Cerence Inc. Reports Q4 Revenue Exceeding Guidance and Positive Cash Flow, Outlines FY25 Outlook
Cerence Inc. Reports Q4 Revenue Exceeding Guidance and Positive Cash Flow, Outlines FY25 Outlook
Cerence Inc. reports strong Q4 revenue, positive cash flow, and plans for significant annual cost savings.
cerence公司报告强劲的第四季度营收,正现金流,并计划实现年度显著节省成本。
Quiver AI Summary
Quiver AI 概要
Cerence Inc. reported strong fourth quarter results for fiscal year 2024, with revenue of $54.8 million, exceeding expectations, and a positive cash flow from operations of $6.1 million. The company is on track with its transformation plan aimed at achieving annual cost savings of $35-$40 million. For fiscal year 2025, Cerence is providing revenue guidance of $236 to $247 million, bolstered by 22 platform launches in FY24, which included advancements in generative AI solutions. Despite a GAAP net loss of $20.4 million for Q4, CEO Brian Krzanich expressed optimism about the company's momentum and future prospects in the rapidly evolving automotive industry, focusing on enhancing efficiency and customer satisfaction. The company will hold a conference call to discuss these results in detail.
cerence公司报道,财政2024年第四季度业绩强劲,营收为$5480万,超出预期,并且运营现金流为$610万美元。公司正在按计划推进转型计划,旨在实现每年35-4000万美元的成本节省。对于2025财政年度,cerence提供了236至24700万美元的营收指引,受2024财年22个平台发布的推动,其中包括生成式AI解决方案的进展。尽管Q4出现2040万美元的GAAP净亏损,首席执行官Brian Krzanich对公司在快速发展的汽车行业中的势头和未来前景表示乐观,专注于提高效率和客户满意度。公司将举行业绩会详细讨论这些结果。
Potential Positives
潜在的积极因素
- Q4 revenue exceeded the high end of guidance, indicating strong performance and market confidence.
- Positive cash flow from operations of $6.1 million demonstrates improved financial health and operational efficiency.
- The transformation plan is on track to deliver significant annualized cost savings of $35-$40 million, which could lead to enhanced profitability.
- Record high of 22 platform launches in FY24, including 6 for generative AI solutions, highlighting innovation and growth in strategic technology areas.
- 第四季度营收超过指引的高端,表明业绩强劲,市场信心充分。
- 来自运营的正现金流610万美元显示财务健康和运营效率的提高。
- 转型计划正在按计划交付每年35-4000万美元的显著年度成本节省,有望提高盈利能力。
- 财年24年22个平台上的发布数量创纪录高位,包括6个生成式AI解决方案,突显战略技术领域的创新和增长。
Potential Negatives
潜在负面影响
- Significant GAAP net loss of $588.1 million for the fiscal year indicates severe financial challenges and ongoing operational issues.
- GAAP operating margin of -174.9% for the fiscal year suggests that the company's operations are not sustainable in their current form.
- Goodwill impairment charges totaling $609.2 million during the fiscal year raise concerns about the valuation of the company's assets and their future profitability.
- 财年巨额的58810万美元的GAAP净亏损表明严重的财务挑战和持续的运营问题。
- 财年的GAAP营业利润率为-174.9%,表明该公司的运营在目前的形式下并不可持续。
- 财年的无形资产减值损失共计60920万美元,引发对公司资产估值及未来盈利能力的担忧。
FAQ
FAQ
What were Cerence's Q4 revenue results?
Cerence的第四季营收结果如何?
Cerence's Q4 revenue exceeded the high end of guidance at $54.8 million, showing strong performance.
Cerence第四季营收超过指引的最高端,达到5480万美元,表现强劲。
How much cash flow from operations did Cerence generate in Q4?
Cerence在第四季的经营现金流量有多少?
Cerence generated positive cash flow from operations of $6.1 million in Q4.
Cerence在第四季度实现了积极的运营现金流,达到610万美元。
What is Cerence's revenue guidance for FY25?
Cerence FY25的营收指导是多少?
The initial revenue guidance for FY25 is expected to be between $236 million to $247 million.
FY25财年的初步营收指导预计在23600万美元至24700万美元之间。
How many platform launches did Cerence achieve in FY24?
Cerence在FY24实现了多少平台发布?
Cerence achieved a record high of 22 platform launches in FY24, including key generative AI solutions.
Cerence在FY24实现了创纪录的22个平台发布,包括关键的生成AI解决方案。
What is the expected impact of Cerence's transformation plan?
Cerence转型计划预计会产生什么影响?
Cerence's transformation plan aims to deliver net annualized cost savings of $35 to $40 million.
Cerence的转型计划旨在实现年度净成本节省3500万至4000万美元。
Disclaimer: This is an AI-generated summary of a press release distributed by GlobeNewswire. The model used to summarize this release may make mistakes. See the full release here.
免责声明:这是由GlobeNewswire分发的新闻稿的人工智能生成摘要。用于总结这份稿件的模型可能会出错。请在这里查看完整发布。
$CRNC Insider Trading Activity
$CRNC内幕交易活动
$CRNC insiders have traded $CRNC stock on the open market 13 times in the past 6 months. Of those trades, 0 have been purchases and 13 have been sales.
$CRNC内部人员在过去6个月中进行了13次对$CRNC股票的公开市场交易。在这些交易中,有0次购买和13次销售。
Here's a breakdown of recent trading of $CRNC stock by insiders over the last 6 months:
以下是$CRNC股票近6个月内内部人员的交易情况概览:
- THOMAS L BEAUDOIN has traded it 7 times. They made 0 purchases and 7 sales, selling 41,403 shares.
- JENNIFER SALINAS (EVP Chief Admin Officer) has traded it 2 times. They made 0 purchases and 2 sales, selling 20,127 shares.
- NILS SCHANZ (EVP Product & Technology) has traded it 2 times. They made 0 purchases and 2 sales, selling 32,259 shares.
- KATHERINE ROMAN (VP Corporate Controller) sold 2,225 shares.
- STEFAN ORTMANNS (Chief Executive Officer) sold 9,542 shares.
- THOMAS L BEAUDOIN已进行7次交易。他们进行了0次购买和7次销售,共售出41,403股。
- JENNIFER SALINAS(执行副总裁兼首席行政官)进行了2次交易。他们进行了0次购买和2次销售,共售出20,127股。
- NILS SCHANZ(执行副总裁产品与技术)进行了2次交易。他们进行了0次购买和2次销售,共售出32,259股。
- KATHERINE ROMAN(副总裁公司控制器)卖出了2,225股。
- STEFAN ORTMANNS(首席执行官)卖出了9,542股。
To track insider transactions, check out Quiver Quantitative's insider trading dashboard.
要跟踪内部交易,请查看Quiver Quantitative的内部交易特斯拉-仪表。
$CRNC Hedge Fund Activity
$CRNC对冲基金活动
We have seen 62 institutional investors add shares of $CRNC stock to their portfolio, and 153 decrease their positions in their most recent quarter.
我们看到62家机构投资者在他们最近的季度中增加了$CRNC股票的持股,而153家减少了他们的持仓。
Here are some of the largest recent moves:
以下是一些最近最大的交易动态:
- VAN BERKOM & ASSOCIATES INC. removed 3,864,545 shares (-100.0%) from their portfolio in Q2 2024
- FIRST TRUST ADVISORS LP removed 2,679,604 shares (-100.0%) from their portfolio in Q3 2024
- CANADA LIFE ASSURANCE CO removed 1,118,646 shares (-100.0%) from their portfolio in Q3 2024
- VANGUARD GROUP INC removed 868,146 shares (-21.8%) from their portfolio in Q3 2024
- JACOBS LEVY EQUITY MANAGEMENT, INC added 823,428 shares (+inf%) to their portfolio in Q3 2024
- ACADIAN ASSET MANAGEMENT LLC added 747,307 shares (+144.8%) to their portfolio in Q3 2024
- ARISTOTLE CAPITAL BOSTON, LLC removed 625,952 shares (-100.0%) from their portfolio in Q2 2024
- VAN BERKOM和ASSOCIATES INC.在2024年第二季度从他们的投资组合中移除了3,864,545股股份(-100.0%)。
- FIRSt TRUSt ADVISORS LP在2024年第三季度从他们的投资组合中移除了2,679,604股股份(-100.0%)。
- CANADA LIFE ASSURANCE CO在2024年第三季度从他们的投资组合中移除了1,118,646股股份(-100.0%)。
- VANGUARD GROUP INC在2024年第三季度从他们的投资组合中移除了868,146股股份(-21.8%)。
- JACOBS LEVY EQUITY MANAGEMENT,INC在2024年Q3将其投资组合增加了823,428股(+无穷%)
- ACADIAN资产管理LLC在2024年Q3将其投资组合增加了747,307股(+144.8%)
- ARISTOTLE CAPITAL BOSTON, LLC在2024年Q2将其投资组合减少了625,952股(-100.0%)
To track hedge funds' stock portfolios, check out Quiver Quantitative's institutional holdings dashboard.
要追踪对冲基金的股票组合,请查看Quiver Quantitative的机构持股仪表板。
Full Release
全面发布
Headlines
头条
-
Q4 Revenue exceeds high end of guidance; positive cash flow from operations of $6.1 million
-
Transformation plan on track to deliver net annualized cost savings of $35-$40 million
-
Initial FY25 revenue guidance of $236 to $247 million
-
Record high of 22 platform launches in FY24, including 6 for generative AI solutions and 4 in Q4
-
第四季度营收超过指引的高端;运营现金流为610万美元
-
转型计划顺利推进,预计将实现每年35至4000万美元的净成本节省
-
FY25年度初步营收指引为2.36亿至24700万美元
-
FY24年度推出创新解决方案的22个平台,包括6个用于生成式人工智能和第四季度的4个
BURLINGTON, Mass., Nov. 21, 2024 (GLOBE NEWSWIRE) -- Cerence Inc. (NASDAQ: CRNC), AI for a world in motion, today reported its fourth quarter and fiscal year 2024 results for the year ended September 30, 2024.
