-- Total Revenue of $74.2M, above the high-end of our guidance range
--
-- Adjusted EBITDA above the high-end of our
guidance range --
NEW
YORK, Nov. 7, 2024 /PRNewswire/ -- LivePerson,
Inc. (NASDAQ: LPSN) ("LivePerson", the "Company", "we" or "us"),
the enterprise leader in digital customer conversations, today
announced financial results for the third quarter ended
September 30, 2024.
Third Quarter Highlights
Total revenue was $74.2 million
for the third quarter of 2024, a decrease of 26.7% as compared to
the same period last year driven by customer cancellations and
downsells.
LivePerson signed 44 deals in total for the third quarter,
consisting of 35 existing and 9 new customers, including 2
seven-figure deals. Trailing-twelve-months average revenue per
enterprise and mid-market customer (ARPC) increased 5.9% for the
third quarter to $630,000, up from
approximately $595,000 for the
comparable prior-year period. ARPC is calculated using only B2B
Core recurring revenue, which is consistent with the revenue base
for calculating Net Revenue Retention.
"Today's results highlight our third consecutive quarter of
strong execution against our guidance, our second consecutive
quarter of sequential improvement in bookings, and continued
progress across all areas of our business. In the third
quarter, we launched our unified omnichannel solution that has
already translated into bookings within our Avaya partnership and
generated a strong pipeline with Fortune 500 companies. We
are also seeing meaningful returns from Generative AI adoption and
solid momentum in our new pricing and packaging model with larger
deals and shorter sales cycles," said CEO John Sabino. "The strategic changes we have made
to better serve customers combined with our enhanced product
capabilities have elevated LivePerson from a trusted digital
partner to a strategic partner across all channels. We are
still in the early stages of our turnaround, but I am confident
that our customer-centric approach and ongoing commitment to
innovation uniquely position LivePerson to be the preferred partner
for enterprise digital transformation."
"We have restructured our business to focus on its core product
and customers, and we continue to rationalize costs to generate
positive free cash flow, despite expected near-term revenue
decline," said CFO and COO John
Collins. "At the same time, sequential growth in bookings
each quarter this year, including tracking to double-digits this
quarter and next, implies both continued demand for our product and
that we now have a sales motion to consistently address that
demand."
Customer Expansion
During the third quarter, the Company signed 44 total deals for
the quarter, including 2 seven-figure deals, 35 expansion &
renewals and 9 new logo deals. Expansions & renewals
included:
- Two of the largest health insurance providers in the world;
and
- A large Australian financial services company.
New logos included:
- A leading fast casual restaurant company; and
- A large U.S.-based insurance company.
Net Loss and Adjusted Operating Income (Loss)
Net loss for the third quarter of 2024 was $28.3 million or $0.32 per share, as compared to a net loss of
$53.3 million or $0.68 per share for the third quarter of
2023. Adjusted operating income (loss), a non-GAAP financial
measure, for the third quarter of 2024 was income of less than
$0.1 million, as compared to income
of $2.8 million for the third quarter
of 2023. Adjusted operating income (loss) excludes other
litigation, consulting and other employee costs, amortization of
purchased intangibles and finance leases, restructuring costs,
impairment of goodwill, impairment of intangibles and other assets,
change in fair value of warrants, leadership transition costs,
working capital adjustment related to the Kasamba divestiture,
contingent earn-out adjustments, acquisition and divestiture costs,
stock-based compensation expense, IT transformation costs, interest
expense (income), net, loss (gain) on divestiture, gain on debt
extinguishment, and other (income) expense, net.
A reconciliation of non-GAAP financial measures to GAAP measures
has been provided in the financial tables included in this press
release. An explanation of the non-GAAP financial measures and how
they are calculated is included below under the heading "Non-GAAP
Financial Measures."
Adjusted EBITDA
Adjusted EBITDA, a non-GAAP financial measure, for the third
quarter of 2024 was $7.3 million as compared to adjusted
EBITDA of $10.6 million for
the third quarter of 2023. Adjusted EBITDA excludes other
litigation, consulting and other employee costs, depreciation,
amortization of purchased intangibles and finance leases,
restructuring costs, impairment of goodwill, impairment of
intangibles and other assets, change in fair value of warrants,
leadership transition costs, working capital adjustment related to
the Kasamba divestiture, contingent earn-out adjustments,
acquisition and divestiture costs, stock-based compensation
expense, provision for income taxes, IT transformation costs,
interest expense (income), net, loss (gain) on divestiture, gain on
debt extinguishment, and other (income) expense, net.
