Chordiant Software, Inc. (Nasdaq:CHRD), the leading provider of Customer
Experience (Cx™) software and services, today announced its financial
results for the fourth quarter and fiscal year 2008 ended September 30,
2008, and filed its Annual Report on Form 10-K with the Securities and
Exchange Commission.
Fourth Quarter Fiscal Year 2008 Financial Highlights
-
Total revenues of $28.4 million;
-
License revenues of $9.5 million;
-
GAAP (Generally Accepted Accounting Principles) net income of $1.3
million, or $0.04 per fully diluted share;
-
Non-GAAP net income of $1.7 million, or $0.05 per fully diluted share;
-
Bookings of $14.4 million;
-
Ending backlog of $70.1 million; and
-
Ending cash, cash equivalents and restricted cash of $55.6 million.
Fiscal Year 2008 Financial Highlights
-
Total revenues of $113.0 million;
-
License revenues of $34.1 million;
-
GAAP net income of $1.1 million, or $0.03 per fully diluted share;
-
Non-GAAP net income of $5.9 million, or $0.18 per fully diluted share;
and
-
Bookings of $111.0 million.
Fiscal Year 2008 Business Highlights
-
Signed seven new transactions greater than $1 million;
-
Signed $26.1 million transaction with Vodafone, the largest in the
Company’s history;
-
Reported non-GAAP profits in each quarter, bringing its total to seven
consecutive quarters of non-GAAP profitability;
-
Ended the year with over 1,300 Chordiant experienced partner resources
through its "Partner Enablement” model;
-
Continued technical leadership through new product releases of
Collections Manager, Decisioning, Enterprise Case Management,
Marketing Director, Recommendation Advisor, and Teller;
-
Received industry honors including: Intelligent Enterprise’s
"2008 Editor’s Choice Award;” IBM’s "2008 IMPACT Business Process
Management Award;” "Fin Tech 100;”
Software Magazine’s
"Software 500;” and O2’s "Vision Award.”
"Although our fourth quarter results fell short of our original
expectations, I am pleased that Chordiant was able to post its seventh
consecutive quarter of non-GAAP profitability,” said Steve Springsteel,
President and Chief Executive Officer. "While overall market conditions
remain challenging, what is paramount in times like these is our
customers’ focus on reducing their customer churn and in leveraging
their customer base. This demand plays to the strength of our broad
suite of products.”
Fourth Quarter Fiscal Year 2008 Financial Results
Total revenues for the fourth quarter of fiscal year 2008 were $28.4
million, down 7.5% from the prior quarter and down 11.5% from the $32.1
million for the fourth quarter of fiscal year 2007.
License revenues for the fourth quarter of fiscal year 2008 were $9.5
million, down from the $11.0 million reported in the prior quarter and
$13.9 million in the fourth quarter of fiscal year 2007. Service
revenues for the fourth quarter of fiscal year 2008 were $18.9 million,
compared to $19.8 million in the prior quarter and $18.2 million
reported for the same period of fiscal year 2007.
Chordiant reported GAAP net income of $1.3 million, or fully diluted
GAAP earnings per share of $0.04, for the fourth quarter of fiscal year
2008 compared to $5.3 million and $0.16, respectively, for the same
period of fiscal year 2007.
Chordiant reported fourth quarter fiscal year 2008 non-GAAP net income
of $1.7 million, or fully diluted non-GAAP earnings per share of $0.05,
compared to non-GAAP net income of $6.3 million, or fully-diluted
non-GAAP earnings per share of $0.18, for the fourth quarter of fiscal
year 2007. Non-GAAP net income excludes stock-based compensation
expense, the amortization of purchased intangible assets and the
non-cash tax benefit relating to net operating loss carryforwards.
Deferred Revenue
Deferred revenue at the end of the fourth quarter and fiscal year 2008
was $46.3 million, a decrease of $21.7 million as compared to the ending
balance of $68.0 million at September 30, 2007. Deferred revenue does
not include future amounts due under the Vodafone transaction that was
closed in the first quarter of fiscal year 2008.
