Exhibit 99.1

 

Envestnet Reports Second Quarter 2017 Financial Results

 

Chicago, IL — August 8, 2017 — Envestnet (NYSE: ENV), a leading provider of intelligent systems for wealth management and financial wellness, today reported financial results for its second quarter ended June 30, 2017.

 

Key Financial Metrics		Three Months Ended June 30,						%		Six Months Ended June 30,						%
(in millions except per share data)		2017			2016			Change		2017			2016			Change
GAAP:
Total Revenues		$	167.4		$	141.7		18	%	$	325.2		$	273.5		19	%
Net Loss		(6.5		)	(7.9		)	(19	)%	(19.6		)	(18.9		)	4	%
Net Loss per Diluted Share		$	(0.15	)	$	(0.19	)	(22	)%	$	(0.45	)	$	(0.44	)	2	%
Non-GAAP:
Adjusted Revenues(1)		$	167.5		$	141.9		18	%	$	325.3		$	274.0		19	%
Adjusted EBITDA(1)		29.5			22.3			32	%	55.4			41.5			33	%
Adjusted Net Income(1)		13.1			9.2			43	%	24.7			17.0			45	%
Adjusted Net Income per Diluted Share(1)		$	0.29		$	0.21		38	%	$	0.54		$	0.39		38	%

 

“Envestnet continues to execute on its growth strategy,” said Jud Bergman, Chairman and CEO. “In the second quarter, we experienced significant growth in recurring subscription revenue, and we further expanded our industry footprint, increasing advisors, accounts and assets served by our integrated wealth management offerings.”

 

“We see significant opportunities ahead, as enterprises and advisors adopt our intelligent systems for wealth management and financial wellness, delivering better financial outcomes for their clients,” concluded Mr. Bergman.

 

Financial Results for the Second Quarter of 2017 Compared to the Second Quarter of 2016:

 

Total revenues increased 18% to $167.4 million in the three months ended June 30, 2017 from $141.7 million in the three months ended June 30, 2016. Asset-based revenues, which were 59% and 61% of total revenues for the second quarter of 2017 and 2016, respectively, increased 15% from the prior year period. Subscription and licensing revenues increased 27% from the prior year period.

 

Total operating expenses for the second quarter of 2017 increased 11% to $164.7 million from $148.0 million in the prior year period. Cost of revenues increased 24% to $55.7 million for the second quarter of 2017 from $44.9 million for the second quarter of 2016. Compensation and benefits increased 13% to $65.0 million for the second quarter of 2017 from $57.7 million for the prior year period. Compensation and benefits were 39% of total revenues for the second quarter of 2017, compared to 41% for the prior year period. General and administration expenses were $28.5 million for the second quarter of 2017, consistent with $28.4 million for the prior year period. General and administrative expenses were 17% of total revenues for the second quarter of 2017, compared to 20% for the prior year period.

 

Income from operations was $2.7 million for the second quarter of 2017 compared to a loss of $6.3 million for the second quarter of 2016. Net loss attributable to Envestnet, Inc. was $6.5 million, or a loss

 

 

of $0.15 per diluted share, for the second quarter of 2017 compared to a loss of $7.9 million, or a loss of $0.19 per diluted share, for the second quarter of 2016.

 

Adjusted Revenues(1) for the second quarter of 2017 increased 18% to $167.5 million from $141.9 million for the prior year period. Adjusted EBITDA(1) for the second quarter of 2017 increased 32% to $29.5 million from $22.3 million for the prior year period. Adjusted Net Income(1) increased 43% for the second quarter of 2017 to $13.1 million from $9.2 million for the prior year period. Adjusted Net Income Per Share(1) for the second quarter of 2017 increased 38% to $0.29 from $0.21 in the second quarter of 2016.

 

Outlook

 

The Company provided the following outlook for the third quarter ended September 30, 2017 and full year ended December 31, 2017. This outlook is based on the market value of assets on June 30, 2017 and is risk-adjusted with respect to contributions from client conversions and synergy revenue related to prior acquisitions.

