Total Revenue Increased 11% to $19.6 Million for the Second Quarter 2009, Compared to the Same Period a Year Ago
GAAP Net Loss Per Share Improved to $0.02 for the Second Quarter 2009, Compared to $0.08 a Year Ago
Non-GAAP EPS Grew to $0.13 for the Second Quarter 2009, Compared to $0.03 a Year Ago
Revenue, GAAP Net Loss and Non-GAAP Earnings Meet Company's Guidance
SAN MATEO, Calif.--(BUSINESS WIRE)--Apr. 28, 2009--
Keynote Systems (Nasdaq: KEYN), the global leader in on-demand mobile
and Internet test & measurement solutions for continuously improving the
online experience, reported financial results for its fiscal second
quarter ended March 31, 2009.
Umang Gupta, chairman and CEO of Keynote, said: “Continuing our solid
2009 performance, we increased our revenue to $19.6 million, up 11
percent from a year ago in the face of unfavorable exchange rate trends.
Our mobile business sustained its momentum, as mobile revenue grew 27
percent compared to the second quarter 2008. In addition to maintaining
revenue growth, we remain focused on managing costs and improving
profitability. For just the first half of fiscal year 2009, our non-GAAP
earnings per diluted share of $0.31 exceeded our earnings for the entire
fiscal year 2008 of $0.27.”
Second Quarter 2009 Financial Summary
Revenue for the second quarter of fiscal year 2009 was $19.6 million, up
from $17.6 million in the second quarter of fiscal year 2008. Under
generally accepted accounting principles (GAAP), net loss for the second
quarter of fiscal year 2009 was $258,000, or $0.02 per share, which
included a non-cash charge of $601,000, or $0.04 per share, associated
with the return by the company’s CEO of two previous stock option
grants: one to purchase 400,000 shares of common stock at an exercise
price of $14.99 per share that was originally issued in November 2007
and another to purchase 300,000 shares of common stock at an exercise
price of $70.00 per share that was originally issued in January 2000.
The loss for the current quarter compares to a net loss of $1.3 million,
or $0.08 per share, for the second quarter of fiscal year 2008.
The non-GAAP net income for the second quarter of fiscal year 2009 was
$1.9 million, or $0.13 per diluted share, compared to $496,000, or $0.03
per diluted share, for the second quarter of fiscal year 2008. The
company defines non-GAAP net income as net income (loss) adjusted for
provision for income taxes, stock-based compensation expense, and
amortization of purchased intangibles less cash taxes from on-going
operations. Non-GAAP net income per share equals non-GAAP net income
divided by the diluted weighted average shares outstanding for the
period.
Management also believes the non-GAAP figure of earnings before
interest, taxes, depreciation and amortization (EBITDA) provides a
useful measure of operations. EBITDA for the second quarter of fiscal
year 2009 was $2.8 million, or 14% of revenue, compared to $1.0 million,
or 6% of revenue, for the second quarter of fiscal year 2008.
Cash Flow and Deferred Revenue Summary
In the second quarter of fiscal year 2009, cash provided by operating
activities was $1.2 million, compared to $2.5 million in the second
quarter of fiscal year 2008. Cash used for purchases of property,
equipment and software totaled $736,000 for the second quarter of fiscal
year 2009, compared to $1.0 million for the second quarter of fiscal
year 2008. Keynote defines free cash flow as cash flow from operations
less cash used for purchases of property, equipment, software and
acquired technology. The company generated free cash flow of $513,000,
compared to second quarter of fiscal year 2008 in which the company
generated $1.5 million of free cash flow. Cash from operating activities
and free cash flow for the current quarter were negatively impacted by a
special cash payment of $4.0 million to the German tax authorities for
taxes associated with prior years’ operations and with IP migration that
occurred in 2008. At March 31, 2009, Keynote had $50.9 million in total
cash, cash equivalents and short-term investments.