Bookings
Bookings were $14.4 million for the fourth quarter, compared to $26.4
million in the prior quarter and $20.0 million in the same period last
year. Bookings for fiscal year 2008 totaled $111.0 million, compared to
$163.8 million in the prior year.
Backlog of Business
At September 30, 2008, Chordiant's backlog, which includes deferred
revenue, decreased to $70.1 million from $89.6 million at the end of the
prior quarter. The primary reasons for the decrease during the period
were 1) the adverse impact of foreign exchange rates on our non-US
Dollar denominated backlog; 2) the recognition of license revenues
associated with Vodafone and through progress on several
percentage-of-completion transactions; 3) the recognition of service
revenue for hourly work completed; and 4) support revenue that was
recognized on pre-paid multi-year agreements. Backlog includes $12.6
million of remaining commitments related to the Vodafone transaction
that was closed in the first quarter of fiscal year 2008.
Cash Position
Chordiant’s cash, cash equivalents, restricted cash and marketable
securities position decreased by approximately $34.9 million during the
fiscal year to $55.6 million at September 30, 2008, as compared to $90.5
million at September 30, 2007. The decrease in the cash balance includes
the $18.6 million used in the second and third quarters of fiscal year
2008 for the share repurchase program which concluded on April 30, 2008.
Fiscal Year 2008 Financial Results
Total revenues for fiscal year 2008 were $113.0 million, compared to a
record $124.5 million for fiscal year 2007.
License revenues for fiscal year 2008 were $34.1 million, down from
$54.1 million reported in the prior year. Service revenues for fiscal
year 2008 were $78.9 million compared to $70.5 million for the prior
year.
Chordiant reported GAAP net income of $1.1 million, or fully diluted
GAAP earnings per share of $0.03, for fiscal year 2008, compared to $6.0
million and $0.18, respectively, for the same period of fiscal year 2007.
Chordiant reported fiscal year 2008 non-GAAP net income of $5.9 million,
or fully diluted non-GAAP earnings per share of $0.18, compared to
non-GAAP net income of $17.1 million, or fully diluted non-GAAP earnings
per share of $0.51, for fiscal year 2007. Non-GAAP net income excludes
stock-based compensation expense, the amortization of purchased
intangible assets and the non-cash tax benefit relating to net operating
loss carryforwards.
Q1 Fiscal Year 2009 Restructuring
As previously announced, on October 8, 2008 in its first quarter of
fiscal year 2009, Chordiant initiated a restructuring plan intended to
align its resources and cost structure with expected future revenues.
The plan included a reduction of approximately 13% of its permanent
workforce, as well as a reduction in third party consultants. Savings
from the October restructuring is expected to result in annual operating
cost savings of between $5 and $6 million as compared to fiscal year
2008.
Non-GAAP Financial Measurements
This press release and the accompanying tables include non-GAAP
financial measures. For a description of these non-GAAP financial
measures, including the reasons management uses each measure, and
reconciliations of these non-GAAP financial measures to the most
directly comparable financial measures prepared in accordance with GAAP,
please see the section of the accompanying tables titled "Non-GAAP
Financial Measures" as well as the related Table C which follows it.
Fiscal Year 2009 Financial Guidance
"Current market conditions make it very challenging to forecast new
bookings,” stated Mr. Springsteel. "Therefore, today we will only be
providing revenue guidance for fiscal year 2009, since our current
backlog and strong maintenance renewal rates provide us solid visibility
into these targets.”
Management currently expects the following revenue and earnings
performance in fiscal year 2009:
-
Total revenues for fiscal year 2009 are expected to range from $95
million to $105 million;
-
Although the Company is not providing specific earnings targets, it
does expect to be profitable on a non-GAAP basis for fiscal year 2009.