 

In Millions Except Adjusted EPS		3Q 2017						FY 2017
GAAP:
AUM/A revenue		$103.5		-		$104.0				-
Subscription and licensing revenue		61.5		-		62.5				-
Professional services and other revenue		5.0		-		5.5				-
Revenues		$170.0		-		$172.0		$667		-		$673
Cost of revenues		$  54.0		-		$  55.0				-
Net Income				-						-
Diluted shares outstanding			46.5							-
Net Income per Diluted Share				-						-
Non-GAAP:
Adjusted Revenues(1)		$170.0		-		$172.0		$667		-		$673
Adjusted EBITDA(1)		$  33.0		-		$  34.0		$125		-		$128
Adjusted Net Income per Diluted Share(1)			$0.35							-

 

Included in the full year 2017 adjusted revenue is an expected deferred revenue fair value adjustment of approximately $0.1 million. The Company does not forecast net income and net income per share due to the unpredictable nature of various items adjusted for non-GAAP disclosure purposes, including the periodic GAAP income tax provision.

 

Conference Call

 

Envestnet will host a conference call to discuss second quarter 2017 financial results today at 5:00 p.m. ET. The live webcast can be accessed from Envestnet’s investor relations website at http://ir.envestnet.com/. The call can also be accessed live over the phone by dialing (800) 449-5865, or for international callers (719) 325-2356. A replay will be available one hour after the call and can be accessed by dialing (844) 512-2921 or (412) 317-6671 for international callers; the conference ID is 8728459.  The dial-in replay will be available for one week and the webcast replay will be available for one month following the date of the conference call.

 

2

 

About Envestnet

 

Envestnet, Inc. (NYSE: ENV) is a leading provider of intelligent systems for wealth management and financial wellness. Envestnet’s unified technology enhances advisor productivity and strengthens the wealth management process. Envestnet empowers enterprises and advisors to more fully understand their clients and deliver better outcomes.

 

Envestnet enables financial advisors to better manage client outcomes and strengthen their practices. Institutional-quality research and advanced portfolio solutions are provided through Envestnet | PMC, our Portfolio Management Consultants group. Envestnet | Yodlee is a leading data aggregation and data analytics platform powering dynamic, cloud-based innovation for digital financial services. Envestnet | Tamarac provides leading rebalancing, reporting, and practice management software for advisors. Envestnet | Retirement Solutions provides retirement advisors with an integrated platform that combines leading practice management technology, research and due diligence, data aggregation, compliance tools, fiduciary solutions and intelligent managed account solutions.

 

More than 57,000 advisors and 2,500 companies including: 16 of the 20 largest U.S. banks, 38 of the 50 largest wealth management and brokerage firms, over 500 of the largest Registered Investment Advisers, and hundreds of Internet services companies, leverage Envestnet technology and services. Envestnet solutions enhance knowledge of the client, accelerate client on-boarding, improve client digital experiences, and help drive better outcomes for enterprises, advisors, and their clients.

 

For more information on Envestnet, please visit www.envestnet.com and follow @ENVintel.

 

(1) Non-GAAP Financial Measures

 

“Adjusted revenues” exclude the effect of purchase accounting on the fair value of acquired deferred revenue.  Under United States generally accepted accounting principles (GAAP), we record at fair value the acquired deferred revenue for contracts in effect at the time the entities were acquired.  Consequently, revenue related to acquired entities for periods subsequent to the acquisition does not reflect the full amount of revenue that would have been recorded by these entities had they remained stand-alone entities.

 

“Adjusted EBITDA” represents net income before deferred revenue fair value adjustment, interest income, interest expense, accretion on contingent consideration and purchase liability, income tax provision (benefit), depreciation and amortization, non-cash compensation expense, restructuring charges and transaction costs, severance, fair market value adjustment on contingent consideration, litigation related expense, foreign currency and related hedging activity, non-income tax expense adjustment, loss allocation from equity method investment and loss attributable to non-controlling interest.

 

“Adjusted net income” represents net income before deferred revenue fair value adjustment, accretion on contingent consideration and purchase liability, non-cash interest expense, non-cash compensation expense, restructuring charges and transaction costs, severance, amortization of acquired intangibles, fair market value adjustment on contingent consideration, litigation related expense, foreign currency and related hedging activity, non-income tax expense adjustment, loss allocation from equity method investment and loss attributable to non-controlling interest. Reconciling items are presented gross of tax, and a normalized tax rate is applied to the total of all reconciling items to arrive at adjusted net income.

 

“Adjusted net income per diluted share” represents adjusted net income divided by the diluted number of weighted-average shares outstanding.