A reconciliation of non-GAAP financial measures to GAAP measures
has been provided in the financial tables included in this press
release. An explanation of the non-GAAP financial measures and how
they are calculated is included below under the heading "Non-GAAP
Financial Measures."
Cash and Cash Equivalents
The Company's cash balance was $142.1 million at September 30, 2024,
as compared to $210.8 million as of
December 31, 2023.
Financial Expectations
The following forward-looking measures and the underlying
assumptions involve significant known and unknown risks and
uncertainties, and actual results may vary materially from these
forward-looking measures. The Company does not present a
quantitative reconciliation of the forward-looking non-GAAP
financial measures, adjusted EBITDA and adjusted EBITDA margin to
the most directly comparable GAAP financial measures (or otherwise
present such forward-looking GAAP measures) because it is
impractical to forecast certain items without unreasonable efforts
due to the uncertainty and inherent difficulty of predicting,
within a reasonable range, the occurrence and financial impact of
and the periods in which such items may be recognized. In
particular, these non-GAAP financial measures exclude certain
items, including other litigation, consulting and other employee
costs, depreciation, amortization of purchased intangibles and
finance leases, restructuring costs, impairment of goodwill,
impairment of intangibles and other assets, change in fair value of
warrants, leadership transition costs, working capital adjustment
related to the Kasamba divestiture, contingent earn-out
adjustments, acquisition and divestiture costs, stock-based
compensation expense, provision for income taxes, IT transformation
costs, interest expense (income), net, loss (gain) on divestiture,
gain on debt extinguishment, and other (income) expense, net, which
depend on future events that the Company is unable to predict.
Depending on the size of these items, they could have a significant
impact on the Company's GAAP financial results.
For the fourth quarter of 2024, we expect total revenue to range
from $65.7M - $70.7M or (31)% to (26)% year over year. We
expect B2B Core recurring revenue to represent 93% of total
revenue. For the fourth quarter of 2024, we expect adjusted EBITDA
to range from $2.1M to $7.1M, or a margin of 3.2% to 10.0%.
For the full year 2024, we now expect total revenue to range
from $305M - $310M or (23)% to (21)% year over year (excluding
$7.2M of Kasamba revenue generated in
Q1 2023). In addition, we expect B2B Core recurring revenue to
represent 92% of total revenue. For the full year 2024, we expect
adjusted EBITDA to range from $18M to
$23M, or a margin of 5.9% to
7.4%.
For the tables below, year-over-year growth rates are on a
like-for-like basis (excluding Kasamba contribution from 2023).
Fourth Quarter
2024
|
|
Guidance
|
Revenue (in
millions)
|
$65.7 -
$70.7
|
Revenue growth
(year-over-year)
|
(31)% -
(26)%
|
Adjusted EBITDA (in
millions)
|
$2.1 - $7.1
|
Adjusted EBITDA margin
(%)
|
3.2% - 10.0%
|
|
Full Year
2024
|
|
Guidance
|
Revenue (in
millions)
|
$305 - $310
|
Revenue growth
(year-over-year)
|
(23)% -
(21)%
|
Adjusted EBITDA (in
millions)
|
$18 - $23
|
Adjusted EBITDA margin
(%)
|
5.9% - 7.4%
|
Disaggregated Revenue
Included in the accompanying financial results are revenues
disaggregated by revenue source, as follows:
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
(In
thousands)
|
Revenue:
|
|
|
|
|
|
|
|
Hosted
services (1)
|
$
62,655
|
|
$
85,747
|
|
$
201,466
|
|
$
254,371
|
Professional
services
|
11,589
|
|
15,585
|
|
37,802
|
|
52,144
|
Total
revenue
|
$
74,244
|
|
$
101,332
|
|
$
239,268
|
|
$
306,515
|
|
|
|
|
|
|
|
|
(1)
|
On March 20, 2023, the
Company completed the sale of Kasamba and therefore ceased
recognizing revenue related to Kasamba effective on the transaction
close date. Further, this sale eliminated the entire Consumer
segment, as a result of which revenue is presented within a single
consolidated segment. Hosted services includes $7.2 million of
revenue related to Kasamba for the nine months ended September 30,
2023.