Conference Call and Webcast Information
Chordiant will host a conference call and webcast to discuss its
financial results for the fourth quarter and fiscal year 2008 ended
September 30, 2008 today, Thursday, November 20, 2008 at 2:00 p.m. (PT),
5:00 p.m. (ET) and 10:00 pm (GMT). A live audio webcast will be
available to investors and the public from the following website: http://www.veracast.com/webcasts/chordiant2/78120198.cfm
Alternatively, you may prefer to access Chordiant’s website at http://www.chordiant.com,
where you will see the event listed on the homepage. Access is also
possible from Chordiant’s Investor Relations website.
The webcast will be archived on the Chordiant website. In addition, a
telephone replay will be available on Thursday, November 20, 2008,
beginning at approximately 4:00 p.m. Pacific Time, 7:00 p.m., Eastern
Time, for seven days after the live call. The replay can be accessed by
dialing (800) 405-2236, access code 11122384#.
About Chordiant Software, Inc.
Chordiant helps leading global brands with high-volume customer service
needs deliver the best possible customer experience. Unlike traditional
business applications, Chordiant Customer Experience (Cx) front-office
solutions blend multi-channel interaction management with predictive
desktop decisioning, enabling companies to capture and effectively
anticipate and respond to customer behavior in all channels, in
real-time. For global leaders in insurance/healthcare,
telecommunications and financial services, this deeper understanding
cultivates a lasting, one-to-one relationship that aligns the most
appropriate value proposition to each consumer. With Chordiant Cx
solutions, customer loyalty, operational productivity and profitability
reach new levels of return. For more information, visit Chordiant at www.chordiant.com.
Cautionary Note Regarding Forward Looking Statements
This Press Release includes "forward-looking statements" within the
meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as amended,
including statements regarding the Company’s expected cost savings as a
result of its recent restructuring; and the Company’s expected revenue
and non-GAAP profitability in fiscal year 2009. Forward-looking
statements are generally identified by words such as "believes,"
”expects," "guidance," and similar expressions. There are a number of
important factors that could cause the results or outcomes discussed
herein to differ materially from those indicated by these
forward-looking statements. Such risks and uncertainties include, but
are not limited to, whether the Company is able to close license and
services transactions with new and existing customers and achieve its
revenue targets; fluctuations in customer spending, particularly in the
banking and insurance industries, due to consolidation, economic,
geopolitical and other factors; and the Company’s dependence on a small
number of customers for a substantial portion of its revenue. These and
other risks are set forth in the Company’s Annual Report on Form 10-K
for the fiscal year ended September 30, 2008. These filings are
available on a website maintained by the Securities and Exchange
Commission at
http://www.sec.gov.
The forward-looking statements and risks stated in this Press Release
are based on information available to the Company today. The Company
assumes no obligation to update them.
Chordiant and the Chordiant logo are registered trademarks of
Chordiant Software, Inc. The Customer Experience Company and Cx are
trademarks of Chordiant Software, Inc. All other trademarks and
registered trademarks are the properties of their respective owners.
NON-GAAP FINANCIAL MEASURES
The accompanying press release dated November 20, 2008 contains non-GAAP
financial measures. Table C reconciles the non-GAAP financial measures
contained in the press release to the most directly comparable financial
measures prepared in accordance with GAAP. These non-GAAP financial
measures include non-GAAP total cost of revenue, non-GAAP gross profit,
non-GAAP income from operations, non-GAAP net income and basic and
diluted non-GAAP net income per share.
Chordiant continues to provide all information required in accordance
with GAAP and does not suggest or believe non-GAAP financial measures
should be considered as a substitute for, or superior to, measures of
financial performance prepared in accordance with GAAP. Chordiant
believes that these non-GAAP financial measures provide meaningful
supplemental information regarding its operating results primarily
because they exclude amounts Chordiant does not consider part of ongoing
operating results when assessing the performance of certain functions,
certain geographies or certain members of senior management.
