Exhibit
No. |
Description
|
|
|
|
WalkMe Ltd.
|
|
|
|
|
|
|
Date: February 21, 2024
|
By:
|
/s/ Hagit Ynon
|
|
|
|
Hagit Ynon
|
|
|
|
Chief Financial Officer
|
|
● |
Ended 2023 generating $11.5M and 4% margin in FCF compared to a cash burn of $53.9M and (22%) last year.
|
● |
4Q23 Non-GAAP Operating Income of $4.8M or 7% compared to a loss of ($10.5M) or (16%) in 4Q22.
|
● |
Finished the year for the first time with a Non-GAAP Net Income per share of $0.04 compared to a loss of ($0.66) for 2022.
|
● |
Revenue: Subscription revenue was $248 million, an increase of 12% year-over-year. Total revenue was $267 million, an increase of 9% year-over-year.
|
● |
Gross Margin: GAAP Gross margin was 83% compared to 78% in 2022 and Non-GAAP Gross margin was 85%, compared to 80% in 2022.
|
● |
GAAP Operating Loss: was $64.8 million, or 24% of total revenue, compared to $109.8 million, or 45% of total revenue in
2022.
|
● |
Non-GAAP Operating Loss: was $4.7 million or 2% of total revenue, compared to $58.3 million, or 24% of total revenue in 2022.
|
● |
Basic and diluted Earnings Per Share: Non-GAAP Net Income Per Share of $0.04 and GAAP Net Loss Per Share of ($0.67), compared to a loss of ($0.66) and ($1.09) in 2022 respectively.
|
● |
Operating Cash Flow: Net cash provided by operating activity was $15.3 million, or 6% of total revenue, compared to ($46.8) million used in operating activity
or (19%) in 2022.
|
● |
Free Cash Flow: was a positive $11.5 million or 4% of total revenue, compared to negative ($53.9) million, or (22%) in
2022.
|
● |
Remaining Performance Obligations: RPO was $384 million at the end of 2023, compared to $374 million at the end of 2022.
|
● |
Revenue: Subscription revenue was $63.4 million, an increase of 8% year-over-year. Total revenue was $67.9 million, an increase of 5% year-over-year.
|
● |
Gross Margin: GAAP Gross margin was 85%, compared to 81% in the fourth quarter of 2022. Non-GAAP Gross margin was 86%, compared to 82% in the fourth quarter of 2022.
|
● |
GAAP Operating Loss: was $11.7 million, or 17% of total revenue, compared to $22.6 million, or 35% in the fourth
quarter of 2022.
|
● |
Non-GAAP Operating Income: was $4.8 million or 7% of total revenue, compared to a loss of ($10.5) million, or (16%) in the fourth quarter of 2022.
|
● |
Diluted Earnings Per Share: Non-GAAP Net Income Per Share of $0.07 and GAAP Net Loss Per Share of ($0.12), compared to a loss of ($0.10) and ($0.22) in the fourth quarter of 2022 respectively.
|
● |
Operating Cash Flow: Net cash provided by operating activity was $9.2 million, or 13% of total revenue, compared to ($8.8) million used in operating activity
or (14%) in the fourth quarter of 2022.
|
● |
Free Cash Flow: was a positive $8.4 million or 12% of total revenue, compared to negative ($10.2) million, or (16%) in
the fourth quarter of 2022.
|
● |
Cash, Cash Equivalents, Short-term Deposits and Marketable Securities: were $321.8 million as of December 31, 2023.
|
● |
Ending 2023 ARR of $276M, up 5% year over year with 96% of ARR from customers with more than 500 employees compared to 94% at the end of 2022.
|
● |
DAP customers of 199 as of December 31, 2023, representing DAP customer count growth of 15% year-over-year. ARR from DAP customers represented 53% of total ARR, up from 50% last year.
|
● |
Reached a new high of 41 customers with over $1 million in ARR now represent 34% of ARR compared to 32% last year.
|
● |
548 Customers with over $100,000 in ARR represents 85% of ARR compared to 514 customers and 82% last year.
|
● |
Launched Workflow Accelerators - predefined solutions for key enterprise workflows across HR, sales, IT, finance, and customer service that drive measurable business outcomes.