Keynote’s net deferred revenue was $21.3 million at March 31, 2009,
compared to $25.2 million at March 31, 2008 and $19.8 million at
December 31, 2008. Keynote’s gross deferred revenue, defined as the sum
of net deferred revenue and unpaid deferred revenue, was $26.8 million
at March 31, 2009, compared to $31.5 million at March 31, 2008 and $27.6
million at December 31, 2008. The year-over-year comparison was impacted
by the strengthening of the U.S. dollar to Euro exchange rates.
The total shares outstanding, net of treasury shares, at March 31, 2009
was 14.3 million, compared to 13.8 million at March 31, 2008.
Operational Metrics Summary
As of March 31, 2009, Keynote’s total worldwide customer base was
approximately 2,800 companies. Keynote currently provides its services
to 50 percent of the comScore Media Metrix’s top 50 Web sites and
approximately 43 percent of the Fortune 100 companies. As of March 31,
2009, Keynote measured approximately 16,500 Internet pages, as compared
to 13,000 Internet pages in the same quarter a year ago.
Expectations for the Third Quarter of
Fiscal Year 2009
The statements in this section of this press release are forward-looking
statements within the meaning of Section 27A of the Securities Act of
1933 and Section 21E of the Securities Exchange Act of 1934. Keynote
currently expects the following for the third fiscal quarter ending June
30, 2009:
-
Total revenue is expected to be between $18.25 million and $18.75
million.
-
GAAP earnings (loss) per share are expected to be between ($0.02) and
$0.02.
-
Non-GAAP earnings per share are expected to be between $0.08 and $0.11.
The above guidance was based on the following assumptions. Foreign
exchange rates do not change materially. Total stock-based compensation
expense and amortization of intangible assets is currently expected to
be approximately $1.3 million. Depreciation is expected to be
approximately $1.4 million. Interest income, net is expected to be
approximately $250,000, assuming no material changes in interest rates
and currently planned uses of cash. Cash paid for income taxes from
on-going operations is expected to be approximately $50,000. Basic
weighted average shares outstanding are expected to be approximately
14.3 million shares and diluted weighted average shares outstanding are
expected to be approximately 14.4 million shares, assuming no additional
issuances of equity or equity-related securities and significant changes
in the company’s stock price.
Conference Call
Keynote will host a conference call and simultaneous webcast at 2:00
p.m. (PST) today, April 28, 2009. To access the call in the U.S., please
dial 866-271-6228; international callers please dial 973-638-3423,
approximately 10 minutes prior to the start of the conference call. The
webcast of the call will be available at the investor section of the
company’s web site at www.keynote.com.
The replay will be available after the call by telephone by dialing
800-642-1687 in the U.S. and 706-645-9291 internationally; the pass code
is 93909452. The webcast is at the investor section of the company’s web
site at www.keynote.com.
Forward-Looking Statements
This press release contains forward-looking statements that are not
purely historical regarding the Company or management’s intentions,
hopes, beliefs, expectations and strategies for the future. Because such
statements deal with future events, they are subject to various risks
and uncertainties, and actual results could differ materially from the
Company’s current expectations.
Forward-looking statements in this release include, but are not limited
to, forecasts concerning Keynote’s expected revenue, GAAP and Non-GAAP
earnings per share, and the related underlying assumptions in
calculating those amounts, future acquisitions and other future
financial results. It is important to note that actual outcomes and
Keynote’s actual results could differ materially from those in such
forward-looking statements. Factors that could cause actual results to
differ materially include risks and uncertainties such as the uncertain
impact that the current global economic recession will have on Keynote’s
business or the businesses of current or potential customers, Keynote’s
ability to successfully market and sell its current services to new or
existing customers, Keynote’s ability to develop and introduce new
services in a timely manner and customer acceptance of new services, the
extent to which demand for Keynote’s various services fluctuates and the
extent to which revenue from other service lines can increase, the
extent to which existing customers renew their subscriptions and
purchase additional services, particularly enterprise customers,
Keynote’s ability to attract and retain new customers, Keynote’s ability
to operate SIGOS and its other international operations and manage
related costs successfully, Keynote’s ability to retain key employees,
pricing pressure with respect to Keynote’s services, Keynote’s ability
to increase sales of its other services, unforeseen expenses,
competition in Keynote’s markets, costs associated with any future
acquisitions, the effect of acquisitions by competitors in Keynote’s
target markets, Keynote’s ability to keep pace with changes in the
mobile and Internet infrastructure as well as other technological
changes, and the success of Keynote’s international operations. Readers
should also refer to the risks outlined in Keynote’s reports filed with
the Securities and Exchange Commission, including its Annual Report on
Form 10-K for its fiscal year ended September 30, 2008, and its
quarterly reports on Form 10-Q and any current reports on Form 8-K filed
during the fiscal year.