The operating budgets of functional managers do not include stock-based
compensation expenses, acquisition-related costs, restructuring costs,
non-cash tax expense or benefit and certain other excluded items that
may impact their functions’ profitability, and accordingly, we exclude
these amounts from our measures of functional performance. We also
exclude these amounts from our internal planning and forecasting
process. We believe that our non-GAAP financial measures also facilitate
the comparison of results for current periods and guidance for future
periods with results for past periods. We exclude the following items
from our non-GAAP financial measures:
Stock-based compensation expense. Our non-GAAP financial measures
exclude stock-based compensation expenses, which consist of expenses for
stock options, restricted stock and restricted stock units.
Additionally, recent comparative periods in certain prior years also
included stock-based compensation for certain stock options that were
subject to variable accounting. Under variable accounting, movements in
the market value of our stock caused significant unpredictable charges
or benefits from period to period. The operating budgets of functional
or geographic managers do not include stock-based compensation expenses
impacting their function’s income (loss) and, accordingly, we exclude
stock-based compensation expenses from our measures of functional or
geographic performance. While stock-based compensation is a significant
expense affecting our results of operations, management excludes
stock-based compensation from our budget and planning process. We
exclude stock-based compensation expenses from our non-GAAP financial
measures for these reasons and the other reasons stated above. We
compute weighted average dilutive shares using the method required by
Statement of Financial Accounting Standard No. 128 for both GAAP and
non-GAAP diluted net income (loss) per share.
Amortization of purchased intangible assets. In accordance with
GAAP, amortization of purchased intangible assets in cost of revenue
includes amortization of software and other technology assets related to
acquisitions and acquisition-related charges, and in operating expenses
includes amortization of other purchased intangible assets such as
customer lists and covenants not to compete. Acquisition activities are
managed on a corporate-wide basis and the operating budgets of
functional or geographic managers do not include acquisition-related
costs impacting their function’s income (loss). We exclude these amounts
from our budget and planning process. We exclude amortization of
intangible assets from our non-GAAP financial measures for these reasons
and the other reasons stated above.
Restructuring expense and infrequent charges. Restructuring
expense consists of expenses for excess facilities, lease termination
costs, and expenses for severance charges related to reductions in our
workforce. Infrequent charges primarily relate to severance expense
associated with senior executive management. The operating budgets of
functional or geographic managers do not include restructuring expenses
and infrequent charges or the financial impact to their functions or
geographies income (loss). Accordingly, we exclude restructuring
expenses and infrequent charges from measures of functional or
geographic performance. We also exclude these expenses in non-GAAP
financial measures for these reasons and the other reasons stated.
Non-cash tax expense or benefit relating to Net Operating Loss
carryforwards. Our non-GAAP financial measures exclude non-cash tax
expenses or benefits. These amounts include (i) the income tax benefit
in fiscal 2008 attributable to the release of the valuation allowance on
certain post-acquisition net operating losses and (ii) the impact of the
utilization of pre- and post-acquisition net operating losses to offset
certain income tax expenses expected to arise in future periods directly
as a result of the release of the valuation allowance. We exclude these
expenses or benefits because they are non-cash expenses or benefits that
we believe are not reflective of how we view our operating performance.
Chordiant refers to these non-GAAP financial measures in evaluating and
measuring the performance of our ongoing operations and for planning and
forecasting in future periods. These non-GAAP financial measures also
facilitate our internal comparisons to historical operating results.
Historically, we have reported similar non-GAAP financial measures and
believe that the inclusion of comparative numbers provides consistency
in our financial reporting. We compute non-GAAP financial measures using
the same consistent method from quarter-to-quarter and year-to-year.
Chordiant believes that non-GAAP measures have significant limitations
in that they do not reflect all of the amounts associated with
Chordiant's financial results as determined in accordance with GAAP and
that these measures should only be used to evaluate Chordiant's
financial results in conjunction with the corresponding GAAP measures.