 

3

 

See reconciliation of Non-GAAP Financial Measures on pages 8-10 of this press release. Reconciliations are not provided for guidance on such measures as the Company is unable to predict the amounts to be adjusted, such as the GAAP tax provision. The Company’s Non-GAAP Financial Measures should not be viewed as a substitute for revenues, net income or net income per share determined in accordance with GAAP.

 

Cautionary Statement Regarding Forward-Looking Statements

 

The forward-looking statements made in this press release and its attachments concerning, among other things, Envestnet, Inc.’s (the “Company”) expected financial performance and outlook for the third quarter and full year of 2017, its strategic operational plans and growth strategy are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements involve risks and uncertainties and the Company’s actual results could differ materially from the results expressed or implied by such forward-looking statements.  Furthermore, reported results should not be considered as an indication of future performance. The potential risks, uncertainties and other factors that could cause actual results to differ from those expressed by the forward-looking statements in this press release include, but are not limited to, potential exposure to state and local non-income tax obligations, the Company’s ability to remediate material weaknesses in internal controls over financial reporting and associated costs, difficulty in sustaining rapid revenue growth, which may place significant demands on the Company’s administrative, operational and financial resources, fluctuations in the Company’s revenue, the concentration of nearly all of the Company’s revenues from the delivery of investment solutions and services to clients in the financial services industry, the impact of market and economic conditions on revenues, the Company’s reliance on a limited number of clients for a material portion of its revenue, the renegotiation of fee percentages or termination of the Company’s services by its clients, the Company’s ability to identify potential acquisition candidates, complete acquisitions and successfully integrate acquired companies, potential dilution from issuing equity securities or a weaker balance sheet from using cash or incurring debt to finance acquisitions, the impact of market conditions on the Company’s ability to issue additional debt and equity to fund acquisitions, compliance failures, regulatory or third-party actions against the Company, the failure to protect the Company’s intellectual property rights, the Company’s inability to successfully execute the conversion of its clients’ assets from their technology platform to the Company’s technology platform in a timely and accurate manner, general economic conditions, political and regulatory conditions,  the impact of fluctuations in interest rates on the Company’s business,  ability to expand our relationships with existing customers, grow the number of customers and derive revenue from new offerings such as our data analytic solutions and market research services and premium FinApps, the results of our investments in research and development, our data center and other infrastructure, our ability to realize operating efficiencies, the advantages of our solutions as compared to those of others, our ability to retain and hire necessary employees and appropriately staff our operations, in particular our India operations, and management’s response to these factors. More information regarding these and other risks, uncertainties and factors is contained in the Company’s filings with the Securities and Exchange Commission (“SEC”) which are available on the SEC’s website at www.sec.gov or the Company’s Investor Relations website at http://ir.envestnet.com/. You are cautioned not to unduly rely on these forward-looking statements, which speak only as of the date of this press release. All information in this press release and its attachments is as of August 8, 2017 and, unless required by law, the Company undertakes no obligation to publicly revise any forward-looking statement to reflect circumstances or events after the date of this press release or to report the occurrence of unanticipated events.

 

Contacts
Investor Relations		Media Relations
investor.relations@envestnet.com		mediarelations@envestnet.com
(312) 827-3940

 

4

 

Envestnet, Inc.

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

		June 30,			December 31,
		2017			2016
Assets
Current assets:
Cash and cash equivalents		$	27,730		$	52,592
Fees and other receivables, net		49,566			44,268
Prepaid expenses and other current assets		18,938			16,224
Total current assets		96,234			113,084
Property and equipment, net		34,787			33,000
Internally developed software, net		18,111			14,860
Intangible assets, net		243,902			265,558
Goodwill		432,850			431,936
Other non-current assets		13,782			13,963
Total assets		$	839,666		$	872,401
Liabilities and Equity
Current liabilities:
Accrued expenses and other liabilities		$	86,230		$	87,763
Accounts payable		11,542			11,480
Current portion of debt		38,696			37,926
Contingent consideration		1,995			2,286
Deferred revenue		19,055			16,499
Total current liabilities		157,518			155,954
Convertible Notes		155,729			152,575
Term Notes		65,350			100,409
Contingent consideration		617			2,582
Deferred revenue		14,865			15,643
Deferred rent and lease incentive		14,398			12,060
Deferred tax liabilities, net		12,094			5,555
Other non-current liabilities		15,027			13,436
Total liabilities		435,598			458,214
Redeemable units in ERS		900			900
Equity:
Stockholders’ equity		402,770			412,889
Non-controlling interest		398			398
Total liabilities and equity		$	839,666		$	872,401

 

5

 

Envestnet, Inc.