2024年11月21日,马萨诸塞州伯灵顿(GLOBE NEWSWIRE)—— Cerence Inc.(纳斯达克股票代码:CRNC),适用于不断运动的人工智能,今天报告了截至2024年9月30日的2024财年第四季度及全年业绩。
Results
Summary
(1
,2
)
(in millions, except per share data)
结果
摘要
(1)
2
)
(单位:百万美元,除每股数据外)
Three Months Ended |
Twelve Months Ended |
|||||||||||||||||||
September 30, |
September 30, |
|||||||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||||||
GAAP revenue |
$54.8 |
$80.8 |
$331.5 |
$294.5 |
||||||||||||||||
GAAP gross margin |
63.7 % |
71.5 % |
73.7 % |
67.7 % |
||||||||||||||||
Non-GAAP gross margin |
64.9 % |
72.9 % |
74.5 % |
69.1 % |
||||||||||||||||
GAAP operating margin (3) |
-35.1 % |
4.8 % |
-174.9 % |
-9.2 % |
||||||||||||||||
Non-GAAP operating margin |
-7.2 % |
17.8 % |
21.8 % |
10.8 % |
||||||||||||||||
GAAP net loss ( 3) |
$(20.4 ) |
$(11.6 ) |
$(588.1 ) |
$(56.3 ) |
||||||||||||||||
GAAP net loss margin (3) |
-37.3 % |
-14.3 % |
-177.4 % |
-19.1 % |
||||||||||||||||
Non-GAAP net (loss) income |
$(3.0 ) |
$3.8 |
$56.1 |
$14.6 |
||||||||||||||||
Adjusted EBITDA |
$(1.9 ) |
$16.6 |
$80.6 |
$41.5 |
||||||||||||||||
Adjusted EBITDA margin |
-3.5 % |
20.5 % |
24.3 % |
14.1 % |
||||||||||||||||
GAAP net loss per share - diluted (3) |
$(0.49 ) |
$(0.29 ) |
$(14.12 ) |
$(1.40 ) |
||||||||||||||||
Non-GAAP net (loss) income per share - diluted |
$(0.07 ) |
$0.09 |
$1.23 |
$0.36 |
截至三个月 |
十二个月结束 |
|||||||||||||||||||
9月30日, |
9月30日, |
|||||||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||||||
GAAP营业收入 |
$54.8 |
$80.8 |
$331.5 |
$294.5 |
||||||||||||||||
GAAP毛利率 |
63.7 % |
71.5 % |
73.7 % |
67.7 % |
||||||||||||||||
非GAAP毛利率 |
贷款信用设施于2023年5月22日已拨出总金额为$6400万,以在简明合并资产负债表中作为交易对方的债务衍生品负债记录。 % |
72.9 % |
74.5 % |
69.1 % |
||||||||||||||||
营业利润率 (3) |
-35.1 % |
4.8 % |
-174.9 % |
-9.2 % |
||||||||||||||||
非GAAP营业利润率 |
-7.2 % |
17.8 % |
21.8 % |
10.8 % |
||||||||||||||||
GAAP净亏损 ( 3) |
$(20.4 ) |
$(11.6 ) |
$(588.1 ) |
$(56.3 ) |
||||||||||||||||
按照GAAP净亏损率 (3) |
-37.3 % |
-14.3 % |
-177.4 % |
-19.1 % |
||||||||||||||||
非通用会计准则净(亏损)收入 |
$(3.0 ) |
$3.8 |
$56.1 |
14.6美元 |
||||||||||||||||
调整后的EBITDA |
$(1.9 ) |
$16.6 |
$80.6 |
$41.5 |
||||||||||||||||
调整后的息税折旧摊销前利润率 |
-3.5 % |
20.5 % |
24.3 % |
14.1 % |
||||||||||||||||
摊薄后的GAAP每股净亏损 (3) |
$(0.49 ) |
$(0.29 ) |
$(14.12 ) |
$(1.40 ) |
||||||||||||||||
非通用会计净(亏损)收益每股-摊薄 |
$(0.07 ) |
$0.09 |
$1.23 |
$0.36 |
(1) |
As previously disclosed, Q1FY24 revenue includes the non-cash revenue associated with the Toyota "Legacy" contract and related impacts totaling $86.6M. |
(2) |
Please refer to the "Discussion of Non-GAAP Financial Measures" and "Reconciliations of GAAP Financial Measures to Non-GAAP Financial Measures" included elsewhere in this release for more information regarding our use of non-GAAP financial measures. |
(3) |
Includes a Goodwill impairment charge of $252M in Q2FY24 and $357M in Q3FY24. |
(1) |
如先前披露的,Q1FY24营业收入包括与丰田“传承”合同相关的非现金收入,以及总计8,660万美元的相关影响。 |
(2) |
请参考此次发布中包含的"讨论非GAAP财务指标"和"调解GAAP财务指标至非GAAP财务指标",了解更多关于我们使用非GAAP财务指标的信息。 |
(3) |
Q2FY24年进行了25200万美元的商誉减值准备,Q3FY24年进行了35700万美元的商誉减值准备。 |
Brian Krzanich, Chief Executive Officer of Cerence, commented, "The automotive industry is experiencing rapid transformation, and I am excited to have joined Cerence at this pivotal moment. We finished the fiscal year strong, with revenue exceeding the high end of our guidance."
Cerence首席执行官Brian Krzanich表示:“汽车行业正经历快速转型,我很高兴能在这个关键时刻加入Cerence。我们在本财年表现强劲,营业收入超过了我们的指导的高端。”
Krzanich continued, "Throughout the course of the year, we gained critical momentum for our generative AI- and large language model-based solutions, with six generative AI program launches with leading automakers in fiscal 2024. As we work to advance and roll-out our next-gen roadmap, I look forward to leading the team toward our goals of increased efficiency and a high level of customer satisfaction, setting us up for anticipated sustainable, profitable growth in the years ahead."
Krzanich继续说道:“在过去的一年中,我们为基于生成式人工智能和大型语言模型的解决方案赢得了关键动力,与2024财年的领先汽车制造商推出了6个生成式人工智能项目。在我们努力推进和推出下一代技术路线图的过程中,我期待着带领团队朝着提高效率和实现高客户满意度的目标迈进,为我们未来年度可持续、盈利增长做好准备。”
Cerence Key Performance Indicators
To help investors gain further insight into the Cerence business and its performance, management provides a set of key performance indicators that includes:
Cerence关键绩效指标
为了帮助投资者进一步了解Cerence业务及其表现,管理层提供了一组包括的关键绩效指标,包括:
Key Performance Indicator 1 |
Q4FY24 |
||
Percent of worldwide auto production with Cerence Technology (TTM) |
52% |
||
Change in number of Cerence connected cars shipped 2 (TTM over prior year TTM) |
16% |
||
Change in Adjusted Total Billings (TTM over prior year TTM) 3 |
1% |
||
(1) |
Please refer to the "Key Performance Indicators" section included elsewhere in this release for more information regarding the definitions and our use of key performance indicators. |
||
(2) |
Based on IHS Markit data, global auto production increased 1% over the same time period ended on September 30, 2024. |
||
(3) |
Change in Adjusted total billings YoY (TTM): The year over year change in total billings adjusted to exclude Professional Services, prepay billings and adjusted for prepay consumption. |
关键业绩指标 1 |
2024财年第四季度 |
||
全球汽车生产中应用Cerence科技的百分比(TTM) |
52% |
||
cerence连接汽车发货量变化 2 (与上年同期TTM相比) |
16% |
||
调整后总计费用变化(较上年同期TTM) 3 |
1% |
||
(1) |
有关关键业绩指标的定义和我们对关键业绩指标的使用更多信息,请查阅此次发布中的"关键业绩指标"部分。 |
||
(2) |
根据IHS Markit的数据,全球汽车生产在截至2024年9月30日的同期内增长了1%。 |
||
(3) |
调整后总计费用同比变化(TTM):调整后排除专业服务、预付费账单并调整为预付费消费的总帐金额的同比变化。 |
First Quarter and
Full Year
Fiscal 2025
Outlook
第一季度和
全年
订阅和支持收入范围为1.77亿至1.8亿美元,中点增长率为10%,相对于2024财政年度;
展望
For the fiscal quarter ending December 31, 2024, revenue is expected to be in the range of $47 million to $50 million. GAAP net loss is expected to be in the range of ($26) million to ($23) million. Adjusted EBITDA is expected to be in the range of ($9) million to ($6) million.
至2024年12月31日结束的财政季度,预计营业收入将在4700万美元至5000万美元之间。按照惯例会计净亏损预计将在(26)百万美元至(23)百万美元范围内。调整后的EBITDA预计将在(9)百万美元至(6)百万美元之间。
For the full fiscal year ending September 30, 2025, the company expects revenue to be in the range of $236 million to $247 million which includes an estimated $20 million of fixed contracts at the mid-point of guidance. GAAP net loss is expected to be in the range of ($40) million to ($29) million. Adjusted EBITDA is expected to be in the range of $15 million to $26 million.
至2025年9月30日结束的整个财年,公司预计营业收入将在23600万美元至24700万美元之间,其中包括预估范围中点处的2000万美元的固定合同。按照惯例会计净亏损预计将在(40)百万美元至(29)百万美元范围内。调整后的EBITDA预计将在1500万美元至2600万美元之间。
The adjusted EBITDA guidance excludes amortization of acquired intangible assets, stock-based compensation, restructuring and other costs.
调整后的EBITDA指导不包括已取得的无形资产摊销、股权酬金、重组及其他成本。
Additional details regarding guidance will be provided during the earnings call.
有关指导的更多细节将在业绩电话会议期间提供。
Cerence Conference Call and Webcast
The company will host a live conference call and webcast with slides to discuss the results today at 8:30 a.m. Eastern Time/5:30 a.m. Pacific Time. Interested investors and analysts are invited to dial into the conference call by
registering here
.
Cerence电话会议和网络研讨会
公司将于东部时间上午8:30 / 太平洋时间上午5:30 举办一次直播电话会议和幻灯片网络讲座,讨论今天的结果。邀请感兴趣的投资者和分析师拨打电话参加电话会议
此处注册
.
Webcast access will also be available on the Investor Information section of the company's website at
.
网页访问也可在公司网站的投资者信息部分找到
.
A replay of the webcast can be accessed by visiting the company's website 90 minutes following the conference call at
.
可在电话会议结束后90分钟访问公司网站获取网络讲座的重播
.