Because of these limitations, Chordiant qualifies the use of non-GAAP
financial information in a statement when non-GAAP information is
presented. In addition, the exclusion of the charges and expenses
indicated above from the non-GAAP financial measures presented does not
indicate an expectation by Chordiant management that similar charges and
expenses will not be incurred in subsequent periods.
|
Table A
|
|
CHORDIANT SOFTWARE, INC.
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
(Audited)
|
|
|
|
Three Months Ended September 30,
|
|
Years Ended September 30,
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License
|
|
$
|
9,537
|
|
|
$
|
13,915
|
|
|
$
|
34,111
|
|
|
$
|
54,052
|
|
Service
|
|
|
18,861
|
|
|
|
18,167
|
|
|
|
78,853
|
|
|
|
70,495
|
|
Total revenues
|
|
|
28,398
|
|
|
|
32,082
|
|
|
|
112,964
|
|
|
|
124,547
|
|
Cost of revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License
|
|
|
138
|
|
|
|
357
|
|
|
|
1,059
|
|
|
|
1,813
|
|
Service
|
|
|
8,290
|
|
|
|
7,976
|
|
|
|
34,012
|
|
|
|
30,329
|
|
Amortization of intangible assets
|
|
|
303
|
|
|
|
303
|
|
|
|
1,211
|
|
|
|
1,211
|
|
Total cost of revenues
|
|
|
8,731
|
|
|
|
8,636
|
|
|
|
36,282
|
|
|
|
33,353
|
|
Gross profit
|
|
|
19,667
|
|
|
|
23,446
|
|
|
|
76,682
|
|
|
|
91,194
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
8,823
|
|
|
|
7,954
|
|
|
|
34,722
|
|
|
|
32,597
|
|
Research and development
|
|
|
5,787
|
|
|
|
6,627
|
|
|
|
25,598
|
|
|
|
27,546
|
|
General and administrative
|
|
|
4,308
|
|
|
|
4,408
|
|
|
|
17,995
|
|
|
|
19,898
|
|
Restructuring expense
|
|
|
-
|
|
|
|
(185
|
)
|
|
|
-
|
|
|
|
6,543
|
|
Total operating expenses
|
|
|
18,918
|
|
|
|
18,804
|
|
|
|
78,315
|
|
|
|
86,584
|
|
Income (loss) from operations
|
|
|
749
|
|
|
|
4,642
|
|
|
|
(1,633
|
)
|
|
|
4,610
|
|
Interest income, net
|
|
|
549
|
|
|
|
719
|
|
|
|
2,383
|
|
|
|
2,198
|
|
Other income (expense), net
|
|
|
(154
|
)
|
|
|
444
|
|
|
|
417
|
|
|
|
822
|
|
Income before income taxes
|
|
|
1,144
|
|
|
|
5,805
|
|
|
|
1,167
|
|
|
|
7,630
|
|
Provision for (benefit from) income taxes
|
|
|
(116
|
)
|
|
|
456
|
|
|
|
102
|
|
|
|
1,602
|
|
Net income
|
|
$
|
1,260
|
|
|
$
|
5,349
|
|
|
$
|
1,065
|
|
|
$
|
6,028
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.04
|
|
|
$
|
0.16
|
|
|
$
|
0.03
|
|
|
$
|
0.19
|
|
Diluted
|
|
$
|
0.04
|
|
|
$
|
0.16
|
|
|
$
|
0.03
|
|
|
$
|
0.18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing net income per share:
|
|
Basic
|
|
|
29,995
|
|
|
|
33,066
|
|
|
|
31,658
|
|
|
|
32,425
|
|
Diluted
|
|
|
30,208
|
|
|
|
34,217
|
|
|
|
31,957
|
|
|
|
33,261
|
|
Table B
|
|
CHORDIANT SOFTWARE, INC.