Condensed Consolidated Statements of Operations

(in thousands, except share and per share information)

(unaudited)

 

		Three Months Ended June 30,						Six Months Ended June 30,
		2017			2016			2017			2016
Revenues:
Assets under management or administration		$	98,959		$	86,056		$	193,121		$	168,927
Subscription and licensing		59,802			47,037			117,712			90,657
Professional services and other		8,656			8,615			14,370			13,945
Total revenues		167,417			141,708			325,203			273,529
Operating expenses:
Cost of revenues		55,735			44,902			104,961			85,060
Compensation and benefits		64,996			57,664			130,528			120,280
General and administration		28,478			28,372			59,025			54,099
Depreciation and amortization		15,465			17,100			31,300			33,180
Total operating expenses		164,674			148,038			325,814			292,619
Income (loss) from operations		2,743			(6,330		)	(611		)	(19,090		)
Other expense, net		(4,369		)	(4,831		)	(9,852		)	(8,780		)
Loss before income tax provision (benefit)		(1,626		)	(11,161		)	(10,463		)	(27,870		)
Income tax provision (benefit)		4,844			(3,218		)	9,142			(8,934		)
Net loss		(6,470		)	(7,943		)	(19,605		)	(18,936		)
Add: Net loss attributable to non-controlling interest		—			—			—			—
Net loss attributable to Envestnet, Inc.		$	(6,470	)	$	(7,943	)	$	(19,605	)	$	(18,936	)
Net loss per share attributable to Envestnet, Inc.:
Basic		$	(0.15	)	$	(0.19	)	$	(0.45	)	$	(0.44	)
Diluted		$	(0.15	)	$	(0.19	)	$	(0.45	)	$	(0.44	)
Weighted average common shares outstanding:
Basic		43,855,479			42,752,465			43,513,074			42,632,964
Diluted		43,855,479			42,752,465			43,513,074			42,632,964

 

6

 

Envestnet, Inc.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

		Six Months Ended June 30,
		2017			2016
OPERATING ACTIVITIES:
Net loss		$	(19,605	)	$	(18,936	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization		31,300			33,180
Deferred rent and lease incentive		583			(325		)
Provision for doubtful accounts		341			106
Deferred income taxes		6,524			3,504
Stock-based compensation expense		15,403			18,318
Non-cash interest expense		4,853			4,031
Accretion on contingent consideration and purchase liability		304			120
Fair market value adjustment on contingent consideration		—			489
Loss on disposal of fixed assets		69			220
Loss allocation from equity method investment		702			—
Changes in operating assets and liabilities, net of acquisitions:
Fees and other receivables		(5,639		)	4,242
Prepaid expenses and other current assets		(2,681		)	(17,116		)
Other non-current assets		(514		)	(2,320		)
Accrued expenses and other liabilities		(752		)	(4,967		)
Accounts payable		(184		)	2,597
Deferred revenue		1,818			1,447
Other non-current liabilities		3,022			1,535
Net cash provided by operating activities		35,544			26,125
INVESTING ACTIVITIES:
Purchase of property and equipment		(9,181		)	(4,632		)
Capitalization of internally developed software		(5,651		)	(3,245		)
Purchase of ERS units		—			(1,500		)
Acquisition of businesses, net of cash acquired		—			(18,394		)
Net cash used in investing activities		(14,832		)	(27,771		)
FINANCING ACTIVITIES:
Proceeds from borrowings on revolving credit facility		25,000			15,000
Payments on revolving credit facility		(25,000		)	(15,000		)
Payments of contingent consideration		(2,286		)	—
Payments of definite consideration		(445		)	—
Payments of purchase consideration liabilities		(235		)	—
Payment of Term Notes		(35,862		)	(4,000		)
Proceeds from exercise of stock options		2,617			2,279
Purchase of treasury stock for stock-based tax withholdings		(9,650		)	(9,834		)
Issuance of restricted stock		4			5
Net cash used in financing activities		(45,857		)	(11,550		)
EFFECT OF EXCHANGE RATE CHANGES ON CASH		283			—
DECREASE IN CASH AND CASH EQUIVALENTS		(24,862		)	(13,196		)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD		52,592			51,718
CASH AND CASH EQUIVALENTS, END OF PERIOD		$	27,730		$	38,522

 

7

 

Envestnet, Inc.