|
● |
Named A Leader and A Star Performer in Everest Group Digital Adoption Platform PEAK Matrix® Assessment 2023 for fourth consecutive year.
|
● |
Released the 2024 State of Digital Adoption Report which showed that enterprises on average lose over $1 million per week due to inability to correctly utilize technology and that of those served 70% or organizations list digital adoption
as a strategic priority for 2024.
|
● |
WalkMe Discovery and Data AI solutions showed continued momentum with the number of employees covered growing over 50% quarter over quarter.
|
● |
Revenue of $67.6 to $68.6 million
|
● |
Non-GAAP Operating Income of $0.3 to $1.3 million
|
● |
Revenue of $279 to $283 million
|
● |
Non-GAAP Operating Income of $8 to $11 million
|
WalkMe Ltd.
|
||||||||||||
Condensed Consolidated Statements of Operations
|
||||||||||||
(in thousands, except share and per share data; unaudited)
|
Three months ended
|
Year ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Revenues
|
||||||||||||||||
Subscription
|
$
|
63,351
|
$
|
58,702
|
$
|
247,715
|
$
|
220,972
|
||||||||
Professional services
|
4,538
|
6,161
|
19,239
|
24,034
|
||||||||||||
Total revenues
|
67,889
|
64,863
|
266,954
|
245,006
|
||||||||||||
Cost of revenues
|
||||||||||||||||
Subscription(1)(2)(3)
|
6,403
|
5,938
|
25,360
|
25,990
|
||||||||||||
Professional services(1)(3)
|
3,582
|
6,511
|
19,013
|
27,894
|
||||||||||||
Total cost of revenues
|
9,985
|
12,449
|
44,373
|
53,884
|
||||||||||||
Gross profit
|
57,904
|
52,414
|
222,581
|
191,122
|
||||||||||||
Operating expenses
|
||||||||||||||||
Research and development(1)(3)
|
13,364
|
13,964
|
55,107
|
59,468
|
||||||||||||
Sales and marketing(1)(3)
|
38,337
|
45,314
|
161,372
|
176,307
|
||||||||||||
General and administrative(1)(2)(3)(4)
|
17,897
|
15,687
|
70,983
|
65,188
|
||||||||||||
Total operating expenses
|
69,598
|
74,965
|
287,462
|
300,963
|
||||||||||||
Operating loss
|
(11,694
|
)
|
(22,551
|
)
|
(64,881
|
)
|
(109,841
|
)
|
||||||||
Financial income, net
|
3,097
|
2,954
|
13,195
|
5,322
|
||||||||||||
Loss before income taxes
|
(8,597
|
)
|
(19,597
|
)
|
(51,686
|
)
|
(104,519
|
)
|
||||||||
Income taxes
|
(1,150
|
)
|
(1,731
|
)
|
(5,067
|
)
|
(3,831
|
)
|
||||||||
Net loss
|
(9,747
|
)
|
(21,328
|
)
|
(56,753
|
)
|
(108,350
|
)
|
||||||||
Net loss attributable to non-controlling interest
|
(69
|
)
|
(376
|
)
|
(266
|
)
|
(743
|
)
|
||||||||
Adjustment attributable to non-controlling interest
|
969
|
(2,337
|
)
|
2,649
|
(14,979
|
)
|
||||||||||
Net loss attributable to WalkMe Ltd.