Forward Looking Statements
Statements in this press release regarding: Cerence's future performance, results and financial condition; expected growth and profitability; outlook; transformation plans and cost efficiency initiatives, including the estimated net annualized cost savings; strategy; opportunities; business, industry and market trends; strategy regarding fixed contracts and its impact on financial results; backlog; revenue visibility; revenue timing and mix; demand for Cerence products; innovation and new product offerings, including AI technology; expected benefits of technology partnerships; and management's future expectations, estimates, assumptions, beliefs, goals, objectives, targets, plans or prospects constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Any statements that are not statements of historical fact (including statements containing the words "believes," "plans," "goal," "anticipates," "projects," "forecasts," "expects," "intends," "continues," "will," "may," or "estimates" or similar expressions) should also be considered to be forward-looking statements. Although we believe forward-looking statements are based upon reasonable assumptions, such statements involve known and unknown risk, uncertainties and other factors, which may cause actual results or performance of the company to be materially different from any future results or performance expressed or implied by such forward-looking statements including but not limited to: the highly competitive and rapidly changing market in which we operate; adverse conditions in the automotive industry, the related supply chain and semiconductor shortage, or the global economy more generally; automotive production delays; changes in customer forecasts; the impacts of the COVID-19 pandemic on our and our customers' businesses; the ongoing conflicts in Ukraine and the Middle East; our inability to control and successfully manage our expenses and cash position; our inability to deliver improved financial results from process optimization efforts and cost reduction actions; escalating pricing pressures from our customers; the impact on our business of the transition to a lower level of fixed contracts, including the failure to achieve such a transition; our failure to win, renew or implement service contracts; the cancellation or postponement of existing contracts; the loss of business from any of our largest customers; effects of customer defaults; our inability to successfully introduce new products, applications and services; our strategies to increase cloud offerings and deploy generative AI and large language models (LLMs); the inability to expand into adjacent markets; the inability to recruit and retain qualified personnel; disruptions arising from transitions in management personnel, including the transition to our new Chief Executive Officer; cybersecurity and data privacy incidents; fluctuating currency rates and interest rates; inflation; restrictions on our current and future operations under the terms of our debt, the use of cash to service our debt; and our inability to generate sufficient cash from our operations; and the other factors discussed in our most recent Annual Report on Form 10-K, quarterly reports on Form 10-Q, and other filings with the Securities and Exchange Commission. We disclaim any obligation to update any forward-looking statements as a result of developments occurring after the date of this document.
前瞻性声明
本新闻稿中的声明涉及:cerence未来的表现、业绩和财务状况;预计增长和盈利能力;展望;转型计划和成本效率举措,包括估计的净年化成本节省;策略;机会;业务、行业和市场趋势;固定合同策略及其对财务业绩的影响;订单滞后;营收可见度;营收时间和组合;对cerence产品的需求;创新和新产品推出,包括人工智能技术;技术合作预期的益处;以及管理层对未来期望、估计、假设、信念、目标、计划或前景构成《1995 年证券诉讼改革法案》意义上的前瞻性声明。任何非历史事实声明(包括包含"相信","计划","目标","预计","项目","预测","期望","打算","持续","将","可能" 或 "估计"等表达的声明)也应被视为前瞻性声明。尽管我们认为前瞻性声明基于合理的假设,但这些声明涉及已知和未知的风险、不确定性和其他因素,这可能导致公司的实际结果或表现与此类前瞻性声明所暗示或表达的任何未来结果或表现大不相同,包括但不限于:我们运营所处的高度竞争和快速变化的市场;汽车行业、相关供应链和半导体短缺或全球经济总体上的不利条件;汽车生产延迟;客户预测的变化;COVID-19大流行对我们和我们客户业务的影响;乌克兰和中东地区持续冲突;我们无法控制和成功管理我们的费用和现金状况;我们无法通过流程优化和成本减少举措提供改善的财务结果;来自客户的价格上涨压力不断加剧;从固定合同转变到更低级别的过渡对我们业务的影响,包括未能实现这种转变;我们未能赢得、续约或实施服务合同;现有合同的取消或推迟;来自任何最大客户的业务流失;客户违约的影响;我们未能成功推出新产品、应用和服务;我们增加云服务、部署生成式人工智能和大语言模型(LLMs)的策略;无法扩展到相邻市场;无法招募和留住合格人员;因管理人员变动而产生的干扰,包括我们新任首席执行官的过渡;网络安全和数据隐私事故;汇率和利率波动;通胀;根据我们的债务条款对我们当前和将来业务的限制,使用现金偿还债务;以及我们无法从运营中产生足够的现金的其他因素;以及我们在最近的年度报告(Form 10-K),季度报告(Form 10-Q)和美国证券交易委员会的其他文件中讨论的其他因素。我们不承担因本文件日期之后发生的情况而更新任何前瞻性声明的义务。
Discussion of Non-GAAP Financial Measures
We believe that providing the non-GAAP information in addition to the GAAP presentation, allows investors to view the financial results in the way management views the operating results. We further believe that providing this information allows investors to not only better understand our financial performance, but more importantly, to evaluate the efficacy of the methodology and information used by management to evaluate and measure such performance. The non-GAAP information should not be considered superior to, or a substitute for, financial statements prepared in accordance with GAAP.
非财务衡量指标讨论。
我们相信在GAAP报告之外提供非GAAP信息,可以让投资者以管理层的视角来查看财务结果。我们进一步认为,提供此信息不仅可以更好地了解我们的财务表现,更重要的是评估管理层用于评估和衡量此类绩效的方法和信息的效果。不应将非GAAP信息视为优于或替代根据GAAP编制的财务报表。
We utilize a number of different financial measures, both GAAP and non-GAAP, in analyzing and assessing the overall performance of the business, for making operating decisions and for forecasting and planning for future periods. While our management uses these non-GAAP financial measures as a tool to enhance their understanding of certain aspects of our financial performance, our management does not consider these measures to be a substitute for, or superior to, the information provided by GAAP financial statements.
我们使用多种不同的财务指标,包括GAAP和非GAAP,来分析和评估业务的整体表现,做出经营决策,并为未来时期进行预测和规划。尽管我们的管理层将这些非GAAP财务指标作为增进对我们财务表现某些方面理解的工具,但我们的管理层并不认为这些指标可以替代或优于GAAP财务报表提供的信息。
Consistent with this approach, we believe that disclosing non-GAAP financial measures to the readers of our financial statements provides such readers with useful supplemental data that, while not a substitute for GAAP financial statements, allows for greater transparency in the review of our financial and operational performance. In assessing the overall health of the business during the three months ended September 30, 2024 and 2023, our management has either included or excluded the following items in general categories, each of which is described below.
一贯采取这种方法,我们认为披露非依据公认会计原则(GAAP)的财务指标给我们的财务报表读者提供了有用的补充数据,虽然不能替代GAAP财务报表,但可以更加透明地审阅我们的财务和运营表现。在评估截至2024年9月30日和2023年9月30日结束的三个月内业务的整体健康状况时,我们的管理层通常包括或排除以下类别的项目,每类项目都在下面进行了描述。
Adjusted EBITDA.
Adjusted EBITDA is defined as net income attributable to Cerence Inc. before net income (loss) attributable to income tax (benefit) expense, other income (expense) items, net, depreciation and amortization expense, and excluding amortization of acquired intangible assets, stock-based compensation, and restructuring and other costs, net or impairment charges related to fixed and intangible assets and gains or losses on the sale of long-lived assets, if any. From time to time we may exclude from Adjusted EBITDA the impact of events, gains, losses or other charges (such as significant legal settlements) that affect the period-to-period comparability of our operating performance. Other income (expense) items, net include interest expense, interest income, and other income (expense), net (as stated in our Condensed Consolidated Statement of Operations). Our management and Board of Directors use this financial measure to evaluate our operating performance. It is also a significant performance measure in our annual incentive compensation programs.
调整后的EBITDA。
调整后的EBITDA定义为归属于Cerence Inc.的净利润,在扣除税前(受益)费用、其他收入(费用)项目净额、折旧和摊销费用之前,排除已获取无形资产的摊销、以股票为基础的薪酬、重组和其他费用净额,或涉及固定和无形资产的减值损失,以及长期资产出售的收益或损失(如果有)。我们有时可能会从调整后的EBITDA中排除事件、收益、损失或其他费用(如重大法律和解)的影响,这些影响影响期间间的可比性。其他收入(费用)项目净额包括利息支出、利息收入和其他收入(费用),净额(如在我们的简明合并损益表中声明)。我们的管理层和董事会使用这一财务指标来评估我们的营运表现。这也是我们年度奖励计划中的重要绩效指标。
Restructuring and other costs, net.
Restructuring and other costs, net include restructuring expenses as well as other charges that are unusual in nature, are the result of unplanned events, and arise outside the ordinary course of our business such as employee severance costs, consulting costs relating to our transformation initiatives, costs for consolidating duplicate facilities, third-party fees relating to the modification of our convertible debt, and the release of a pre-acquisition contingency.
重组和其他费用,净。
重组和其他成本,净包括重组费用以及本质上不寻常的其他费用,是出乎意料的事件的结果,并超出了我们业务正常运作的范围,如员工离职费用、与我们变革计划相关的咨询费用、用于整合重复设施的成本、与修改可转换债务相关的第三方费用以及对收购前的潜在义务的解除。
Amortization of acquired intangible assets.
We exclude the amortization of acquired intangible assets from non-GAAP expense and income measures. These amounts are inconsistent in amount and frequency and are significantly impacted by the timing and size of acquisitions. Providing a supplemental measure which excludes these charges allows management and investors to evaluate results "as-if" the acquired intangible assets had been developed internally rather than acquired and, therefore, provides a supplemental measure of performance in which our acquired intellectual property is treated in a comparable manner to our internally developed intellectual property. Although we exclude amortization of acquired intangible assets from our non-GAAP expenses, we believe that it is important for investors to understand that such intangible assets contribute to revenue generation. Amortization of intangible assets that relate to past acquisitions will recur in future periods until such intangible assets have been fully amortized. Future acquisitions may result in the amortization of additional intangible assets.
已获得无形资产的摊销。
我们从非GAAP支出和收入指标中排除收购无形资产的摊销。这些金额在数额和频率上不一致,且受到收购时机和规模的显著影响。提供一项排除这些费用的补充指标,使管理层和投资者能够评估结果,仿佛收购的无形资产是内部开发而非收购的,因此在表现方面提供了一项补充指标,其中我们收购的知识产权以与我们内部开发的知识产权相类似的方式处理。尽管我们从非GAAP支出中排除了收购的无形资产的摊销,但我们认为投资者理解此类无形资产对营收贡献是重要的。与过去收购相关的无形资产的摊销将在未来期间重复,直到这些无形资产完全摊销。未来的收购可能导致额外无形资产的摊销。
Non-cash expenses.
