securities                                      (85,567)       (66,224)


       Sales and
        maturities of
        marketable
        securities                                       129,651          91,046


       Purchases of
        property and
        equipment                                        (7,271)        (8,608)


       Business
        combinations                                                      (850)


       Net cash
        provided by
        investing
        activities                                        36,813          15,364

                                                                            ---

       Cash flow from financing activities:


       Proceeds from
        exercise of
        stock options                                      4,714           4,047


       Payments for
        taxes related
        to net share
        settlement of
        equity awards                                    (5,000)        (3,367)


       Principal
        payments under
        capital lease
        obligations                                         (30)          (419)


       Repurchase of
        common stock                                    (28,926)        (7,871)


       Net cash used
        in financing
        activities                                      (29,242)        (7,610)

                                                                            ---



       Net increase in
        cash, cash
        equivalents
        and restricted
        cash                                              60,006          52,101


       Cash, cash
        equivalents
        and restricted
        cash at
        beginning of
        period                                            88,759          42,226


       Cash, cash
        equivalents
        and restricted
        cash at end of
        period                                          $148,765         $94,327

                                                                            ===


          
              
                Qualys, Inc.



       
                RECONCILIATION OF NON-GAAP DISCLOSURES


      
           
                EBITDA AND ADJUSTED EBITDA


           
              
                (Unaudited)


        
              
                (in thousands)






                                                            Three Months Ended
                                             March 31,



                                               2020               2019

                                                                  ---


       Net income                          $18,694            $13,266


        Depreciation and amortization
         of property and equipment            6,227              6,415


        Amortization of intangible
         assets                               1,520              1,520


        Provision for income taxes            3,523              2,571


        Stock-based compensation              9,997              8,445



       Other income, net                   (1,786)           (1,786)


        Acquisition-related expenses
         (1) (2)                                 20                194



       Adjusted EBITDA                     $38,195            $30,625

                                                                  ===




              (1)              For three
                                  months ended
                                  March 31,
                                  2020,
                                  includes
                                  $0.02 million
                                  of
                                  compensation
                                  related to
                                  acquisitions
                                  in 2019 and
                                  2018.



              (2)              For three
                                  months ended
                                  March 31,
                                  2019,
                                  includes $0.3
                                  million,
                                  $1.27 million
                                  and $0.01
                                  million of
                                  compensation

                                            related to
                                  acquisitions
                                  in 2019, 2018
                                  and 2017,
                                  respectively,
                                  offset by
                                  $1.4 million
                                  of reversals
                                  of previous
                                  obligations.


                 
              
                Qualys, Inc.


     
             
                RECONCILIATION OF NON-GAAP DISCLOSURES


                  
              
                (Unaudited)


      
             
                (in thousands, except per share data)


                                                                   Three Months Ended
                                                    March 31,



                                                     2020              2019



        GAAP Cost of
         revenues                                 $18,495           $17,709


        Less: Stock-
         based
         compensation                               (614)            (545)


        Less:
         Amortization
         of intangible
         assets                                   (1,495)          (1,495)


        Non-GAAP Cost
         of revenues                              $16,386           $15,669





        GAAP Gross
         profit                                   $67,768           $57,634


        Plus: Stock-
         based
         compensation                                 614               545


        Plus:
         Amortization
         of intangible
         assets                                     1,495             1,495


        Non-GAAP Gross
         Profit                                   $69,877           $59,674





        GAAP Research
         and
         development                              $17,983           $15,837


        Less: Stock-
         based
         compensation                             (3,437)          (2,340)


        Less:
         Acquisition-
         related
         expenses (1)                                (20)            (194)


        Less:
         Amortization
         of intangible
         assets                                      (25)             (25)


        Non-GAAP
         Research and
         development                              $14,501           $13,278





        GAAP Sales and
         marketing                                $18,230           $17,315


        Less: Stock-
         based
         compensation                             (1,560)          (1,068)


        Non-GAAP Sales
         and marketing                            $16,670           $16,247





        GAAP General
         and
         administrative                           $11,124           $10,431


        Less: Stock-
         based
         compensation                             (4,386)          (4,492)


        Non-GAAP
         General and
         administrative                            $6,738            $5,939





        GAAP Operating
         expenses                                 $47,337           $43,583


        Less: Stock-
         based
         compensation                             (9,383)          (7,900)


        Less:
         Acquisition-
         related
         expenses (1)                                (20)            (194)


        Less:
         Amortization
         of intangible
         assets                                      (25)             (25)


        Non-GAAP
         Operating
         expenses                                 $37,909           $35,464





        GAAP Income
         from
         operations                               $20,431           $14,051


        Plus: Stock-
         based
         compensation                               9,997             8,445


        Plus:
         Acquisition-
         related
         expenses (1)                                  20               194


        Plus:
         Amortization
         of intangible
         assets                                     1,520             1,520


        Non-GAAP
         Income from
         operations                               $31,968           $24,210





        GAAP Net income                           $18,694           $13,266


        Plus: Stock-
         based
         compensation                               9,997             8,445


        Plus:
         Acquisition-
         related
         expenses (1)                                  20               194


        Plus:
         Amortization
         of intangible
         assets                                     1,520             1,520


        Less: Tax
         adjustment                               (3,570)          (3,144)


        Non-GAAP Net
         income                                   $26,661           $20,281





        Non-GAAP Net income per share:


        Basic                                       $0.68             $0.52



        Diluted                                     $0.65             $0.49



        Weighted average shares used in non-
         GAAP net income per share:


        Basic                                      39,112            39,109



        Diluted                                    40,846            41,546




              
                (1)              Relates to
                                               compensation
                                               expense from
                                               the
                                               acquisition
                                               of Adya,
                                               Layered
                                               Insight,
                                               1Mobility and
                                               NetWatcher.


         
              
                Qualys, Inc.



     
                RECONCILIATION OF NON-GAAP DISCLOSURES


       
              
                FREE CASH FLOWS


         
              
                (Unaudited)


        
              
                (in thousands)




                                                          Three Months Ended
                                              March 31,



                                                2020            2019

                                                                ---

      GAAP Cash flows provided by
       operating activities (1)              $52,435         $44,347



     Less:


      Purchases of property and
       equipment                             (7,271)        (8,608)


      Principal payments under capital
       lease obligations                        (30)          (419)


      Non-GAAP Free cash flows               $45,134         $35,320

                                                                ===




              (1)              Includes $0.6
                                  million and $0.2
                                  million of
                                  acquisition
                                  related expenses
                                  paid during the
                                  three months
                                  ended March, 2020
                                  and 2019,
                                     respectively.


           
              
                Qualys, Inc.



         
                RECONCILIATION OF NON-GAAP DISCLOSURES


      
           
                CALCULATED CURRENT BILLINGS


           
              
                (Unaudited)


        
              
                (in thousands)




                                                           Three Months Ended
                                         March 31,



                                          2020                                      2019

                                                                                    ---

          GAAP Revenue                 $86,263                                   $75,343


          Plus:
           Current
           deferred
           revenue at
           March 31                    201,861                                   174,452


          Less:
           Current
           deferred
           revenue at
           December 31               (192,172)                                (164,624)


          Non-GAAP
           Calculated
           current
           billings                    $95,952                                   $85,171



          Calculated
           current
           billings
           growth
           compared to
           same
           quarter of
           prior year                      13%                                      23%

View original content:http://www.prnewswire.com/news-releases/qualys-announces-first-quarter-2020-financial-results-301055281.html

SOURCE Qualys, Inc.