|
$
|
(10,647
|
)
|
$
|
(18,615
|
)
|
$
|
(59,136
|
)
|
$
|
(92,628
|
)
|
||||
Net loss per share attributable to WalkMe Ltd. basic and diluted
|
$
|
(0.12
|
)
|
$
|
(0.22
|
)
|
$
|
(0.67
|
)
|
$
|
(1.09
|
)
|
||||
Weighted-average shares used in computing net loss per share attributable to ordinary shareholders, basic and diluted
|
90,344,252
|
86,235,574
|
88,912,397
|
85,116,424
|
Three months ended
|
Year ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Cost of subscription revenues
|
$
|
256
|
$
|
260
|
$
|
1,038
|
$
|
1,092
|
||||||||
Cost of professional services
|
273
|
750
|
1,552
|
2,804
|
||||||||||||
Research and development
|
3,093
|
1,889
|
11,041
|
7,285
|
||||||||||||
Sales and marketing
|
4,538
|
5,191
|
17,671
|
19,126
|
||||||||||||
General and administrative
|
5,338
|
3,906
|
24,155
|
19,797
|
||||||||||||
Total share-based compensation expense
|
$
|
13,498
|
$
|
11,996
|
$
|
55,457
|
$
|
50,104
|
Three months ended
|
Year ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Cost of revenues
|
$
|
68
|
$
|
68
|
$
|
272
|
$
|
488
|
||||||||
General and administrative
|
-
|
-
|
-
|
979
|
||||||||||||
Total amortization and impairment expense
|
$
|
68
|
$
|
68
|
$
|
272
|
$
|
1,467
|
Three months ended
|
Year ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Cost of subscription revenues
|
$
|
-
|
$
|
-
|
$
|
40
|
$
|
-
|
||||||||
Cost of professional services
|
-
|
-
|
223
|
-
|
||||||||||||
Research and development
|
-
|
-
|
86
|
-
|
||||||||||||
Sales and marketing
|
-
|
-
|
964
|
-
|
||||||||||||
General and administrative
|
-
|
-
|
160
|
-
|
||||||||||||
Total restructuring expense
|
$
|
-
|
$
|
-
|
$
|
1,473
|
$
|
-
|
Three months ended
|
Year ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
General and administrative
|
2,950
|
-
|
2,950
|
-
|
||||||||||||
Total legal settlements expense
|
$
|
2,950
|
$
|
-
|
$
|
2,950
|
$
|
-
|
WalkMe Ltd.
|
|
Condensed Consolidated Balance Sheets
|
|
(in thousands; unaudited)
|
|
December 31,
|
December 31,
|
||||||
|
2023
|
2022
|
||||||
Assets
|
||||||||
Current assets:
|
||||||||
|
||||||||
Cash and cash equivalents
|
$
|
177,223
|
$
|
94,105
|
||||
Short-term deposits
|
28,027
|
125,231
|
||||||
Short-term marketable securities
|
60,290
|
42,187
|
||||||
Trade receivables, net
|
40,494
|
45,024
|
||||||
Deferred contract acquisition costs
|
26,793
|
26,287
|
||||||
Prepaid expenses and other current assets
|
8,739
|
6,243
|
||||||
Total current assets
|
341,566
|
339,077
|
||||||
|
||||||||
Non-current assets:
|
||||||||
|
||||||||
Long-term marketable securities
|
56,282
|
43,334
|
||||||
Deferred contract acquisition costs
|
30,267
|
40,110
|
||||||
Other assets
|
317
|
584
|
||||||
Property and equipment, net
|
12,059
|
13,268
|
||||||
Operating lease right-of-use assets
|
12,005
|
7,003
|
||||||
Goodwill and Intangible assets, net
|
1,561
|
1,830
|
||||||
Total non-current assets
|
112,491
|
106,129
|
||||||
Total assets
|
$
|
454,057
|
$
|
445,206
|
||||
|
||||||||
Liabilities, redeemable non-controlling interest and shareholders’ equity
|
||||||||
|
||||||||
Current liabilities:
|
||||||||
|
||||||||
Trade payables
|
$
|
3,508
|
$
|
5,957
|
||||
Accrued expenses and other current liabilities
|
47,772
|
53,414
|
||||||
Deferred revenues
|
110,701
|
108,097
|
||||||
Total current liabilities
|
161,981
|
167,468
|
||||||
|
||||||||
Long-term liabilities:
|
||||||||
|
||||||||
Deferred revenues
|
894
|
1,613
|
||||||
Other long-term liabilities
|
12,384
|
10,038
|
||||||
Operating lease liabilities
|
8,222
|
3,833
|
||||||
Total long-term liabilities
|
21,500
|
15,484
|
||||||
Total liabilities
|
183,481
|
182,952
|
||||||
|
||||||||
Redeemable non-controlling interest
|
10,429
|
8,080
|
||||||
Shareholders’ equity:
|
||||||||
Share capital and additional paid-in capital
|
748,801
|
688,636
|
||||||
Other comprehensive income (loss)
|
478
|
(1,817
|
)
|
|||||
Accumulated deficit
|
(489,132
|
)
|
(432,645
|
)
|
||||
Total shareholders’ equity
|
260,147
|
254,174
|
||||||
Total Liabilities, redeemable non-controlling interest and shareholders’ equity
|
$
|
454,057
|
$
|
445,206
|
WalkMe Ltd.