We provide non-GAAP information relative to the following non-cash expenses: (i) stock-based compensation; and (ii) non-cash interest. These items are further discussed as follows:
非现金费用。
我们提供了相对于以下非现金费用的非GAAP信息:(i)股权奖励;和(ii)非现金利息。这些项目如下进一步讨论:
i) |
Stock-based compensation. Because of varying valuation methodologies, subjective assumptions and the variety of award types, we exclude stock-based compensation from our operating results. We evaluate performance both with and without these measures because compensation expense related to stock-based compensation is typically non-cash and awards granted are influenced by the Company's stock price and other factors such as volatility that are beyond our control. The expense related to stock-based awards is generally not controllable in the short-term and can vary significantly based on the timing, size and nature of awards granted. As such, we do not include such charges in operating plans. Stock-based compensation will continue in future periods. |
ii) |
Non-cash interest. We exclude non-cash interest because we believe that excluding this expense provides management, as well as other users of the financial statements, with a valuable perspective on the cash-based performance and health of the business, including the current near-term projected liquidity. Non-cash interest expense will continue in future periods. |
i)3月30日普通股东大会批准的向国家支付股息的截止日期从2022年9月30日修改为2022年10月31日。 |
股票补偿。由于不同的估值方法、主观假设和多种奖励类型,我们将股票补偿排除在我们的营运结果之外。我们同时评估包含和不包含这些指标的绩效,因为与股票补偿相关的补偿费用通常是非现金的,授予的奖励受到公司股价和其他诸如波动性等我们无法控制的因素的影响。与股票奖励有关的费用通常在短期内无法控制,并且根据授予奖励的时间、规模和性质会有显著的变化。因此,我们没有在营运计划中包含此类费用。股票补偿将在未来期间继续。 |
ii)将公司偶发准备金的用途改为在2022年6月30日前以每股168哥伦比亚披索(COP$168)的特别股息方式分配,分配如下: |
我们排除了非现金利息,因为我们认为排除这笔费用可以为管理层以及基本报表的其他用户提供有价值的视角,了解业务的基于现金的表现和健康状况,包括当前和未来近期的流动性预测。非现金利息费用将在未来期间继续。 |
Other expenses.
We exclude certain other expenses that result from unplanned events outside the ordinary course of continuing operations, in order to measure operating performance and current and future liquidity both with and without these expenses. By providing this information, we believe management and the users of the financial statements are better able to understand the financial results of what we consider to be our organic, continuing operations. Included in these expenses are items such as other charges (credits), net, losses from extinguishment of debt, and changes in indemnification assets corresponding with the release of pre-spin liabilities for uncertain tax positions.
其他费用。
我们排除了由于发生在常规经营活动以外的非计划事件而产生的某些其他费用,以便在包括和不包括这些费用的情况下衡量营业绩效和当前及未来流动性。通过提供这些信息,我们认为管理层和基本报表的用户能更好地理解我们认为是我们有机、持续经营的财务结果。这些费用包括其他费用 (贷方),偿债损失,以及随着预旋税收负债释放而相应变动的赔偿资产。
Adjustments to income tax provision.
Adjustments to our GAAP income tax provision to arrive at non-GAAP net income is determined based on our non-GAAP pre-tax income. Additionally, as our non-GAAP profitability is higher based on the non-GAAP adjustments, we adjust the GAAP tax provision to remove valuation allowances and related effects based on the higher level of reported non-GAAP profitability. We also exclude from our non-GAAP tax provision certain discrete tax items as they occur.
调整所得税准备金。
我们调整我们的按照通用会计准则所得税准备金以确定非通用会计净利润,其基于我们的非通用会计税前收入。此外,由于我们的非通用会计盈利性更高,我们调整通用会计税收准备金,以消除根据较高水平的报告的非通用会计盈利性删减准备金和相关效应。我们还从非通用会计税收准备金中排除某些离散的税项,因为它们发生。
Key Performance Indicators
主要业绩指标-
We believe that providing key performance indicators ("KPIs") allows investors to gain insight into the way management views the performance of the business. We further believe that providing KPIs allows investors to better understand information used by management to evaluate and measure such performance. KPIs should not be considered superior to, or a substitute for, operating results prepared in accordance with GAAP. In assessing the performance of the business during the three months ended September 30, 2024, our management has reviewed the following KPIs, each of which is described below:
我们相信提供关键绩效指标("KPIs")可以让投资者了解管理层对业务绩效的看法。我们进一步相信,提供KPIs可以让投资者更好地了解管理层用于评估和衡量绩效的信息。在评估截至2024年9月30日为止的三个月内业务绩效时,我们的管理层已审查了以下KPIs,每个都在下面描述:
-
Percent of worldwide auto production with Cerence Technology:
The number of Cerence enabled cars shipped as compared to IHS Markit car production data.
-
Change in number of Cerence connected cars shipped:
The year-over-year change in the number of cars shipped with Cerence connected solutions. Amounts calculated on a TTM basis.
-
Change in Adjusted total billings YoY (TTM):
The year over year change in total billings excluding Professional Services, prepay billings and adjusted for prepay consumption.
-
全球汽车生产中采用 Cerence 科技的比例:
cerence已启用汽车的出货量与IHS Markit汽车生产数据相比。
-
Cerence连接汽车出货量的变化:
与Cerence连接解决方案装运汽车数量的同比变化。金额根据TTm基础计算。
-
调整后总计帐单的同比年增长率变化(TTM):
总计帐单年度同比变化,不包括专业服务、预付账单并调整为预付消费。
____________
____________
See the tables at the end of this press release for non-GAAP reconciliations to the most directly comparable GAAP measures.
请参阅本新闻稿末尾的表格,获取最符合GAAP规定的非GAAP调整对照表。
To learn more about Cerence, visit
, and follow the company on
LinkedIn
.
要了解更多关于cerence的信息,请访问
,并关注该公司的
LinkedIn
.
About Cerence Inc.
Cerence (NASDAQ: CRNC) is the global industry leader in creating unique, moving experiences for the mobility world. As an innovation partner to the world's leading automakers and mobility OEMs, it is helping advance the future of connected mobility through intuitive, AI-powered interaction between humans and their vehicles, connecting consumers' digital lives to their daily journeys no matter where they are. Cerence's track record is built on more than 20 years of knowledge and 500 million cars shipped with Cerence technology. Whether it's connected cars, autonomous driving, e-vehicles, or two-wheelers, Cerence is mapping the road ahead. For more information, visit
.
关于Cerence公司
Cerence(纳斯达克股票代码:CRNC)是在移动领域创建独特、感人体验的全球行业领导者。作为世界领先的汽车制造商和移动设备制造商的创新合作伙伴,Cerence正在通过具有直观、人工智能动力的人车互动,将人们的数字生活与日常出行连接起来,无论他们身在何处,都可以连接消费者的数字生活到他们的日常旅程。Cerence的业绩建立在20多年的经验积累和50000万辆搭载Cerence技术的汽车基础之上。无论是连接汽车、自动驾驶、电动车还是两轮车,Cerence都在规划前方的道路。欲了解更多信息,请访问
.
Contact Information
Cerence Inc.
Investor Relations
Email:
investorrelations@cerence.com
联系信息
Cerence公司。
投资者关系
电子邮件:
investorrelations@cerence.com
CERENCE INC.
Consolidated Statements of Operations
(in thousands, except per share data)
CERENCE INC。
截至2020年6月30日和2019年6月30日三个月和六个月的营业额
(以千为单位,除每股数据外)
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
September 30, |
September 30, |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
Revenues: |
||||||||||||||||
License |
$ |
25,341 |
$ |
43,105 |
$ |
124,746 |
$ |
145,159 |
||||||||
Connected service |
12,088 |
|
19,168 |
|
133,444 |
|
75,071 |
|||||||||
Professional service |
17,376 |
|
18,491 |
|
73,314 |
|
74,245 |
|||||||||
Total revenues |
54,805 |
|
80,764 |
|
331,504 |
|
294,475 |
|||||||||
Cost of revenues: |
||||||||||||||||
License |
1,257 |
|
2,356 |
|
6,060 |
|
8,522 |
|||||||||
Connected service |
6,407 |
|
4,777 |
|
24,787 |
|
22,995 |
|||||||||
Professional service |
12,246 |
|
15,791 |
|
56,282 |
|
63,232 |
|||||||||
Amortization of intangible assets |
- |
|
104 |
|
103 |
|
414 |
|||||||||
Total cost of revenues |
19,910 |
|
23,028 |
|
87,232 |
|
95,163 |
|||||||||