|
Stock-Based Compensation
Included in the accompanying financial results are expenses
related to stock-based compensation, as follows:
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
(In
thousands)
|
Cost of
revenue
|
$
251
|
|
$
76
|
|
$
882
|
|
$
879
|
Sales and
marketing
|
2,182
|
|
2,726
|
|
6,491
|
|
7,429
|
General and
administrative
|
1,725
|
|
5,180
|
|
5,841
|
|
(6,070)
|
Product
development
|
1,217
|
|
3,314
|
|
5,619
|
|
2,242
|
Total
|
$
5,375
|
|
$
11,296
|
|
$
18,833
|
|
$
4,480
|
Amortization of Purchased Intangibles and Finance
Leases
Included in the accompanying financial results are expenses
related to the amortization of purchased intangibles and finance
leases, as follows:
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
(In
thousands)
|
Cost of
revenue
|
$
2,863
|
|
$
4,586
|
|
$
9,197
|
|
$
13,725
|
Amortization of
purchased intangibles
|
823
|
|
894
|
|
2,388
|
|
2,644
|
Total
|
$
3,686
|
|
$
5,480
|
|
$
11,585
|
|
$
16,369
|
Supplemental Third Quarter 2024 Presentation
LivePerson will post a presentation providing supplemental
information for the third quarter 2024 on the investor relations
section of the Company's web site at www.ir.liveperson.com.
Earnings Teleconference Information
The Company will discuss its third quarter of 2024 financial
results during a teleconference today, November 7, 2024, at
5:00 PM ET. To participate via
telephone, callers should dial in five to ten minutes prior to the
5:00 p.m. Eastern start time;
domestic callers (U.S. and Canada)
should dial 1-877-407-0784, while international callers should dial
1-201-689-8560, and both should reference the conference ID
"13748564."
The conference call will also be simulcast live on the Internet
and can be accessed by logging onto the investor relations section
of the Company's web site at www.ir.liveperson.com.
If you are unable to participate in the live call, the
teleconference will be available for replay approximately two hours
after the call until November 21,
2024. To access the replay, please call 1-844-512-2921 (U.S.
and Canada) or 1-412-317-6671
(international). Please reference the conference ID "13748564." A
replay will also be available on the investor relations section of
the Company's web site at www.ir.liveperson.com.
About LivePerson, Inc.
LivePerson (NASDAQ: LPSN) is the enterprise leader in
digital-first customer conversations. The world's leading brands —
including HSBC, Chipotle, and Virgin Media — use our award-winning
Conversational Cloud platform to connect with millions of
consumers. We power nearly a billion conversational interactions
every month, providing a uniquely rich data set and AI-powered
solutions to accelerate contact center transformation, supercharge
agent productivity, and deliver more personalized customer
experiences. Fast Company named us the #1 Most Innovative AI
Company in the world. To talk with us or our AI, please visit
liveperson.com.
Non-GAAP Financial Measures
Investors are cautioned that the following financial measures
used in this press release and on our earnings call are "non-GAAP
financial measures": (i) adjusted EBITDA, or net loss before other
litigation, consulting and other employee costs, depreciation,
amortization of purchased intangibles and finance leases,
restructuring costs, impairment of goodwill, impairment of
intangibles and other assets, change in fair value of warrants,
leadership transition costs, working capital adjustment related to
the Kasamba divestiture, contingent earn-out adjustments,
acquisition and divestiture costs, stock-based compensation
expense, provision for income taxes, IT transformation costs,
interest expense (income), net, loss (gain) on divestiture, gain on
debt extinguishment, and other (income) expense, net; (ii) adjusted
EBITDA margin, or net loss before other litigation, consulting and
other employee costs, depreciation, amortization of purchased
intangibles and finance leases, restructuring costs, impairment of
goodwill, impairment of intangibles and other assets, change in
fair value of warrants, leadership transition costs, working
capital adjustment related to the Kasamba divestiture, contingent
earn-out adjustments, acquisition and divestiture costs,
stock-based compensation expense, provision for income taxes, IT
transformation costs, interest expense (income), net, loss (gain)
on divestiture, gain on debt extinguishment, and other (income)
expense, net, divided by revenue; (iii) adjusted operating income
(loss), or net loss before other litigation, consulting and other
employee costs, amortization of purchased intangibles and finance
leases, restructuring costs, impairment of goodwill, impairment of
intangibles and other assets, change in fair value of warrants,
leadership transition costs, working capital adjustment related to
the Kasamba divestiture, contingent earn-out adjustments,
acquisition and divestiture costs, stock-based compensation
expense, IT transformation costs, interest expense (income), net,
loss (gain) on divestiture, gain on debt extinguishment, and other
(income) expense, net, and (iv) free cash flow, or net cash used in
operating activities less purchases of property and equipment,
including capitalized software.