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(in thousands)
|
|
(Audited)
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
55,516
|
|
|
$
|
77,987
|
|
|
Marketable securities
|
|
|
-
|
|
|
|
12,159
|
|
|
Accounts receivable, net
|
|
|
24,873
|
|
|
|
27,381
|
|
|
Prepaid expenses and other current assets
|
|
|
8,168
|
|
|
|
5,352
|
|
|
Total current assets
|
|
|
88,557
|
|
|
|
122,879
|
|
|
Property and equipment, net
|
|
|
3,165
|
|
|
|
3,638
|
|
|
Goodwill
|
|
|
22,608
|
|
|
|
32,044
|
|
|
Intangible assets, net
|
|
|
1,514
|
|
|
|
2,725
|
|
|
Deferred tax assets - non-current
|
|
|
6,849
|
|
|
|
-
|
|
|
Other assets
|
|
|
2,007
|
|
|
|
3,529
|
|
|
Total assets
|
|
$
|
124,700
|
|
|
$
|
164,815
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
7,711
|
|
|
$
|
8,080
|
|
|
Accrued expenses
|
|
|
9,456
|
|
|
|
13,804
|
|
|
Deferred revenue
|
|
|
33,503
|
|
|
|
44,548
|
|
|
Total current liabilities
|
|
|
50,670
|
|
|
|
66,432
|
|
|
Deferred revenue - long-term
|
|
|
12,831
|
|
|
|
23,434
|
|
|
Other liabilities - non-current
|
|
|
818
|
|
|
|
646
|
|
|
Restructuring costs, net of current portion
|
|
|
529
|
|
|
|
942
|
|
|
Total liabilities
|
|
|
64,848
|
|
|
|
91,454
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
Common stock
|
|
|
30
|
|
|
|
33
|
|
|
Additional paid-in capital
|
|
|
281,910
|
|
|
|
295,650
|
|
|
Accumulated deficit
|
|
|
(225,850
|
)
|
|
|
(226,915
|
)
|
|
Accumulated other comprehensive income
|
|
|
3,762
|
|
|
|
4,593
|
|
|
Total stockholders' equity
|
|
|
59,852
|
|
|
|
73,361
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
124,700
|
|
|
$
|
164,815
|
|
|
Table C
|
|
CHORDIANT SOFTWARE, INC.
|
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
|
|
TO MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASURES
|
|
(in thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Years Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP total cost of revenue
|
|
$
|
8,731
|
|
|
$
|
8,636
|
|
|
$
|
36,282
|
|
|
$
|
33,353
|
|
|
Amortization of purchased intangible assets
|
|
|
(303
|
)
|
|
|
(303
|
)
|
|
|
(1,211
|
)
|
|
|
(1,211
|
)
|
|
Stock-based compensation expense
|
|
|
(79
|
)
|
|
|
(89
|
)
|
|
|
(490
|
)
|
|
|
(313
|
)
|
|
Non-GAAP total cost of revenue
|
|
$
|
8,349
|
|
|
$
|
8,244
|
|
|
$
|
34,581
|
|
|
$
|
31,829
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
$
|
19,667
|
|
|
$
|
23,446
|
|
|
$
|
76,682
|
|
|
$
|
91,194
|
|
|
Amortization of purchased intangible assets
|
|
|
303
|
|
|
|
303
|
|
|
|
1,211
|
|
|
|
1,211
|
|
|
Stock-based compensation expense
|
|
|
79
|
|
|
|
89
|
|
|
|
490
|
|
|
|
313
|
|
|
Non-GAAP gross profit
|
|
$
|
20,049
|
|
|
$
|
23,838
|
|
|
$
|
78,383
|
|
|
$
|