Gross profit |
34,895 |
|
57,736 |
|
244,272 |
|
199,312 |
|||||||||
Operating expenses: |
||||||||||||||||
Research and development |
25,227 |
|
35,143 |
|
121,563 |
|
123,333 |
|||||||||
Sales and marketing |
4,827 |
|
5,848 |
|
21,725 |
|
27,504 |
|||||||||
General and administrative |
13,185 |
|
11,450 |
|
52,468 |
|
57,903 |
|||||||||
Amortization of intangible assets |
553 |
|
557 |
|
2,203 |
|
5,854 |
|||||||||
Restructuring and other costs, net |
10,331 |
|
842 |
|
17,077 |
|
11,917 |
|||||||||
Goodwill impairment |
— |
|
— |
|
609,172 |
|
— |
|||||||||
Total operating expenses |
54,123 |
|
53,840 |
|
824,208 |
|
226,511 |
|||||||||
(Loss) income from operations |
(19,228 ) |
|
3,896 |
|
(579,936 ) |
|
(27,199 ) |
|||||||||
Interest income |
1,444 |
|
1,231 |
|
5,353 |
|
4,471 |
|||||||||
Interest expense |
(3,102 ) |
|
(3,132 ) |
|
(12,553 ) |
|
(14,769 ) |
|||||||||
Other income (expense), net |
503 |
|
(1,649 ) |
|
2,526 |
|
1,108 |
|||||||||
(Loss) income before income taxes |
(20,383 ) |
|
346 |
|
(584,610 ) |
|
(36,389 ) |
|||||||||
Provision for income taxes |
33 |
|
11,898 |
|
3,468 |
|
19,865 |
|||||||||
Net loss |
$ |
(20,416 ) |
$ |
(11,552 ) |
$ |
(588,078 ) |
$ |
(56,254 ) |
||||||||
Net loss per share: |
||||||||||||||||
Basic |
(0.49 ) |
|
(0.29 ) |
|
(14.12 ) |
|
(1.40 ) |
|||||||||
Diluted |
(0.49 ) |
|
(0.29 ) |
|
(14.12 ) |
|
(1.40 ) |
|||||||||
Weighted-average common share outstanding: |
||||||||||||||||
Basic |
41,866 |
|
40,357 |
|
41,642 |
|
40,215 |
|||||||||
Diluted |
41,866 |
|
40,357 |
|
41,642 |
|
40,215 |
截至三个月 |
十二个月结束 |
|||||||||||||||
9月30日, |
9月30日, |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
营业收入: |
||||||||||||||||
许可证 |
$ |
25,341 |
$ |
43,105 |
$ |
124,746 |
$ |
145,159 |
||||||||
连接的服务 |
12,088 |
|
19,168 |
|
133,444 |
|
75,071 |
|||||||||
专业服务 |
期初未赚收入:$17,376万,$15,628万 |
|
18,491 |
|
73,314 |
|
74,245 |
|||||||||
总收入 |
54,805 |
|
80,764 |
|
331,504 |
|
294,475 |
|||||||||
营收成本: |
||||||||||||||||
许可证 |
1,257 |
|
2,356 |
|
6,060 |
|
8,522 |
|||||||||
连接的服务 |
6,407 |
|
4,777 |
|
24,787 |
|
22,995 |
|||||||||
专业服务 |
12,246 |
|
2,622 |
|
56,282 |
|
63,232 |
|||||||||
无形资产摊销 |
- |
|
104 |
|
103 |
|
414 |
|||||||||
营收总成本 |
19,910 |
|
23,028 |
|
87,232 |
|
% |
|||||||||
毛利润 |
34,895 |
|
57,736 |
|
244,272 |
|
199,312 |
|||||||||
运营费用: |
||||||||||||||||
研发 |
25,227 |
|
35,143 |
|
121,563 |
|
123,333 |
|||||||||
销售和营销 |
4,827 |
|
5,848 |
|
21,725 |
|
27,504 |
|||||||||
一般和行政 |
13,185 |
|
11,450 |
|
52,468 |
|
57,903 |
|||||||||
无形资产摊销 |
553 |
|
557 |
|
2,203 |
|
5,854 |
|||||||||
重组和其他费用,净 |
10,331 |
|
842 |
|
17,077 |
|
11,917 |
|||||||||
商誉减值 |
— |
|
— |
|
609,172 |
|
— |
|||||||||
总营业费用 |
54,123 |
|
53,840 |
|
824,208 |
|
226,511 |
|||||||||
(损失)营业利润 |
(19,228 ) |
|
3,896 |
|
(579,936 ) |
|
(27,199 ) |
|||||||||
利息收入 |
1,444 |
|
1,231 |
|
5,353 |
|
4,471 |
|||||||||
利息支出 |
(3,102 ) |
|
) |
|
(12,553 ) |
|
(14,769 ) |
|||||||||
其他收入(费用),净额 |
503 |
|
(1,649 ) |
|
2,526 |
|
1,108 |
|||||||||
税前(损失)收入 |
(20,383 ) |
|
346 |
|
(584,610 ) |
|
(36,389 ) |
|||||||||
所得税准备金 |
33 |
|
11,898 |
|
3,468 |
|
19,865 |
|||||||||
净亏损 |
$ |
(20,416 ) |
$ |
(11,552 ) |
$ |
(588,078 ) |
$ |
(56,254 ) |
||||||||
每股净亏损: |
||||||||||||||||
基本 |
(0.49 ) |
|
(0.29 ) |
|
(14.12 ) |
|
(1.40 ) |
|||||||||
摊薄 |
(0.49 ) |
|
(0.29 ) |
|
(14.12 ) |
|
(1.40 ) |
|||||||||
加权平均普通股股本 |
||||||||||||||||
基本 |
41866 |
|
40,357 |
|
41,642 |
|
40,215 |
|||||||||
摊薄 |
41866 |
|
40,357 |
|
41,642 |
|
40,215 |
CERENCE INC.
Consolidated Balance Sheets
(in thousands, except per share amounts)
CERENCE INC。
合并资产负债表
(以千为单位, 除每股金额外)
September 30, |
September 30, |
|||||||
2024 |
2023 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
121,485 |
$ |
101,154 |
||||
Marketable securities |
5,502 |
|
9,211 |
|||||
Accounts receivable, net of allowances of $1,613 and $4,044 at September 30, 2024 and September 30, 2023, respectively |
62,755 |
|
61,270 |
|||||
Deferred costs |
5,286 |
|
6,935 |
|||||
Prepaid expenses and other current assets |
70,481 |
|
47,157 |
|||||
Total current assets |
265,509 |
|
225,727 |
|||||
Long-term marketable securities |
3,453 |
|
10,607 |
|||||
Property and equipment, net |
30,139 |
|
34,013 |
|||||
Deferred costs |
18,051 |
|
20,299 |
|||||
Operating lease right of use assets |
12,879 |
|
11,961 |
|||||
Goodwill |
296,858 |
|
900,342 |
|||||
Intangible assets, net |
1,706 |
|
3,875 |
|||||
Deferred tax assets |
51,398 |
|
46,601 |
|||||
Other assets |
22,365 |
|
44,165 |
|||||
Total assets |
$ |
702,358 |
$ |
1,297,590 |
||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ |
3,959 |
$ |
16,873 |
||||
Deferred revenue |
52,822 |
|
77,068 |
|||||
Short-term operating lease liabilities |
4,528 |
|
5,434 |
|||||
Short-term debt |
87,094 |
|
- |
|||||
Accrued expenses and other current liabilities |
68,405 |
|
48,718 |
|||||
Total current liabilities |
216,808 |
|
148,093 |
|||||
Long-term debt, net of discounts and issuance costs |
194,812 |
|
275,951 |
|||||
Deferred revenue, net of current portion |
114,354 |
|
145,531 |
|||||
Long-term operating lease liabilities |
8,803 |
|
7,947 |
|||||
Other liabilities |
26,484 |
|
25,193 |
|||||
Total liabilities |
561,261 |
|
602,715 |
|||||
Stockholders' Equity: |
||||||||
Common stock, $0.01 par value, 560,000 shares authorized as of September 30, 2024; 41,924 and 40,423 shares issued and outstanding as of September 30, 2024 and September 30, 2023, respectively |
419 |
|
404 |
|||||
Accumulated other comprehensive loss |
(25,912 ) |
|
(27,966 ) |
|||||
Additional paid-in capital |
1,088,330 |
|
1,056,099 |
|||||
Accumulated deficit |
(921,740 ) |
|
(333,662 ) |
|||||
Total stockholders' equity |
141,097 |
|
694,875 |
|||||
Total liabilities and stockholders' equity |
$ |
702,358 |
$ |
1,297,590 |
9月30日, |
9月30日, |
|||||||
2024 |
2023 |
|||||||
资产 |
||||||||
流动资产: |
||||||||
现金及现金等价物 |
$ |
121,485 |
$ |
101,154 |
||||
可交易证券 |
5,502 |
|
9,211 |
|||||
2024年9月30日和2023年9月30日分别为$1,613和$4,044的净应收账款减免后 |
62,755 |
|
61,270 |
|||||
延缓成本 |
5,286 |
|
6,935 |
|||||
预付费用及其他流动资产 |
70,481 |
|
47,157 |
|||||
总流动资产 |
265,509 |
|
225,727 |
|||||
长期有价证券 |
3,453 |
|
10,607 |
|||||
物业和设备,净值 |
30,139 |
|
34,013 |
|||||
延缓成本 |
18,051 |
|
20,299 |
|||||
资产:租赁资产 |
12,879 |
|
11,961 |
|||||
商誉 |
296,858 |
|
900,342 |
|||||
无形资产-净额 |
1,706 |
|
3,875 |
|||||
递延税款资产 |
51,398 |
|
46,601 |
|||||
其他资产 |
22365 |
|
44,165 |
|||||
总资产 |
$ |
702,358 |
$ |
1,297,590 |
||||
负债和股东权益 |
||||||||
流动负债: |
||||||||
应付账款 |
$ |
3,959 |
$ |
16,873 |
||||
递延收入 |
52,822 |
|
77,068 |
|||||
短期经营租赁负债 |
4,528 |
|
5,434 |
|||||
短期债务 |
87,094 |
|
- |
|||||
应计费用和其他流动负债 |
68,405 |
|
48,718 |
|||||
总流动负债 |
216,808 |
|
148,093 |
|||||
减去折扣和发行成本后的长期债务 |
194,812 |
|
275,951 |
|||||
递延收入,减去当前部分净额 |
114,354 |
|
145,531 |
|||||
长期经营租赁负债 |
8,803 |
|
677.4 |
|||||
其他负债 |
26,484 |
|
25,193 |
|||||
总负债 |
561,261 |
|
602,715 |
|||||
股东权益: |
||||||||
普通股,面值$0.01,截至2024年9月30日授权560,000股;截至2024年9月30日和2023年9月30日,已发行和流通股41,924股和40,423股。 |
419 |
|
404 |
|||||
累计其他综合损失 |
(25,912 ) |
|
(27,966 ) |
|||||
追加实收资本 |
1,088,330 |
|
1,056,099 |
|||||
累积赤字 |
(921,740 ) |
|
(333,662 ) |
|||||
股东权益总额 |
141,097 |
|
694,875 |
|||||
负债和股东权益合计 |
$ |
702,358 |
$ |
1,297,590 |
CERENCE INC.