|
||||||||||||
Condensed Consolidated Statements of Cash Flow
|
||||||||||||
(in thousands; unaudited)
|
|
Three months ended
|
Year ended
|
||||||||||||||
|
December 31,
|
December 31,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net loss
|
$
|
(9,747
|
)
|
$
|
(21,328
|
)
|
$
|
(56,753
|
)
|
$
|
(108,350
|
)
|
||||
|
||||||||||||||||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
||||||||||||||||
Share-based compensation
|
13,498
|
11,996
|
55,457
|
50,104
|
||||||||||||
Depreciation, amortization and impairment
|
1,574
|
1,215
|
6,157
|
7,878
|
||||||||||||
Operating lease right-of-use assets and liabilities, net
|
159
|
(159
|
)
|
(1,318
|
)
|
(551
|
)
|
|||||||||
Finance (income) expense
|
1,572
|
(1,226
|
)
|
2,125
|
(1,758
|
)
|
||||||||||
Amortization of premium and accretion of discount on marketable securities, net
|
(737
|
)
|
(370
|
)
|
(2,245
|
)
|
(370
|
)
|
||||||||
Decrease (increase) in trade receivables, net
|
(2,252
|
)
|
(10,001
|
)
|
4,530
|
(7,417
|
)
|
|||||||||
Decrease (increase) in prepaid expenses and other current and non-current assets
|
344
|
2,099
|
(1,459
|
)
|
1,390
|
|||||||||||
Decrease (increase) in deferred contract acquisition costs
|
1,222
|
(6,467
|
)
|
9,337
|
(10,272
|
)
|
||||||||||
Increase (decrease) in trade payables
|
(380
|
)
|
1,433
|
(2,449
|
)
|
(354
|
)
|
|||||||||
Increase (decrease) in accrued expenses and other current liabilities
|
7,327
|
7,822
|
(2,877
|
)
|
(3,178
|
)
|
||||||||||
Increase (decrease) in deferred revenues
|
(2,844
|
)
|
5,051
|
2,429
|
22,924
|
|||||||||||
Increase (decrease) in other long-term liabilities
|
(580
|
)
|
1,136
|
2,346
|
3,146
|
|||||||||||
Net cash provided by (used in) operating activities
|
9,156
|
(8,799
|
)
|
15,280
|
(46,808
|
)
|
||||||||||
|
||||||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
|
||||||||||||||||
Purchase of property and equipment
|
(29
|
)
|
(194
|
)
|
(540
|
)
|
(2,867
|
)
|
||||||||
Investment in short-term deposits
|
(28,000
|
)
|
(30,000
|
)
|
(28,000
|
)
|
(170,500
|
)
|
||||||||
Proceeds from short-term deposits
|
30,000
|
20,000
|
123,500
|
112,257
|
||||||||||||
Investment in marketable securities
|
(32,323
|
)
|
(84,881
|
)
|
(75,653
|
)
|
(84,881
|
)
|
||||||||
Proceeds from maturity of marketable securities
|
4,593
|
-
|
46,057
|
-
|
||||||||||||
Proceeds from restricted deposits
|
-
|
-
|
-
|
295
|
||||||||||||
Capitalization of software development costs
|
(772
|
)
|
(1,196
|
)
|
(3,255
|
)
|
(4,260
|
)
|
||||||||
Net cash provided by (used in) investing activities
|
(26,531
|
)
|
(96,271
|
)
|
62,109
|
(149,956
|
)
|
|||||||||
|
||||||||||||||||
Cash flows from financing activities:
|
||||||||||||||||
|
||||||||||||||||
Proceeds from exercise of options
|
368
|
2,489
|
1,864
|
5,074
|
||||||||||||
Proceeds from employees share purchase plan
|
960
|
1,494
|
4,102
|
9,717
|
||||||||||||
Net cash provided by financing activities
|
1,328
|
3,983
|
5,966
|
14,791
|
||||||||||||
Effect of foreign currency exchange rate changes on cash, cash equivalents, and restricted cash
|
770
|
295
|
(560
|
)
|
(850
|
)
|
||||||||||
Increase (decrease) in cash, cash equivalents and restricted cash
|
(15,277
|
)
|
(100,792
|
)
|
82,795
|
(182,823
|
)
|
|||||||||
Cash, cash equivalents and restricted cash - Beginning of period
|
192,500
|
195,220
|
94,428
|
277,251
|
||||||||||||
Cash, cash equivalents and restricted cash - End of period
|
$
|
177,223
|
$
|
94,428
|
$
|
177,223
|
$
|
94,428
|
WalkMe Ltd.