92,718
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income (loss) from operations
|
|
$
|
749
|
|
|
|
4,642
|
|
|
$
|
(1,633
|
)
|
|
$
|
4,610
|
|
|
Amortization of purchased intangible assets
|
|
|
303
|
|
|
|
303
|
|
|
|
1,211
|
|
|
|
1,211
|
|
|
Restructuring expenses and infrequent charges
|
|
|
-
|
|
|
|
(185
|
)
|
|
|
-
|
|
|
|
6,791
|
|
|
Stock-based compensation expense
|
|
|
609
|
|
|
|
786
|
|
|
|
4,125
|
|
|
|
3,020
|
|
|
Non-GAAP income from operations
|
|
$
|
1,661
|
|
|
$
|
5,546
|
|
|
$
|
3,703
|
|
|
$
|
15,632
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
$
|
1,260
|
|
|
$
|
5,349
|
|
|
$
|
1,065
|
|
|
$
|
6,028
|
|
|
Amortization of purchased intangible assets
|
|
|
303
|
|
|
|
303
|
|
|
|
1,211
|
|
|
|
1,211
|
|
|
Restructuring expenses and infrequent charges
|
|
|
-
|
|
|
|
(185
|
)
|
|
|
-
|
|
|
|
6,791
|
|
|
Stock-based compensation expense
|
|
|
609
|
|
|
|
786
|
|
|
|
4,125
|
|
|
|
3,020
|
|
|
Deferred tax benefit
|
|
|
(511
|
)
|
|
|
-
|
|
|
|
(511
|
)
|
|
|
-
|
|
|
Non-GAAP net income
|
|
$
|
1,661
|
|
|
$
|
6,253
|
|
|
$
|
5,890
|
|
|
$
|
17,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income per basic share
|
|
$
|
0.04
|
|
|
$
|
0.16
|
|
|
$
|
0.03
|
|
|
$
|
0.19
|
|
|
Amortization of purchased intangible assets
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
0.04
|
|
|
|
0.04
|
|
|
Restructuring expenses and infrequent charges
|
|
|
-
|
|
|
|
(0.01
|
)
|
|
|
-
|
|
|
|
0.21
|
|
|
Stock-based compensation expense
|
|
|
0.02
|
|
|
|
0.03
|
|
|
|
0.13
|
|
|
|
0.09
|
|
|
Deferred tax benefit
|
|
|
(0.01
|
)
|
|
|
-
|
|
|
|
(0.01
|
)
|
|
|
-
|
|
|
Non-GAAP net income per basic share
|
|
$
|
0.06
|
|
|
$
|
0.19
|
|
|
$
|
0.19
|
|
|
$
|
0.53
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in basic per share amounts
|
|
|
29,995
|
|
|
|
33,066
|
|
|
|
31,658
|
|
|
|
32,425
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income per fully diluted share
|
|
$
|
0.04
|
|
|
$
|
0.16
|
|
|
$
|
0.03
|
|
|
$
|
0.18
|
|
|
Amortization of purchased intangible assets
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
0.04
|
|
|
|
0.04
|
|
|
Restructuring expenses and infrequent charges
|
|
|
-
|
|
|
|
(0.01
|
)
|
|
|
-
|
|
|
|
0.20
|
|
|
Stock-based compensation expense
|
|
|
0.02
|
|
|
|
0.02
|
|
|
|
0.13
|
|
|
|
0.09
|
|
|
Deferred tax benefit
|
|
|
(0.02
|
)
|
|
|
-
|
|
|
|
(0.02
|
)
|
|
|
-
|
|
|
Non-GAAP net income per fully diluted share
|
|
$
|
0.05
|
|
|
$
|
0.18
|
|
|
$
|
0.18
|
|
|
$
|
0.51
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in fully diluted per share amounts
|
|
|
30,208
|
|
|
|
34,217
|
|
|
|
31,957
|
|
|
|
33,261
|
|
|
Table C (Continued)
|
|
CHORDIANT SOFTWARE, INC.