Reconciliation of Non-GAAP Financial Measures

(in thousands, except share and per share information)

(unaudited)

 

		Three Months Ended						Six Months Ended
		June 30,						June 30,
		2017			2016			2017			2016
Revenues		$	167,417		$	141,708		$	325,203		$	273,529
Deferred revenue fair value adjustment		52			240			105			450
Adjusted revenues		$	167,469		$	141,948		$	325,308		$	273,979
Net loss		$	(6,470	)	$	(7,943	)	$	(19,605	)	$	(18,936	)
Add (deduct):
Deferred revenue fair value adjustment		52			240			105			450
Interest income		(29		)	(9		)	(50		)	(22		)
Interest expense		3,877			4,131			8,813			8,223
Accretion on contingent consideration and purchase liability		148			58			304			120
Income tax provision (benefit)		4,844			(3,218		)	9,142			(8,934		)
Depreciation and amortization		15,465			17,100			31,300			33,180
Non-cash compensation expense		7,945			6,703			15,403			18,194
Restructuring charges and transaction costs		2,249			1,157			5,627			3,486
Severance		338			1,419			663			2,046
Fair market value adjustment on contingent consideration		—			439			—			489
Litigation related expense		52			1,469			1,033			1,968
Foreign currency and related hedging activity		122			(127		)	412			(289		)
Non-income tax expense adjustment		414			—			1,163			—
Loss allocation from equity method investment		417			837			702			880
Loss attributable to non-controlling interest		101			48			351			642
Adjusted EBITDA		$	29,525		$	22,304		$	55,363		$	41,497
Net loss		$	(6,470	)	$	(7,943	)	$	(19,605	)	$	(18,936	)
Income tax provision (benefit) (1)		4,844			(3,218		)	9,142			(8,934		)
Loss before income tax provision		$	(1,626	)	$	(11,161	)	$	(10,463	)	$	(27,870	)
Add (deduct):
Deferred revenue fair value adjustment		52			240			105			450
Accretion on contingent consideration and purchase liability		148			58			304			120
Non-cash interest expense		1,331			2,018			4,853			4,031
Non-cash compensation expense		7,945			6,703			15,403			18,194
Restructuring charges and transaction costs		2,249			1,157			5,627			3,486
Severance		338			1,419			663			2,046
Amortization of acquired intangibles		10,371			12,195			20,956			24,121
Fair market value adjustment on contingent consideration		—			439			—			489
Litigation related expense		52			1,469			1,033			1,968
Foreign currency and related hedging activity		122			(127		)	412			(289		)
Non-income tax expense adjustment		414			—			1,163			—
Loss allocation from equity method investment		417			837			702			880
Loss attributable to non-controlling interest		101			48			351			642
Adjusted net income before income tax effect		21,914			15,295			41,109			28,268
Income tax effect (2)		(8,766		)	(6,118		)	(16,444		)	(11,307		)
Adjusted net income		$	13,148		$	9,177		$	24,665		$	16,961
Basic number of weighted-average shares outstanding		43,855,479			42,752,465			43,513,074			42,632,964
Effect of dilutive shares:
Options to purchase common stock		1,597,746			1,307,547			1,670,493			1,269,085
Unvested restricted stock units		473,892			169,824			551,227			104,637
Diluted number of weighted-average shares outstanding		45,927,117			44,229,836			45,734,794			44,006,686
Adjusted net income per share - diluted		$	0.29		$	0.21		$	0.54		$	0.39

 

(1) For the three months ended June 30, 2017 and 2016, the effective tax rate computed in accordance with US GAAP equaled (297.9%) and 28.8%, respectively. For the six months ended June 30, 2017 and 2016, the effective tax rate computed in accordance with US GAAP equaled (87.4%) and 32.1%, respectively.

 

(2) An estimated normalized effective tax rate of 40% has been used to compute adjusted net income.

 

8

 

Envestnet, Inc.