|
||||||||||||
Reconciliation from GAAP to Non-GAAP Results
|
||||||||||||
(in thousands, except share and per share data; unaudited)
|
|
Three months ended
|
Year ended
|
||||||||||||||
|
December 31,
|
December 31,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
Reconciliation of gross profit and gross margin
|
||||||||||||||||
GAAP gross profit
|
$
|
57,904
|
$
|
52,414
|
$
|
222,581
|
$
|
191,122
|
||||||||
Plus: Share-based compensation expense
|
529
|
1,010
|
2,590
|
3,896
|
||||||||||||
Plus: Amortization of acquired intangibles
|
68
|
68
|
272
|
488
|
||||||||||||
Plus: Restructuring expense
|
-
|
-
|
263
|
-
|
||||||||||||
Non-GAAP gross profit
|
$
|
58,501
|
$
|
53,492
|
$
|
225,706
|
$
|
195,506
|
||||||||
GAAP gross margin
|
85
|
%
|
81
|
%
|
83
|
%
|
78
|
%
|
||||||||
Non-GAAP gross margin
|
86
|
%
|
82
|
%
|
85
|
%
|
80
|
%
|
||||||||
|
||||||||||||||||
Reconciliation of operating expenses
|
||||||||||||||||
GAAP research and development
|
$
|
13,364
|
$
|
13,964
|
$
|
55,107
|
$
|
59,468
|
||||||||
Less: Share-based compensation expenses
|
(3,093
|
)
|
(1,889
|
)
|
(11,041
|
)
|
(7,285
|
)
|
||||||||
Less: Restructuring expense
|
-
|
-
|
(86
|
)
|
-
|
|||||||||||
Non-GAAP research and development
|
$
|
10,271
|
$
|
12,075
|
$
|
43,980
|
$
|
52,183
|
||||||||
|
||||||||||||||||
GAAP sales and marketing
|
$
|
38,337
|
$
|
45,314
|
$
|
161,372
|
$
|
176,307
|
||||||||
Less: Share-based compensation expenses
|
(4,538
|
)
|
(5,191
|
)
|
(17,671
|
)
|
(19,126
|
)
|
||||||||
Less: Restructuring expense
|
-
|
-
|
(964
|
)
|
-
|
|||||||||||
Non-GAAP sales and marketing
|
$
|
33,799
|
$
|
40,123
|
$
|
142,737
|
$
|
157,181
|
||||||||
|
||||||||||||||||
GAAP general and administrative
|
$
|
17,897
|
$
|
15,687
|
$
|
70,983
|
$
|
65,188
|
||||||||
Less: Share-based compensation expenses
|
(5,338
|
)
|
(3,906
|
)
|
(24,155
|
)
|
(19,797
|
)
|
||||||||
Less: impairment of acquired intangibles
|
-
|
-
|
-
|
(979
|
)
|
|||||||||||
Less: Restructuring expense
|
-
|
-
|
(160
|
)
|
-
|
|||||||||||
Less: Legal settlement expense
|
(2,950
|
)
|
-
|
(2,950
|
)
|
-
|
||||||||||
Non-GAAP general and administrative
|
$
|
9,609
|
$
|
11,781
|
$
|
43,718
|
$
|
44,412
|
||||||||
|
||||||||||||||||
Reconciliation of operating income (loss) and operating margin
|
||||||||||||||||
GAAP operating loss
|
$
|
(11,694
|
)
|
$
|
(22,551
|
)
|
$
|
(64,881
|
)
|
$
|
(109,841
|
)
|
||||
Plus: Share-based compensation expense
|
13,498
|
11,996
|
55,457
|
50,104
|