All forward-looking statements and reasons why results might differ
included in this release are made as of the date of this press release,
based on information available to Keynote as of the date of this press
release, and Keynote assumes no obligation to update any such
forward-looking statement or reasons why results might differ.
Non-GAAP Measures
This press release includes information on Non-GAAP net income, Non-GAAP
net earnings per share, EBITDA, free cash flow and gross deferred
revenues. These measures are not based on any standardized methodology
prescribed by U.S. generally accepted accounting principles (“GAAP”) and
are not necessarily comparable to similar measures presented by other
companies. Non-GAAP net income is calculated by adjusting GAAP net
income (loss) for provision for income taxes less cash taxes from
on-going operations, stock-based compensation expense and amortization
of purchased intangibles. Non-GAAP earnings per share are calculated by
dividing Non-GAAP net income by the weighted average number of diluted
shares outstanding for the period. Free cash flow is defined as cash
flow from operations less cash used for purchases of property,
equipment, and software. Gross deferred revenue is defined as the sum of
net deferred revenue and unpaid deferred revenue. EBITDA is defined as
earnings before interest, taxes, depreciation and amortization. These
measures should not be considered in isolation or as a substitute for
measures prepared in accordance with GAAP, and because these amounts are
not determined in accordance with GAAP, they should not be used
exclusively in evaluating the Company’s business and operations. Because
the Company has made a number of acquisitions in the past, as well as
because of the effect of SFAS 123(R), the Company’s financial statements
have changed significantly from prior periods. Accordingly, the Company
believes that this non-GAAP information is useful as an additional means
for investors to evaluate the Company’s operating performance, when
reviewed in conjunction with the Company’s GAAP financial statements.
Management also reviews this information as an additional means for
measuring the performance of the Company. The Company compensates for
these limitations by realizing that these amounts are not determined in
accordance with GAAP and therefore, should not be used exclusively in
evaluating its business and operations.
About Keynote
Keynote Systems (Nasdaq “KEYN”) is the global leader in on-demand test &
measurement solutions for continuously improving the online experience.
For over a decade, Keynote has been providing measurement data and
testing capabilities that allow companies to understand and improve
their customers’ online and mobile experience. Keynote has four test and
measurement businesses: Web performance, mobile quality, streaming &
VoIP, and customer experience/UX.
Known as The Mobile and Internet Performance Authority™, Keynote has a
market-leading infrastructure of over 3,000 measurement computers and
mobile devices in over 240 locations around the world. Keynote’s 2,800
customers represent top Internet and mobile companies including American
Express, Dell, Disney, eBay, E*TRADE, Expedia, Microsoft, SonyEricsson,
Sprint, T-Mobile, Verizon, Vodafone and YouTube.
Keynote Systems, Inc. is headquartered in San Mateo, California and can
be reached at www.keynote.com
or by phone in the U.S. at 1-800-KEYNOTE.