Consolidated Statements of Cash Flows
(in thousands)
CERENCE INC。
合并现金流量表
(以千为单位)
Twelve Months Ended |
||||||||
September 30, |
||||||||
2024 |
2023 |
|||||||
Cash flows from operating activities: |
||||||||
Net loss |
$ |
(588,078 ) |
$ |
(56,254 ) |
||||
Adjustments to reconcile net loss to net cash provided by operations: |
||||||||
Depreciation and amortization |
10,630 |
|
16,038 |
|||||
Provision for credit loss reserve |
3,545 |
|
3,626 |
|||||
Stock-based compensation |
23,673 |
|
40,766 |
|||||
Non-cash interest expense |
6,060 |
|
2,914 |
|||||
Loss on debt extinguishment |
- |
|
1,333 |
|||||
Deferred tax (benefit) provision |
(4,658 ) |
|
7,597 |
|||||
Goodwill impairment |
609,172 |
|
- |
|||||
Unrealized foreign currency transaction gains |
(1,454 ) |
|
(3,393 ) |
|||||
Other |
(68 ) |
|
(3,388 ) |
|||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
11,760 |
|
(16,964 ) |
|||||
Prepaid expenses and other assets |
(12,466 ) |
|
28,192 |
|||||
Deferred costs |
4,801 |
|
3,194 |
|||||
Accounts payable |
(12,555 ) |
|
5,774 |
|||||
Accrued expenses and other liabilities |
27,874 |
|
(408 ) |
|||||
Deferred revenue |
(61,040 ) |
|
(21,529 ) |
|||||
Net cash provided by operating activities |
17,196 |
|
7,498 |
|||||
Cash flows from investing activities: |
||||||||
Capital expenditures |
(4,996 ) |
|
(5,124 ) |
|||||
Purchases of marketable securities |
- |
|
(18,025 ) |
|||||
Sale and maturities of marketable securities |
11,112 |
|
30,324 |
|||||
Other investing activities |
(1,737 ) |
|
(1,355 ) |
|||||
Net cash provided by investing activities |
4,379 |
|
5,820 |
|||||
Cash flows from financing activities: |
||||||||
Proceeds from revolving credit facility |
- |
|
24,700 |
|||||
Payments of revolver credit facility |
- |
|
(24,700 ) |
|||||
Proceeds from long-term debt, net of discount |
- |
|
210,000 |
|||||
Payments for long-term debt issuance costs |
(419 ) |
|
(17,176 ) |
|||||
Principal payments of long-term debt |
- |
|
(198,438 ) |
|||||
Common stock repurchases for tax withholdings for net settlement of equity awards |
(9,865 ) |
|
(4,894 ) |
|||||
Principal payment of lease liabilities arising from a finance lease |
(392 ) |
|
(451 ) |
|||||
Proceeds from the issuance of common stock |
10,901 |
|
5,625 |
|||||
Net cash provided by (used in) financing activities |
225 |
|
(5,334 ) |
|||||
Effects of exchange rate changes on cash and cash equivalents |
(1,469 ) |
|
(1,677 ) |
|||||
Net change in cash and cash equivalents |
20,331 |
|
6,307 |
|||||
Cash and cash equivalents at beginning of period |
101,154 |
|
94,847 |
|||||
Cash and cash equivalents at end of period |
$ |
121,485 |
$ |
101,154 |
十二个月结束 |
||||||||
9月30日, |
||||||||
2024 |
2023 |
|||||||
经营活动现金流量: |
||||||||
净亏损 |
$ |
(588,078 ) |
$ |
(56,254 ) |
||||
调整净亏损为经营活动提供的现金流量: |
||||||||
折旧和摊销 |
10,630 |
|
16,038 |
|||||
信贷损失准备金提存 |
3545 |
|
3,626 |
|||||
基于股票的补偿 |
23,673 |
|
40,766 |
|||||
非现金利息费用 |
6,060 |
|
2,914 |
|||||
债务中止损失 |
- |
|
1,333 |
|||||
递延所得税(利益)负担 |
(4,658 ) |
|
7,597 |
|||||
商誉减值 |
609,172 |
|
- |
|||||
未实现的外币交易收益 |
(1,454 ) |
|
(3,393 ) |
|||||
其他 |
(68 ) |
|
(3,388 ) |
|||||
运营资产和负债的变化: |
||||||||
应收账款 |
11,760 |
|
(16,964 ) |
|||||
预付款和其他资产 |
(12,466 ) |
|
28,192 |
|||||
延缓成本 |
4,801 |
|
3,194 |
|||||
应付账款 |
(12,555 ) |
|
5,774 |
|||||
应计费用及其他负债 |
27,874 |
|
(408 ) |
|||||
递延收入 |
(61,040 ) |
|
(21,529 ) |
|||||
经营活动产生的净现金流量 |
17,196 |
|
7,498 |
|||||
投资活动现金流量: |
||||||||
资本支出 |
(4,996 ) |
|
(5,124 ) |
|||||
购买有市场流通的证券 |
- |
|
(18,025 ) |
|||||
市场able证券的销售和到期兑换 |
11,112 |
|
附注是这些中期摘要合并财务报表的一部分。 |
|||||
其他投资活动 |
(1,737 ) |
|
(1,355 ) |
|||||
投资活动提供的净现金流量 |
4,379 |
|
5,820 |
|||||
融资活动的现金流: |
||||||||
可转借款项收益 |
- |
|
24,700 |
|||||
循环信贷设施的付款 |
- |
|
(24,700 ) |
|||||
长期债务净额的收益,折扣后 |
- |
|
210,000 |
|||||
长期债务发行成本的支付 |
(419 ) |
|
(17,176 ) |
|||||
长期债务的本金偿还 |
- |
|
(198,438 ) |
|||||
普通股回购以支付股权奖励的税收扣除 |
(9,865 ) |
|
(4,894 ) |
|||||
来自融资租赁的租赁负债的本金偿付 |
(392 ) |
|
(451 ) |
|||||
普通股发行收益 |
10,901 |
|
5625 |
|||||
筹集资金的净现金流量 |
225 |
|
(5,334 ) |
|||||
汇率变化对现金及现金等价物的影响 |
(1,469 ) |
|
(1,677 ) |
|||||
现金及现金等价物净变动额 |
20,331 |
|
6,307 |
|||||
期初现金及现金等价物余额 |
101,154 |
|
94,847 |
|||||
期末现金及现金等价物 |
$ |
121,485 |
$ |
101,154 |
CERENCE INC.
Reconciliations of GAAP Financial Measures to Non-GAAP Financial Measures
(unaudited - in thousands)
CERENCE INC。
将通用会计准则财务指标与非通用会计准则财务指标进行对账
(未经审计 - 以千计)
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
September 30, |
September 30, |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
GAAP revenue |
$ |
54,805 |
$ |
80,764 |
$ |
331,504 |
$ |
294,475 |
||||||||
GAAP gross profit |
$ |
34,895 |
$ |
57,736 |
$ |
244,272 |
$ |
199,312 |
||||||||
Stock-based compensation |
685 |
1,004 |
2,633 |
3,703 |
||||||||||||
Amortization of intangible assets |
- |
|
104 |
103 |
|
414 |
||||||||||
Non-GAAP gross profit |
$ |
35,580 |
$ |
58,844 |
$ |
247,008 |
$ |
203,429 |
||||||||
GAAP gross margin |
63.7 % |
|
71.5 % |
73.7 % |
|
67.7 % |
||||||||||
Non-GAAP gross margin |
64.9 % |
|
72.9 % |
74.5 % |
|
69.1 % |
||||||||||
|
||||||||||||||||
GAAP operating (loss) income |
$ |
(19,228 ) |
$ |
3,896 |
$ |
(579,936 ) |
$ |
(27,199 ) |
||||||||
Stock-based compensation |
4,382 |
|
8,965 |
23,673 |
|
40,766 |
||||||||||
Amortization of intangible assets |
553 |
|
661 |
2,306 |
|
6,268 |
||||||||||
Restructuring and other costs, net |
10,331 |
|
842 |
17,077 |
|
11,917 |
||||||||||
Goodwill impairment |
- |
|
- |
609,172 |
|
- |
||||||||||
Non-GAAP operating (loss) income |
$ |
(3,962 ) |
$ |
14,364 |
$ |
72,292 |
$ |
31,752 |
||||||||
GAAP operating margin |
-35.1 % |
|
4.8 % |
-174.9 % |
|
-9.2 % |
||||||||||
Non-GAAP operating margin |
-7.2 % |
|
17.8 % |
21.8 % |
|
10.8 % |
||||||||||
|
||||||||||||||||
GAAP net loss |
$ |
(20,416 ) |
$ |
(11,552 ) |
$ |
(588,078 ) |
$ |
(56,254 ) |
||||||||
Stock-based compensation |
4,382 |
|
8,965 |
23,673 |
|
40,766 |
||||||||||
Amortization of intangible assets |
553 |
|
661 |
2,306 |
|
6,268 |
||||||||||
Restructuring and other costs, net |
10,331 |
|
842 |
17,077 |
|
11,917 |
||||||||||
Goodwill impairment |
- |
|
- |
609,172 |
|
- |
||||||||||
Depreciation |
2,028 |
|
2,226 |
8,324 |
|
9,770 |
||||||||||
Total other expense, net |
(1,155 ) |
|
(3,550 ) |
(4,674 ) |
|
(9,190 ) |
||||||||||
Provision for income taxes |
33 |
|
11,898 |
3,468 |
|
19,865 |
||||||||||
Adjusted EBITDA |
$ |
(1,934 ) |
$ |
16,590 |
$ |
80,616 |
$ |
41,522 |
||||||||
GAAP net loss margin |
-37.3 % |
|
-14.3 % |
-177.4 % |
|
-19.1 % |
||||||||||
Adjusted EBITDA margin |
-3.5 % |
|
20.5 % |
24.3 % |
|
14.1 % |
截至三个月 |
十二个月结束 |
|||||||||||||||
9月30日, |
9月30日, |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
GAAP营业收入 |
$ |
54,805 |
$ |
80,764 |
$ |
331,504 |
$ |
294,475 |
||||||||
GAAP毛利润 |
$ |
34,895 |
$ |
57,736 |
$ |
244,272 |
$ |
199,312 |
||||||||
基于股票的补偿 |
685 |
1,004 |
2,633 |
3,703 |
||||||||||||
无形资产摊销 |
- |
|
104 |
103 |
|
414 |
||||||||||
非通用会计原则毛利润 |
$ |
35,580 |
$ |
$ |
$ |
247,008 |
$ |
203,429 |
||||||||
GAAP毛利率 |
63.7 % |
|
71.5 % |
73.7 % |
|
67.7 % |
||||||||||
非GAAP毛利率 |
贷款信用设施于2023年5月22日已拨出总金额为$6400万,以在简明合并资产负债表中作为交易对方的债务衍生品负债记录。 % |
|
72.9 % |
74.5 % |
|
69.1 % |
||||||||||
|
||||||||||||||||
通用会计营运(亏损)收入 |
$ |
(19,228 ) |
$ |
3,896 |
$ |
(579,936 ) |
$ |
(27,199 ) |
||||||||
基于股票的补偿 |
4,382 |
|
8,965 |
23,673 |
|
40,766 |
||||||||||
无形资产摊销 |
553 |
|
661 |
2,306 |
|
6,268 |
||||||||||
重组和其他费用,净 |
10,331 |
|
842 |
17,077 |
|
11,917 |
||||||||||
商誉减值 |
- |
|
- |
609,172 |
|
- |
||||||||||
非通用会计营运(亏损)收入 |
$ |
(3,962 ) |
$ |
14,364 |
$ |
72,292 |
$ |
31,752 |
||||||||
营业利润率 |
-35.1 % |
|
4.8 % |
-174.9 % |
|
-9.2 % |
||||||||||
非GAAP营业利润率 |
-7.2 % |
|
17.8 % |
21.8 % |
|
10.8 % |
||||||||||
|
||||||||||||||||
GAAP净亏损 |
$ |
(20,416 ) |
$ |
(11,552 ) |
$ |
(588,078 ) |
$ |
(56,254 ) |
||||||||
基于股票的补偿 |
4,382 |
|
8,965 |
23,673 |
|
40,766 |
||||||||||
无形资产摊销 |
553 |
|
661 |
2,306 |
|
6,268 |
||||||||||
重组和其他费用,净 |
10,331 |
|
842 |
17,077 |
|
11,917 |
||||||||||
商誉减值 |
- |
|
- |
609,172 |
|
- |
||||||||||
折旧费 |
2,028 |
|
2,226 |
8,324 |
|
9,770 |
||||||||||
其他费用总计,净额 |
(1,155 ) |
|
(3,550 ) |
(4,674 ) |
|
(9,190 ) |
||||||||||
所得税准备金 |
33 |
|
11,898 |
3,468 |
|
19,865 |
||||||||||
调整后的EBITDA |
$ |
(1,934 ) |
$ |
16,590元 |
$ |
80,616 |
$ |
41,522 |
||||||||
按照GAAP净亏损率 |
-37.3 % |
|
-14.3 % |
-177.4 % |
|
-19.1 % |
||||||||||
调整后的息税折旧摊销前利润率 |
-3.5 % |
|
20.5 % |
24.3 % |
|
14.1 % |
CERENCE INC.