||||||||||||
Plus: Amortization and impairment of acquired intangibles
|
68
|
68
|
272
|
1,467
|
||||||||||||
Plus: Restructuring expense
|
-
|
-
|
1,473
|
-
|
||||||||||||
Plus: Legal settlement expense
|
2,950
|
-
|
2,950
|
-
|
||||||||||||
Non-GAAP operating income (loss)
|
$
|
4,822
|
$
|
(10,487
|
)
|
$
|
(4,729
|
)
|
$
|
(58,270
|
)
|
|||||
GAAP operating margin
|
(17
|
)%
|
(35
|
)%
|
(24
|
)%
|
(45
|
)%
|
||||||||
Non-GAAP operating margin
|
7
|
%
|
(16
|
)%
|
(2
|
)%
|
(24
|
)%
|
||||||||
|
||||||||||||||||
Reconciliation of net loss
|
||||||||||||||||
GAAP net loss attributable to WalkMe Ltd.
|
$
|
(10,647
|
)
|
$
|
(18,615
|
)
|
$
|
(59,136
|
)
|
$
|
(92,628
|
)
|
||||
Plus: Share-based compensation expense
|
13,498
|
11,996
|
55,457
|
50,104
|
||||||||||||
Plus: Amortization and impairment of acquired intangibles
|
68
|
68
|
272
|
1,467
|
||||||||||||
Plus: Restructuring expense
|
-
|
-
|
1,473
|
-
|
||||||||||||
Plus: Legal settlement expense
|
2,950
|
-
|
2,950
|
-
|
||||||||||||
Plus: Adjustment attributable to non-controlling interest
|
969
|
(2,337
|
)
|
2,649
|
(14,979
|
)
|
||||||||||
Non-GAAP net income (loss) attributable to WalkMe Ltd.
|
$
|
6,838
|
$
|
(8,888
|
)
|
$
|
3,665
|
$
|
(56,036
|
)
|
||||||
|
||||||||||||||||
Non-GAAP net income (loss) per share attributable to WalkMe Ltd.
|
||||||||||||||||
Basic
|
$
|
0.08
|
$
|
(0.10
|
)
|
$
|
0.04
|
$
|
(0.66
|
)
|
||||||
Diluted
|
$
|
0.07
|
$
|
(0.10
|
)
|
$
|
0.04
|
$
|
(0.66
|
)
|
||||||
|
||||||||||||||||
Shares used in non-GAAP per share calculations:
|
||||||||||||||||
Non-GAAP weighted-average shares used to compute net income (loss) per share
|
||||||||||||||||
Basic
|
90,344,252
|
86,235,574
|
88,912,397
|
85,116,424
|
||||||||||||
Diluted
|
94,240,151
|
86,235,574
|
92,575,804
|
85,116,424
|
WalkMe Ltd.
|
||||||||||||
Reconciliation of GAAP Cash Flow from Operating Activities to Free Cash Flow
|
||||||||||||
(in thousands; unaudited)
|
|
Three months ended
|
Year ended
|
||||||||||||||
|
December 31,
|
December 31,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
Net cash provided by (used in) operating activities
|
$
|
9,156
|
$
|
(8,799
|
)
|
$
|
15,280
|
$
|
(46,808
|
)
|
||||||
Less: Purchases of property and equipment
|
(29
|
)
|
(194
|
)
|
(540
|
)
|
(2,867
|
)
|
||||||||
Less: Capitalized software development costs
|
(772
|
)
|
(1,196
|
)
|
(3,255
|
)
|
(4,260
|
)
|
||||||||
Free Cash Flow
|
$
|
8,355
|
$
|
(10,189
|
)
|
$
|
11,485
|
$
|
(53,935
|
)
|