|
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
|
|
TO MOST DIRECTLY COMPARABLE GAAP FINANCIAL MEASURES
|
|
(in thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2008
|
|
|
|
Total Operating Expenses
|
|
|
|
Research
|
|
Sales
|
|
General
|
|
|
|
Total
|
|
|
|
and
|
|
and
|
|
and
|
|
Restructuring
|
|
Operating
|
|
|
|
Development
|
|
Marketing
|
|
Administrative
|
|
Expense
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses
|
|
$
|
5,787
|
|
|
$
|
8,823
|
|
|
$
|
4,308
|
|
|
$
|
-
|
|
|
$
|
18,918
|
|
|
Stock-based compensation expense
|
|
|
(59
|
)
|
|
|
(211
|
)
|
|
|
(260
|
)
|
|
|
-
|
|
|
|
(530
|
)
|
|
Restructuring expenses and infrequent charges
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Non-GAAP operating expenses
|
|
$
|
5,728
|
|
|
$
|
8,612
|
|
|
$
|
4,048
|
|
|
$
|
-
|
|
|
$
|
18,388
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2007
|
|
|
|
Total Operating Expenses
|
|
|
|
Research
|
|
Sales
|
|
General
|
|
|
|
Total
|
|
|
|
and
|
|
and
|
|
and
|
|
Restructuring
|
|
Operating
|
|
|
|
Development
|
|
Marketing
|
|
Administrative
|
|
Expense
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses
|
|
$
|
6,627
|
|
|
$
|
7,954
|
|
|
$
|
4,408
|
|
|
$
|
(185
|
)
|
|
$
|
18,804
|
|
|
Stock-based compensation expense
|
|
|
(150
|
)
|
|
|
(179
|
)
|
|
|
(369
|
)
|
|
|
-
|
|
|
|
(698
|
)
|
|
Restructuring expenses and infrequent charges
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
185
|
|
|
|
185
|
|
|
Non-GAAP operating expenses
|
|
$
|
6,477
|
|
|
$
|
7,775
|
|
|
$
|
4,039
|
|
|
$
|
-
|
|
|
$
|
18,291
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended September 30, 2008
|
|
|
|
Total Operating Expenses
|
|
|
|
Research
|
|
Sales
|
|
General
|
|
|
|
Total
|
|
|
|
and
|
|
and
|
|
and
|
|
Restructuring
|
|
Operating
|
|
|
|
Development
|
|
Marketing
|
|
Administrative
|
|
Expense
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses
|
|
$
|
25,598
|
|
|
$
|
34,722
|
|
|
$
|
17,995
|
|
|
$
|
-
|
|
|
$
|
78,315
|
|
|
Stock-based compensation expense
|
|
|
(586
|
)
|
|
|
(922
|
)
|
|
|
(2,127
|
)
|
|
|
-
|
|
|
|
(3,635
|
)
|
|
Restructuring expenses and infrequent charges
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Non-GAAP operating expenses
|
|
$
|
25,012
|
|
|
$
|
33,800
|
|
|
$
|
15,868
|
|
|
$
|
-
|
|
|
$
|
74,680
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended September 30, 2007
|
|
|
|
Total Operating Expenses
|
|
|
|
Research
|
|
Sales
|
|
General
|
|
|
|
Total
|
|
|
|
and
|
|
and
|
|
and
|
|
Restructuring
|
|
Operating
|
|
|
|
Development
|
|
Marketing
|
|
Administrative
|
|
Expense
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses
|
|
$
|
27,546
|
|
|
$
|
32,597
|
|
|
$
|
19,898
|
|
|
$
|
6,543
|
|
|
$
|
86,584
|
|
|
Stock-based compensation expense
|
|
|
(546
|
)
|
|
|
(744
|
)
|
|
|
(1,417
|
)
|
|
|
-
|
|
|
|
(2,707
|
)
|
|
Restructuring expenses and infrequent charges
|
|
|
-
|
|
|
|
-
|
|
|
|
(248
|
)
|
|
|
(6,543
|
)
|
|
|
(6,791
|
)
|
|
Non-GAAP operating expenses
|
|
$
|
27,000
|
|
|
$
|
31,853
|
|
|
$
|
18,233
|
|
|
$
|
-
|
|
|
$
|
77,086
|
|