Non-GAAP financial information should not be construed as an
alternative to any other measures of performance determined in
accordance with GAAP, or as an indicator of our operating
performance, liquidity or cash flows generated by operating,
investing and financing activities as there may be significant
factors or trends that it fails to address. We present non-GAAP
financial information because we believe that it is helpful to some
investors as one measure of our operations.
Forward-Looking Statements
Statements in this press release and on our earnings call
regarding LivePerson that are not historical facts are
forward-looking statements and are subject to risks and
uncertainties that could cause actual future events or results to
differ materially from such statements. Any such forward-looking
statements, including but not limited to financial guidance,
changes to our capital structure, our ability to execute on our
transformation strategy, the effects of our cost-reduction efforts
and the impact of our new hires, are made pursuant to the safe
harbor provisions of the Private Securities Litigation Reform Act
of 1995. With respect to our financial guidance, we note that it is
routine for our internal projections and expectations to change as
the quarter and year progress, and therefore it should be clearly
understood that the internal projections and beliefs upon which we
base our expectations may change. Although these expectations may
change, we are under no obligation to inform you if they do. Some
of the factors that could cause actual results to differ materially
from the forward-looking statements contained herein include,
without limitation: strain on our personnel resources and
infrastructure from supporting our customer base; our ability to
retain existing customers and cause them to purchase additional
services and to attract new customers; our ability to retain key
personnel, attract new personnel and to manage staff attrition; our
ability to successfully integrate acquisitions; our ability to
refinance our substantial indebtedness before it becomes due or to
secure necessary additional financing on commercially reasonable
terms, or at all; lengthy sales cycles; delays in our
implementation cycles; payment-related risks; potential
fluctuations in our quarterly revenue and operating results;
limitations on the effectiveness of our controls; non-payment or
late payment of amounts due to us from a significant number of
customers; volatility in the capital markets; recognition of
revenue from subscriptions; customer retention and engagement; our
ability to develop and maintain successful relationships with
partners, service partners, social media and other third-party
consumer messaging platforms and endpoints; our ability to
effectively operate on mobile devices; the highly competitive
markets in which we operate; general economic conditions; failures
or security breaches in our services, those of our third party
service providers, or in the websites of our customers; regulation
or possible misappropriation of personal information belonging to
our customers' Internet users; US and international laws and
regulations regarding privacy data protection and AI and increased
public scrutiny of privacy, security and AI issues that could
result in increased government regulation and other legal
obligations; ongoing litigation and legal matters; new regulatory
or other legal requirements that could materially impact our
business; governmental export controls and economic sanctions;
industry-specific regulation and unfavorable industry-specific
laws, regulations or interpretive positions; future regulation of
the Internet or mobile devices; technology-related defects that
could disrupt the LivePerson services; our ability to protect our
intellectual property rights or potential infringement of the
intellectual property rights of third parties; the use of AI in our
product offerings or by our vendors; the presence of, and
difficulty in correcting, errors, failures or "bugs" in our
products; our ability to license necessary third party software for
use in our products and services, and our ability to successfully
integrate third party software; potential adverse impact due to
foreign currency and cryptocurrency exchange rate
fluctuations; additional regulatory requirements, tax liabilities,
currency exchange rate fluctuations and other risks if and as we
expand; risks related to our operations in Israel; potential failure to meeting service
level commitments to certain customers; legal liability and/or
negative publicity for the services provided to consumers via our
technology platforms; technological or other defects that could
disrupt or negatively impact our services; our ability to maintain
our reputation; changes in accounting principles generally accepted
in the United States; natural
catastrophic events and interruption to our business by man-made
problems; potential limitations on our ability to use net operating
losses to offset future taxable income; and risks related to our
common stock being traded on more than one securities exchange; and
other factors described in the "Risk Factors" sections of the
Company's Annual Report on Form 10-K for the year ended
December 31, 2023, filed with the SEC
on March 4, 2024 (as amended on
April 29, 2024) and the Company's
Quarterly Report on Form 10-Q for the quarterly period ended
June 30, 2024, filed with the SEC on
August 7, 2024. This list is intended
to identify only certain of the principal factors that could cause
actual results to differ from those discussed in the
forward-looking statements. Readers are referred to the Company's
reports and documents filed from time to time by us with the
Securities and Exchange Commission for a discussion of these and
other important factors that could cause actual results to differ
from those discussed in forward-looking statements.