Reconciliations of GAAP Financial Measures to Non-GAAP Financial Measures (cont.)
(unaudited - in thousands, except per share data)
CERENCE INC。
GAAP财务指标与非GAAP财务指标的调和(续)
(未经审计 - 以千为单位,每股数据除外)
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
September 30, |
September 30, |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
GAAP net loss |
$ |
(20,416 ) |
$ |
(11,552 ) |
$ |
(588,078 ) |
$ |
(56,254 ) |
||||||||
Stock-based compensation |
4,382 |
|
8,965 |
23,673 |
|
40,766 |
||||||||||
Amortization of intangible assets |
553 |
|
661 |
2,306 |
|
6,268 |
||||||||||
Restructuring and other costs, net |
10,331 |
|
842 |
17,077 |
|
11,917 |
||||||||||
Loss on debt extinguishment |
- |
|
- |
- |
|
1,333 |
||||||||||
Goodwill impairment |
- |
|
- |
609,172 |
|
- |
||||||||||
Non-cash interest expense |
1,579 |
|
1,464 |
6,060 |
|
2,914 |
||||||||||
Other |
(31 ) |
|
500 |
(117 ) |
|
(344 ) |
||||||||||
Adjustments to income tax expense |
574 |
|
2,870 |
(14,030 ) |
|
7,976 |
||||||||||
Non-GAAP net (loss) income |
$ |
(3,028 ) |
$ |
3,750 |
$ |
56,063 |
$ |
14,576 |
||||||||
|
||||||||||||||||
Adjusted EPS: |
|
|||||||||||||||
GAAP Numerator: |
|
|||||||||||||||
Net loss attributed to common shareholders - basic and diluted |
$ |
(20,416 ) |
$ |
(11,552 ) |
$ |
(588,078 ) |
$ |
(56,254 ) |
||||||||
|
||||||||||||||||
Non-GAAP Numerator: |
|
|||||||||||||||
Net (loss) income attributed to common shareholders - basic |
$ |
(3,028 ) |
$ |
3,750 |
$ |
56,063 |
$ |
14,576 |
||||||||
Interest on the Notes, net of tax |
- |
|
- |
4,473 |
|
- |
||||||||||
Net (loss) income attributed to common shareholders - diluted |
$ |
(3,028 ) |
$ |
3,750 |
$ |
60,536 |
$ |
14,576 |
||||||||
|
||||||||||||||||
GAAP Denominator: |
|
|||||||||||||||
Weighted-average common shares outstanding - basic and diluted |
41,866 |
|
40,357 |
41,642 |
|
40,215 |
||||||||||
|
||||||||||||||||
Non-GAAP Denominator: |
|
|||||||||||||||
Weighted-average common shares outstanding- basic |
41,866 |
|
40,357 |
41,642 |
|
40,215 |
||||||||||
Adjustment for diluted shares |
- |
|
1,101 |
7,727 |
|
423 |
||||||||||
Weighted-average common shares outstanding - diluted |
41,866 |
|
41,458 |
49,369 |
|
40,638 |
||||||||||
|
||||||||||||||||
GAAP net loss per share - diluted |
$ |
(0.49 ) |
$ |
(0.29 ) |
$ |
(14.12 ) |
$ |
(1.40 ) |
||||||||
Non-GAAP net (loss) income per share - diluted |
$ |
(0.07 ) |
$ |
0.09 |
$ |
1.23 |
$ |
0.36 |
||||||||
|
||||||||||||||||
GAAP net cash provided by operating activities |
$ |
6,115 |
$ |
11,258 |
$ |
17,196 |
$ |
7,498 |
||||||||
Capital expenditures |
(1,446 ) |
|
(1,527 ) |
(4,996 ) |
|
(5,124 ) |
||||||||||
Free Cash Flow |
$ |
4,669 |
$ |
9,731 |
$ |
12,200 |
$ |
2,374 |
截至三个月 |
十二个月结束 |
|||||||||||||||
9月30日, |
9月30日, |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
GAAP净亏损 |
$ |
(20,416 ) |
$ |
(11,552 ) |
$ |
(588,078 ) |
$ |
(56,254 ) |
||||||||
基于股票的补偿 |
4,382 |
|
8,965 |
23,673 |
|
40,766 |
||||||||||
无形资产摊销 |
553 |
|
661 |
2,306 |
|
6,268 |
||||||||||
重组和其他费用,净 |
10,331 |
|
842 |
17,077 |
|
11,917 |
||||||||||
债务中止损失 |
- |
|
- |
- |
|
1,333 |
||||||||||
商誉减值 |
- |
|
- |
609,172 |
|
- |
||||||||||
非现金利息费用 |
1,579 |
|
1,464 |
6,060 |
|
2,914 |
||||||||||
其他 |
(31 ) |
|
500 |
) |
|
(344 ) |
||||||||||
所得税费用的调整 |
574 |
|
2,870 |
(14,030 ) |
|
7,976 |
||||||||||
非通用会计准则净(亏损)收入 |
$ |
(3,028 ) |
$ |
3,750 |
$ |
56,063 |
$ |
14,576 |
||||||||
|
||||||||||||||||
调整后的每股收益: |
|
|||||||||||||||
GAAP分子: |
|
|||||||||||||||
归属于普通股东的净亏损 - 基本和稀释 |
$ |
(20,416 ) |
$ |
(11,552 ) |
$ |
(588,078 ) |
$ |
(56,254 ) |
||||||||
|
||||||||||||||||
非GAAP分子: |
|
|||||||||||||||
归属于普通股东的净(亏损)收入 - 基本 |
$ |
(3,028 ) |
$ |
3,750 |
$ |
56,063 |
$ |
14,576 |
||||||||
不含税息:净额 |
- |
|
- |
4,473 |
|
- |
||||||||||
归属于普通股东的净(亏损)收入 - 稀释 |
$ |
(3,028 ) |
$ |
3,750 |
$ |
60,536 |
$ |
14,576 |
||||||||
|
||||||||||||||||
普通会计准则分母: |
|
|||||||||||||||
基本和稀释加权平均普通股份在外-基本和稀释加权平均 |
41866 |
|
40,357 |
41,642 |
|
40,215 |
||||||||||
|
||||||||||||||||
非通用会计准则分母: |
|
|||||||||||||||
基本每股普通股权重平均股份: |
41866 |
|
40,357 |
41,642 |
|
40,215 |
||||||||||
调整为稀释股份: |
- |
|
1,101 |
7,727 |
|
423 |
||||||||||
加权平均普通股已发行-摊薄 |
41866 |
|
41,458 |
49,369 |
|
40,638 |
||||||||||
|
||||||||||||||||
摊薄后的GAAP每股净亏损 |
$ |
(0.49 ) |
$ |
(0.29 ) |
$ |
(14.12 ) |
$ |
(1.40 ) |
||||||||
非通用会计净(亏损)收益每股-摊薄 |
$ |
(0.07 ) |
$ |
0.09 |
$ |
1.23 |
$ |
0.36 |
||||||||
|
||||||||||||||||
GAAP净现金流入(经营性活动) |
$ |
6,115 |
$ |
11,258 |
$ |
17,196 |
$ |
7,498 |
||||||||
资本支出 |
(1,446 ) |
|
(1,527 ) |
(4,996 ) |
|
(5,124 ) |
||||||||||
自由现金流 |
$ |
4,669 |
$ |
9,731 |
$ |
12,200 |
$ |
2,374 |
CERENCE INC.
Reconciliations of GAAP Financial Measures to Non-GAAP Financial Measures (cont.)