Reconciliation of Non-GAAP Financial Measures

Segment Information

(in thousands)

(unaudited)

 

		Three Months Ended June 30, 2017
		Envestnet			Envestnet | Yodlee			Nonsegment			Total
Revenues		$	129,372		$	38,045		$	—		$	167,417
Deferred revenue fair value adjustment		7			45			—			52
Adjusted revenues		$	129,379		$	38,090		$	—		$	167,469
Income (loss) from operations		$	15,811		$	(5,635	)	$	(7,433	)	$	2,743
Add (deduct):
Deferred revenue fair value adjustment		7			45			—			52
Accretion on contingent consideration and purchase liability		148			—			—			148
Depreciation and amortization		6,361			9,104			—			15,465
Non-cash compensation expense		4,218			2,721			1,006			7,945
Restructuring charges and transaction costs		600			—			1,649			2,249
Non-income tax expense adjustment		414			—			—			414
Severance		307			15			16			338
Fair market value adjustment on contingent consideration		—			—			—			—
Litigation related expense		—			52			—			52
Other loss		—			—			18			18
Loss attributable to non-controlling interest		101			—			—			101
Adjusted EBITDA		$	27,967		$	6,302		$	(4,744	)	$	29,525

 

		Three Months Ended June 30, 2016
		Envestnet			Envestnet | Yodlee			Nonsegment			Total
Revenues		$	110,716		$	30,992		$	—		$	141,708
Deferred revenue fair value adjustment		17			223			—			240
Adjusted revenues		$	110,733		$	31,215		$	—		$	141,948
Income (loss) from operations		$	10,490		$	(11,271	)	$	(5,549	)	$	(6,330	)
Add (deduct):
Deferred revenue fair value adjustment		17			223			—			240
Accretion on contingent consideration and purchase liability		58			—			—			58
Depreciation and amortization		6,360			10,740			—			17,100
Non-cash compensation expense		2,371			3,225			1,107			6,703
Restructuring charges and transaction costs		240			27			890			1,157
Severance		1,029			370			20			1,419
Fair market value adjustment on contingent consideration		—			—			439			439
Litigation related expense		—			1,239			230			1,469
Other loss		—			—			1			1
Loss attributable to non-controlling interest		48			—			—			48
Adjusted EBITDA		$	20,613		$	4,553		$	(2,862	)	$	22,304

 

9

 

Envestnet, Inc.

Reconciliation of Non-GAAP Financial Measures

Segment Information

(in thousands)

(unaudited)

 

		Six Months Ended June 30, 2017
		Envestnet			Envestnet | Yodlee			Nonsegment			Total
Revenues		$	250,690		$	74,513		$	—		$	325,203
Deferred revenue fair value adjustment		36			69			—			105
Adjusted revenues		$	250,726		$	74,582		$	—		$	325,308
Income (loss) from operations		$	29,322		$	(13,343	)	$	(16,590	)	$	(611	)
Add (deduct):
Deferred revenue fair value adjustment		36			69			—			105
Accretion on contingent consideration and purchase liability		304			—			—			304
Depreciation and amortization		12,782			18,518			—			31,300
Non-cash compensation expense		7,892			5,462			2,049			15,403
Restructuring charges and transaction costs		695			—			4,932			5,627
Non-income tax expense adjustment		1,163			—			—			1,163
Severance		423			224			16			663
Fair market value adjustment on contingent consideration		—			—			—			—
Litigation related expense		—			1,033			—			1,033
Other loss		—			—			25			25
Loss attributable to non-controlling interest		351			—			—			351
Adjusted EBITDA		$	52,968		$	11,963		$	(9,568	)	$	55,363

 

		Six Months Ended June 30, 2016
		Envestnet			Envestnet | Yodlee			Nonsegment			Total
Revenues		$	213,906		$	59,623		$	—		$	273,529
Deferred revenue fair value adjustment		6			444			—			450
Adjusted revenues		$	213,912		$	60,067		$	—		$	273,979
Income (loss) from operations		$	20,064		$	(25,312	)	$	(13,842	)	$	(19,090	)
Add (deduct):
Deferred revenue fair value adjustment		6			444			—			450
Accretion on contingent consideration and purchase liability		120			—			—			120
Depreciation and amortization		12,424			20,756			—			33,180
Non-cash compensation expense		5,586			9,250			3,358			18,194
Restructuring charges and transaction costs		327			31			3,128			3,486
Severance		1,029			679			338			2,046
Fair market value adjustment on contingent consideration		—			—			489			489
Litigation related expense		—			1,738			230			1,968
Other loss		—			—			12			12
Loss attributable to non-controlling interest		642			—			—			642
Adjusted EBITDA		$	40,198		$	7,586		$	(6,287	)	$	41,497

 

10