LivePerson,
Inc.
|
Condensed
Consolidated Statements of Operations
|
(In Thousands, Except
Share and Per Share Data)
|
Unaudited
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30
|
|
September
30
|
|
|
|
|
|
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue
|
$
74,244
|
|
$
101,332
|
|
$
239,268
|
|
$
306,515
|
|
|
|
|
|
|
|
|
Costs, expenses and
other:
|
|
|
|
|
|
|
|
Cost of
revenue
|
24,547
|
|
29,021
|
|
75,222
|
|
103,005
|
Sales and
marketing
|
22,845
|
|
32,118
|
|
79,448
|
|
93,312
|
General and
administrative
|
17,697
|
|
30,448
|
|
63,897
|
|
70,065
|
Product
development
|
22,922
|
|
35,575
|
|
77,885
|
|
94,933
|
Impairment of
goodwill
|
—
|
|
11,895
|
|
3,627
|
|
11,895
|
Impairment of
intangibles and other assets
|
—
|
|
2,959
|
|
10,568
|
|
2,959
|
Restructuring
costs
|
1,448
|
|
2,097
|
|
7,876
|
|
15,999
|
Loss (gain) on
divestiture
|
—
|
|
—
|
|
558
|
|
(17,591)
|
Amortization of
purchased intangible assets
|
823
|
|
894
|
|
2,388
|
|
2,644
|
Total costs, expenses
and other
|
90,282
|
|
145,007
|
|
321,469
|
|
377,221
|
|
|
|
|
|
|
|
|
Loss from
operations
|
(16,038)
|
|
(43,675)
|
|
(82,201)
|
|
(70,706)
|
|
|
|
|
|
|
|
|
Other (expense) income,
net:
|
|
|
|
|
|
|
|
Interest (expense)
income, net
|
(4,147)
|
|
1,068
|
|
(3,652)
|
|
3,005
|
Gain on debt
extinguishment
|
—
|
|
—
|
|
73,083
|
|
7,200
|
Other (expense) income,
net
|
(7,615)
|
|
(10,164)
|
|
(7,246)
|
|
2,191
|
Total other (expense)
income, net
|
(11,762)
|
|
(9,096)
|
|
62,185
|
|
12,396
|
|
|
|
|
|
|
|
|
Loss before provision
for income taxes
|
(27,800)
|
|
(52,771)
|
|
(20,016)
|
|
(58,310)
|
|
|
|
|
|
|
|
|
Provision for income
taxes
|
509
|
|
541
|
|
2,129
|
|
1,600
|
|
|
|
|
|
|
|
|
Net loss
|
$
(28,309)
|
|
$
(53,312)
|
|
$
(22,145)
|
|
$
(59,910)
|
|
|
|
|
|
|
|
|
Net loss per share of
common stock - basic and diluted
|
$
(0.32)
|
|
$
(0.68)
|
|
$
(0.25)
|
|
$
(0.78)
|
|
|
|
|
|
|
|
|
Weighted-average shares
used to compute net loss per share - basic and diluted
|
89,515,111
|
|
78,005,210
|
|
88,773,677
|
|
76,902,316
|
LivePerson,
Inc.