(unaudited - in thousands)
CERENCE INC。
GAAP财务指标与非GAAP财务指标的调和(续)
(未经审计 - 以千计)
Q1 2025 |
FY2025 |
|||||||||||||||
Low |
High |
Low |
High |
|||||||||||||
GAAP revenue |
$ |
47,000 |
$ |
50,000 |
$ |
236,000 |
$ |
247,000 |
||||||||
|
||||||||||||||||
GAAP gross profit |
$ |
27,200 |
$ |
30,200 |
$ |
158,400 |
$ |
169,400 |
||||||||
Stock-based compensation |
700 |
|
700 |
2,500 |
|
2,500 |
||||||||||
Amortization of intangible assets |
- |
|
- |
- |
|
- |
||||||||||
Non-GAAP gross profit |
$ |
27,900 |
$ |
30,900 |
$ |
160,900 |
$ |
171,900 |
||||||||
GAAP gross margin |
58 % |
|
60 % |
67 % |
|
69 % |
||||||||||
Non-GAAP gross margin |
59 % |
|
62 % |
68 % |
|
70 % |
||||||||||
|
||||||||||||||||
GAAP operating loss |
$ |
(22,900 ) |
$ |
(19,900 ) |
$ |
(27,100 ) |
$ |
(16,100 ) |
||||||||
Stock-based compensation |
6,100 |
|
6,100 |
22,500 |
|
22,500 |
||||||||||
Amortization of intangible assets |
500 |
|
500 |
1,600 |
|
1,600 |
||||||||||
Restructuring and other costs, net |
5,600 |
|
5,600 |
8,100 |
|
8,100 |
||||||||||
Non-GAAP operating (loss) income |
$ |
(10,700 ) |
$ |
(7,700 ) |
$ |
5,100 |
$ |
16,100 |
||||||||
GAAP operating margin |
-49 % |
|
-40 % |
-11 % |
|
-7 % |
||||||||||
Non-GAAP operating margin |
-23 % |
|
-15 % |
2 % |
|
7 % |
||||||||||
|
||||||||||||||||
GAAP net loss |
$ |
(26,400 ) |
$ |
(23,400 ) |
$ |
(39,600 ) |
$ |
(28,600 ) |
||||||||
Stock-based compensation |
6,100 |
|
6,100 |
22,500 |
|
22,500 |
||||||||||
Amortization of intangible assets |
500 |
|
500 |
1,600 |
|
1,600 |
||||||||||
Restructuring and other costs, net |
5,600 |
|
5,600 |
8,100 |
|
8,100 |
||||||||||
Depreciation |
2,200 |
|
2,200 |
10,200 |
|
10,200 |
||||||||||
Total other expense, net |
(1,700 ) |
|
(1,700 ) |
(5,100 ) |
|
(5,100 ) |
||||||||||
Provision for income taxes |
1,800 |
|
1,800 |
7,400 |
|
7,400 |
||||||||||
Adjusted EBITDA |
$ |
(8,500 ) |
$ |
(5,500 ) |
$ |
15,300 |
$ |
26,300 |
||||||||
GAAP net loss margin |
-56 % |
|
-47 % |
-17 % |
|
-12 % |
||||||||||
Adjusted EBITDA margin |
-18 % |
|
-11 % |
6 % |
|
11 % |
2025年第一季度 |
2025财年 |
|||||||||||||||
低 |
高 |
低 |
高 |
|||||||||||||
GAAP营业收入 |
$ |
47,000 |
$ |
50,000 |
$ |
236,000 |
$ |
247,000 |
||||||||
|
||||||||||||||||
GAAP毛利润 |
$ |
27,200 |
$ |
公司在截至2024年4月30日的三个月和六个月内记录了总衍生认股权证负债评估增值的收益 |
$ |
158,400 |
$ |
169,400 |
||||||||
基于股票的补偿 |
700 |
|
700 |
2,500 |
|
2,500 |
||||||||||
无形资产摊销 |
- |
|
- |
- |
|
- |
||||||||||
非通用会计原则毛利润 |
$ |
27,900 |
$ |
30,900 |
$ |
160,900 |
$ |
171,900 |
||||||||
GAAP毛利率 |
58 % |
|
60 % |
67 % |
|
69 % |
||||||||||
非GAAP毛利率 |
59 % |
|
62 % |
68 % |
|
70 % |
||||||||||
|
||||||||||||||||
按照美国通用会计准则(GAAP)的营业亏损 |
$ |
(22,900 ) |
$ |
(19,900 ) |
$ |
(27,100 ) |
$ |
(16,100 ) |
||||||||
基于股票的补偿 |
6,100 |
|
6,100 |
22,500 |
|
22,500 |
||||||||||
无形资产摊销 |
500 |
|
500 |
1,600 |
|
1,600 |
||||||||||
重组和其他费用,净 |
5,600 |
|
5,600 |
8,100 |
|
8,100 |
||||||||||
非通用会计营运(亏损)收入 |
$ |
(10,700 ) |
$ |
(7,700 ) |
$ |
五千一百 |
$ |
16,100 |
||||||||
营业利润率 |
-49 % |
|
-40 % |
-11 % |
|
-7 % |
||||||||||
非GAAP营业利润率 |
-23 % |
|
-15 % |
2 % |
|
7 % |
||||||||||
|
||||||||||||||||
GAAP净亏损 |
$ |
(26,400 ) |
$ |
(23,400 ) |
$ |
(39,600 ) |
$ |
(28,600 ) |
||||||||
基于股票的补偿 |
6,100 |
|
6,100 |
22,500 |
|
22,500 |
||||||||||
无形资产摊销 |
500 |
|
500 |
1,600 |
|
1,600 |
||||||||||
重组和其他费用,净 |
5,600 |
|
5,600 |
8,100 |
|
8,100 |
||||||||||
折旧费 |
2,200 |
|
2,200 |
10,200 |
|
10,200 |
||||||||||
其他费用总计,净额 |
(1,700 ) |
|
(1,700 ) |
(5,100 ) |
|
(5,100 ) |
||||||||||
所得税准备金 |
1,800 |
|
1,800 |
7,400 |
|
7,400 |
||||||||||
调整后的EBITDA |
$ |
(8,500 ) |
$ |
(5,500 ) |
$ |
15300 |
$ |
26,300 |
||||||||
按照GAAP净亏损率 |
-56 % |
|
-47 % |
-17 % |
|
-12 % |
||||||||||
调整后的息税折旧摊销前利润率 |
-18 % |
|
-11 % |
6 % |
|
11 % |
CERENCE INC.
Reconciliations of GAAP Financial Measures to Non-GAAP Financial Measures (cont.)
(unaudited - in thousands, except per share data)
CERENCE INC。
GAAP财务指标与非GAAP财务指标的调和(续)
(未经审计 - 以千为单位,每股数据除外)
Q1 2025 |
FY2025 |
|||||||||||||||
Low |
High |
Low |
High |
|||||||||||||
GAAP net loss |
$ |
(26,400 ) |
$ |
(23,400 ) |
$ |
(39,600 ) |
$ |
(28,600 ) |
||||||||
Stock-based compensation |
6,100 |
|
6,100 |
22,500 |
|
22,500 |
||||||||||
Amortization of intangible assets |
500 |
|
500 |
1,600 |
|
1,600 |
||||||||||
Restructuring and other costs, net |
5,600 |
|
5,600 |
8,100 |
|
8,100 |
||||||||||
Non-cash interest expense |
1,600 |
|
1,600 |
5,500 |
|
5,500 |
||||||||||
Other |
- |
|
- |
(100 ) |
|
(100 ) |
||||||||||
Income tax impact of Non-GAAP adjustments |
(1,100 ) |
|
(1,100 ) |
(4,600 ) |
|
(4,600 ) |
||||||||||
Non-GAAP net (loss) income |
$ |
(13,700 ) |
$ |
(10,700 ) |
$ |
(6,600 ) |
$ |
4,400 |
||||||||
|
||||||||||||||||
Adjusted EPS: |
|
|||||||||||||||
GAAP Numerator: |
|
|||||||||||||||
Net loss attributed to common shareholders - basic and diluted |
$ |
(26,400 ) |
$ |
(23,400 ) |
$ |
(39,600 ) |
$ |
(28,600 ) |
||||||||
|
||||||||||||||||
Non-GAAP Numerator: |
|
|||||||||||||||
Net (loss) income attributed to common shareholders - basic and diluted |
$ |
(13,700 ) |
$ |
(10,700 ) |
$ |
(6,600 ) |
$ |
4,400 |
||||||||
|
||||||||||||||||
GAAP Denominator: |
|
|||||||||||||||
Weighted-average common shares outstanding - basic and diluted |
42,900 |
|
42,900 |
43,000 |
|
43,000 |
||||||||||
|
||||||||||||||||
Non-GAAP Denominator: |
|
|||||||||||||||
Weighted-average common shares outstanding- basic |
42,900 |
|
42,900 |
43,000 |
|
43,000 |
||||||||||
Adjustment for diluted shares |
- |
|
- |
- |
|
100 |
||||||||||
Weighted-average common shares outstanding - diluted |
42,900 |
|
42,900 |
43,000 |
|
43,100 |
||||||||||
|
||||||||||||||||
GAAP net loss per share - diluted |
$ |
(0.62 ) |
$ |
(0.55 ) |
$ |
(0.92 ) |
$ |
(0.67 ) |
||||||||
Non-GAAP net (loss) income per share - diluted |
$ |
(0.32 ) |
$ |
(0.25 ) |
$ |
(0.15 ) |
$ |
0.10 |
2025年第一季度 |
2025财年 |
|||||||||||||||
低 |
高 |
低 |
高 |
|||||||||||||
GAAP净亏损 |
$ |
(26,400 ) |
$ |
(23,400 ) |
$ |
(39,600 ) |
$ |
(28,600 ) |
||||||||
基于股票的补偿 |
6,100 |
|
6,100 |
22,500 |
|
22,500 |
||||||||||
无形资产摊销 |
500 |
|
500 |
1,600 |
|
1,600 |
||||||||||
重组和其他费用,净 |
5,600 |
|
5,600 |
8,100 |
|
8,100 |
||||||||||
非现金利息费用 |
1,600 |
|
1,600 |
5,500 |
|
5,500 |
||||||||||
其他 |
- |
|
- |
(100 ) |
|
(100 ) |
||||||||||
非通用会计准则调整的所得税影响 |
(1,100 ) |
|
(1,100 ) |
(4,600 ) |
|
(4,600 ) |
||||||||||
非通用会计准则净(亏损)收入 |
$ |
(13,700 ) |
$ |
(10,700 ) |
$ |
(6,600 ) |
$ |
4,400 |
||||||||
|
||||||||||||||||
调整后的每股收益: |
|
|||||||||||||||
GAAP分子: |
|
|||||||||||||||
归属于普通股东的净亏损 - 基本和稀释 |
$ |
(26,400 ) |
$ |
(23,400 ) |
$ |
(39,600 ) |
$ |
(28,600 ) |
||||||||
|
||||||||||||||||
非GAAP分子: |
|
|||||||||||||||
归属于普通股股东的净损益 - 基本和稀释 |
$ |
(13,700 ) |
$ |
(10,700 ) |
$ |
(6,600 ) |
$ |
4,400 |
||||||||
|
||||||||||||||||
普通会计准则分母: |
|
|||||||||||||||
基本和稀释加权平均普通股份在外-基本和稀释加权平均 |
42,900 |
|
42,900 |
43,000 |
|
43,000 |
||||||||||
|
||||||||||||||||
非通用会计准则分母: |
|
|||||||||||||||
基本每股普通股权重平均股份: |
42,900 |
|
42,900 |
43,000 |
|
43,000 |
||||||||||
调整为稀释股份: |
- |
|
- |
- |
|
100 |
||||||||||
加权平均普通股已发行-摊薄 |
42,900 |
|
42,900 |
43,000 |
|
43,100 |
||||||||||
|
||||||||||||||||
摊薄后的GAAP每股净亏损 |
$ |
(0.62 ) |
$ |
(0.55 ) |
$ |
(0.92 ) |
$ |
(0.67 ) |
||||||||
非通用会计净(亏损)收益每股-摊薄 |
$ |
(0.32 ) |
$ |
(0.25 ) |
$ |
(0.15 ) |
$ |
0.10 |