|
Condensed
Consolidated Statements of Cash Flows
|
(In
Thousands)
|
Unaudited
|
|
|
Nine Months
Ended
|
|
September
30
|
|
2024
|
|
2023
|
OPERATING
ACTIVITIES:
|
|
|
|
Net loss
|
$
(22,145)
|
|
$
(59,910)
|
Adjustments to
reconcile net loss to net cash used in operating
activities:
|
|
|
|
Stock-based
compensation expense
|
18,833
|
|
4,480
|
Depreciation
|
23,165
|
|
24,852
|
Reduction of operating
lease right-of-use assets
|
4,130
|
|
—
|
Amortization of
purchased intangible assets and finance leases
|
11,585
|
|
16,369
|
Amortization of debt
issuance costs and debt discount
|
3,079
|
|
3,384
|
Impairment of
goodwill
|
3,627
|
|
11,895
|
Impairment of
intangibles and other assets
|
10,568
|
|
2,959
|
Change in fair value of
warrants
|
7,790
|
|
—
|
Change in fair value of
contingent consideration
|
—
|
|
5,442
|
Gain on debt
extinguishment
|
(73,083)
|
|
(7,200)
|
Allowance for credit
losses
|
9,642
|
|
2,653
|
Loss (gain) on
divestiture
|
558
|
|
(17,591)
|
Deferred income
taxes
|
408
|
|
741
|
Equity loss in joint
venture
|
—
|
|
2,264
|
Changes in operating
assets and liabilities, net of acquisitions:
|
|
|
|
Accounts
receivable
|
22,213
|
|
(16,390)
|
Prepaid expenses and
other current assets
|
5,933
|
|
(18,028)
|
Contract acquisition
costs
|
1,535
|
|
6,189
|
Other
assets
|
268
|
|
1,390
|
Accounts
payable
|
4,367
|
|
(13,420)
|
Accrued expenses and
other current liabilities
|
(34,354)
|
|
21,225
|
Deferred
revenue
|
(6,112)
|
|
12,691
|
Operating lease
liabilities
|
(4,779)
|
|
(500)
|
Other
liabilities
|
757
|
|
(7,797)
|
Net cash used in
operating activities
|
(12,015)
|
|
(24,302)
|
INVESTING
ACTIVITIES:
|
|
|
|
Purchases of property
and equipment, including capitalized software
|
(21,504)
|
|
(22,437)
|
Purchases of
intangible assets
|
(2,001)
|
|
(3,245)
|
Proceeds from
divestiture
|
—
|
|
13,819
|
Net cash used in
investing activities
|
(23,505)
|
|
(11,863)
|
FINANCING
ACTIVITIES:
|
|
|
|
Principal payments for
financing leases
|
(381)
|
|
(2,468)
|
Proceeds from issuance
of common stock in connection with the exercise of options and
ESPP
|
270
|
|
1,622
|
Proceeds from issuance
of senior notes
|
50,000
|
|
—
|
Payment of debt
issuance costs
|
(7,359)
|
|
—
|
Payments on repurchase
of 2024 convertible senior notes
|
(72,491)
|
|
(149,702)
|
Payments on repurchase
of 2026 convertible senior notes
|
(4,901)
|
|
—
|
Net cash used in
financing activities
|
(34,862)
|
|
(150,548)
|
Effect of foreign
exchange rate changes on cash and cash equivalents
|
(439)
|
|
(1,164)
|
Net decrease in cash,
cash equivalents, and restricted cash
|
(70,821)
|
|
(187,877)
|
Cash, cash equivalents,
and restricted cash - beginning of year
|
212,925
|
|
392,198
|
Plus: cash classified
within current assets held for sale - beginning of year
|
—
|
|
10,011
|
Cash, cash equivalents,
and restricted cash - end of period
|
$
142,104
|
|
$
214,332
|
LivePerson,
Inc.
|
Reconciliation of
Non-GAAP Financial Information to GAAP
|
(In
Thousands)
|
Unaudited
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30
|
|
September
30
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Reconciliation of
Adjusted EBITDA:
|
|
|
|
|
|
|
|
GAAP net
loss
|
$ (28,309)
|
|
$ (53,312)
|
|
$ (22,145)
|
|
$ (59,910)
|
Add/(less):
|
|
|
|
|
|
|
|
Other litigation,
consulting and other employee costs (1)
|
5,253
|
|
8,514
|
|
14,947
|
|
26,713
|
Depreciation
|
7,226
|
|
7,764
|
|
23,165
|
|
24,852
|
Amortization of
purchased intangibles and finance leases
|
3,686
|
|
5,480
|
|
11,585
|
|
16,369
|
Restructuring costs
(2)
|
1,448
|
|
2,097
|
|
7,876
|
|
15,999
|
Impairment of
goodwill
|
—
|
|
11,895
|
|
3,627
|
|
11,895
|
Impairment of
intangibles and other assets
|
—
|
|
2,959
|
|
10,568
|
|
2,959
|
Change in fair value of
warrants
|
7,790
|
|
—
|
|
7,790
|
|
—
|
Leadership transition
costs
|
122
|
|
6,966
|
|
3,193
|
|
6,966
|
Working capital
adjustment - Kasamba divestiture
|
—
|
|
—
|
|
1,776
|
|
—
|
Contingent earn-out
adjustments
|
—
|
|
7,227
|
|
—
|
|
5,441
|
Acquisition and
divestiture costs
|
—
|
|
126
|
|
920
|
|
3,035
|
Stock-based
compensation expense (3)
|
5,375
|
|
8,475
|
|
18,833
|
|
1,662
|
Provision for income
taxes
|
509
|
|
541
|
|
2,129
|
|
1,600
|
IT transformation costs
(4)
|
185
|
|
—
|
|
1,095
|
|
—
|
Interest expense
(income), net
|
4,147
|
|
(1,068)
|
|
3,652
|
|
(3,005)
|
Loss (gain) on
divestiture
|
—
|
|
—
|
|
558
|
|
(17,591)
|
Gain on debt
extinguishment
|
—
|
|
—
|
|
(73,083)
|
|
(7,200)
|
Other (income) expense,
net (5)
|
(175)
|
|
2,938
|
|
(544)
|
|
(7,632)
|
Adjusted
EBITDA
|
$
7,257
|
|
$ 10,602
|
|
$ 15,942
|
|
$ 22,153
|
|
|
|
|
|
|
|
|
Reconciliation of
Adjusted Operating Income (Loss):
|
|
|
|
|
|
|
|
Loss before provision
for income taxes
|
$ (27,800)
|
|
$ (52,771)
|
|
$ (20,016)
|
|
$ (58,310)
|
Add/(less):
|
|
|
|
|
|
|
|
Other litigation,
consulting and other employee costs (1)
|
5,253
|
|
8,514
|
|
14,947
|
|
26,713
|
Amortization of
purchased intangibles and finance leases
|
3,686
|
|
5,480
|
|
11,585
|
|
16,369
|
Restructuring costs
(2)
|
1,448
|
|
2,097
|
|
7,876
|
|
15,999
|
Impairment of
goodwill
|
—
|
|
11,895
|
|
3,627
|
|
11,895
|
Impairment of
intangibles and other assets
|
—
|
|
2,959
|
|
10,568
|
|
2,959
|
Change in fair value of
warrants
|
7,790
|
|
—
|
|
7,790
|
|
—
|
Leadership transition
costs
|
122
|
|
6,966
|
|
3,193
|
|
6,966
|
Working capital
adjustment - Kasamba divestiture
|
—
|
|
—
|
|
1,776
|
|
—
|
Contingent earn-out
adjustments
|
—
|
|
7,227
|
|
—
|
|
5,441
|
Acquisition and
divestiture costs
|
—
|
|
126
|
|
920
|
|
3,035
|
Stock-based
compensation expense (3)
|
5,375
|
|
8,475
|
|
18,833
|
|
1,662
|
IT transformation costs
(4)
|
185
|
|
—
|
|
1,095
|
|
—
|
Interest expense
(income), net
|
4,147
|
|
(1,068)
|
|
3,652
|
|
(3,005)
|
Loss (gain) on
divestiture
|
—
|
|
—
|
|
558
|
|
(17,591)
|
Gain on debt
extinguishment
|
—
|
|
—
|
|
(73,083)
|
|
(7,200)
|
Other (income) expense,
net (5)
|
(175)
|
|
2,938
|
|
(544)
|
|
(7,632)
|
Adjusted operating
income (loss)
|
$
31
|
|
$
2,838
|
|
$
(7,223)
|
|
$
(2,699)
|
——————————————
(1)
|
Includes litigation
costs of $4.5 million, consulting costs of $0.4 million, and $0.3
million accrued expenses and fees for the three months ended
September 30, 2024. Includes litigation costs of $13.0 million,
consulting costs of $1.5 million, and $0.4 million accrued expenses
and fees for the nine months ended September 30, 2024. Includes
litigation costs of $8.4 million, consulting costs of $0.5 million
and accrued expenses and fees of $0.2 million, offset by sales tax
liability reversals $0.6 million for the three months ended
September 30, 2023. Includes litigation costs of $23.6 million,
accrued expenses and fees of $2.3 million and consulting costs of
$0.9 million, offset by sales tax liability reversals of $0.1
million for the nine months ended September 30, 2023.
|
(2)
|
Includes severance and
other compensation related costs of $1.4 million for the three
months ended September 30, 2024. Includes reversal of IT contract
termination costs of $0.6 million and severance and other
compensation related costs of $8.4 million for the nine months
ended September 30, 2024. Includes severance costs and other
compensation related costs of $2.1 million and $16.0 million for
the three months and nine months ended September 30, 2023,
respectively.
|
(3)
|
Excludes $2.8 million
of accelerated stock-based compensation recorded during the three
and nine months ended September 30, 2023 in connection with the CEO
departure, as these costs are presented in leadership transition
costs.
|
(4)
|
Represents IT
infrastructure realignment costs related to consolidating and
migrating data centers to the cloud for the three and nine months
ended September 30, 2024.
|
(5)
|
Includes losses related
to the Company's equity method investment during the three months
ended September 30, 2023. Includes $10.0 million of other income
related to a litigation settlement, and losses related to the
Company's equity method investment during the nine months ended
September 30, 2023. The remaining amount of other income (expense),
net fluctuation is attributable to currency rate fluctuations for
the periods presented.
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30
|
|
September
30
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
(In
thousands)
|
Calculation of Free
Cash Flow:
|
|
Net cash provided by
(used in) operating activities
|
$
4,817
|
|
$
6,247
|
|
$
(12,015)
|
|
$
(24,302)
|
Purchases of property
and equipment, including capitalized software
|
(5,047)
|
|
(5,440)
|
|
(21,504)
|
|
(22,437)
|
Total free cash
flow
|
$
(230)
|
|
$
807
|
|
$
(33,519)
|
|
$
(46,739)
|
LivePerson,
Inc.
|
Condensed
Consolidated Balance Sheets
|
(In
Thousands)
|
Unaudited
|
|
|
September
30,
2024
|
|
December 31,
2023
|
ASSETS
|
|
|
|
CURRENT
ASSETS:
|
|
|
|
Cash and cash
equivalents
|
$
142,104
|
|
$
210,782
|
Restricted
cash
|
—
|
|
2,143
|
Accounts receivable,
net of allowance for credit losses
|
49,947
|
|
81,802
|
Prepaid expenses and
other current assets
|
21,208
|
|
26,981
|
Total current
assets
|
213,259
|
|
321,708
|
Operating lease
right-of-use assets
|
98
|
|
4,135
|
Property and
equipment, net
|
105,120
|
|
119,325
|
Contract acquisition
costs, net
|
35,819
|
|
37,354
|
Intangible assets,
net
|
49,900
|
|
61,625
|
Goodwill
|
282,331
|
|
285,631
|
Deferred tax
assets
|
4,550
|
|
4,527
|
Other
assets
|
949
|
|
1,208
|
Total
assets
|
$
692,026
|
|
$
835,513
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
|
Accounts
payable
|
$
17,680
|
|
$
13,555
|
Accrued expenses and
other current liabilities
|
75,102
|
|
97,024
|
Deferred
revenue
|
75,606
|
|
81,858
|
Convertible senior
notes
|
—
|
|
72,393
|
Operating lease
liabilities
|
141
|
|
2,719
|
Total current
liabilities
|
168,529
|
|
267,549
|
Convertible senior
notes, net of current portion
|
470,304
|
|
511,565
|
Operating lease
liabilities, net of current portion
|
—
|
|
2,173
|
Deferred tax
liabilities
|
3,389
|
|
2,930
|
Other
liabilities
|
3,898
|
|
3,158
|
Total
liabilities
|
646,120
|
|
787,375
|
Commitments and
contingencies
|
|
|
|
Total stockholders'
equity
|
45,906
|
|
48,138
|
Total liabilities
and stockholders' equity
|
$
692,026
|
|
$
835,513
|
Investor Relations contact
ir-lp@liveperson.com
View original content to download
multimedia:https://www.prnewswire.com/news-releases/liveperson-announces-third-quarter-2024-financial-results-302299367.html
SOURCE LivePerson