Keynote, The Internet Performance Authority, Perspective and
WebEffective are registered trademarks and The Mobile and Internet
Performance Authority, True Experience and FlexUse are trademarks of
Keynote Systems, Inc. Other trademarks are the property of their
respective owners. © 2009 Keynote Systems, Inc.
|
Keynote Systems, Inc. and Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(In thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
|
|
|
|
|
|
|
Mar 31
|
Dec 31
|
Mar 31
|
|
Mar 31
|
Mar 31
|
|
|
|
|
|
|
|
|
2009
|
|
|
2008
|
|
|
2008
|
|
|
|
2009
|
|
|
2008
|
|
|
Net revenue:
|
|
|
|
|
|
|
|
|
|
|
Subscription services
|
|
|
$
|
11,341
|
|
$
|
11,473
|
|
$
|
11,092
|
|
|
$
|
22,814
|
|
$
|
21,964
|
|
|
|
Ratable licenses
|
|
|
|
5,915
|
|
|
6,043
|
|
|
4,605
|
|
|
|
11,958
|
|
|
8,607
|
|
|
|
Professional services
|
|
2,308
|
|
|
3,121
|
|
|
1,937
|
|
|
|
5,429
|
|
|
4,783
|
|
|
|
|
Total revenue, net
|
|
19,564
|
|
|
20,637
|
|
|
17,634
|
|
|
|
40,201
|
|
|
35,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
Costs of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
Direct costs of subscription services
|
|
|
2,319
|
|
|
2,256
|
|
|
2,225
|
|
|
|
4,575
|
|
|
4,336
|
|
|
|
|
Direct costs of ratable licenses
|
|
|
1,639
|
|
|
1,488
|
|
|
1,111
|
|
|
|
3,127
|
|
|
2,714
|
|
|
|
|
Direct costs of professional services
|
|
|
1,495
|
|
|
1,678
|
|
|
1,794
|
|
|
|
3,173
|
|
|
3,599
|
|
|
|
|
Operations
|
|
|
|
2,248
|
|
|
2,162
|
|
|
2,024
|
|
|
|
4,410
|
|
|
4,027
|
|
|
|
|
Development
|
|
|
|
3,191
|
|
|
3,083
|
|
|
3,160
|
|
|
|
6,274
|
|
|
6,293
|
|
|
|
|
Amortization of intangible assets - software
|
|
288
|
|
|
288
|
|
|
211
|
|
|
|
576
|
|
|
416
|
|
|
|
|
Total costs of revenue
|
|
|
11,180
|
|
|
10,955
|
|
|
10,525
|
|
|
|
22,135
|
|
|
21,385
|
|
|
|
Sales and marketing
|
|
|
6,317
|
|
|
6,180
|
|
|
6,529
|
|
|
|
12,497
|
|
|
12,296
|
|
|
|
General and administrative
|
|
|
2,551
|
|
|
2,820
|
|
|
2,501
|
|
|
|
5,371
|
|
|
4,988
|
|
|
|
Excess occupancy income, net
|
|
|
(251
|
)
|
|
(220
|
)
|
|
(309
|
)
|
|
|
(471
|
)
|
|
(590
|
)
|
|
|
Amortization of intangible assets - other
|
|
263
|
|
|
269
|
|
|
542
|
|
|
|
532
|
|
|
1,079
|
|
|
|
|
Total costs and expenses
|
|
|
20,060
|
|
|
20,004
|
|
|
19,788
|
|
|
|
40,064
|
|
|
39,158
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
(496
|
)
|
|
633
|
|
|
(2,154
|
)
|
|
|
137
|
|
|
(3,804
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income and other, net
|
|
|
370
|
|
|
673
|
|
|
881
|
|
|
|
1,043
|
|
|
2,031
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before provision for income taxes
|
|
(126
|
)
|
|
1,306
|
|
|
(1,273
|
)
|
|
|
1,180
|
|
|
(1,773
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
(132
|
)
|
|
(420
|
)
|
|
(45
|
)
|
|
|
(552
|
)
|
|
(289
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
$
|
(258
|
)
|
$
|
886
|
|
$
|
(1,318
|
)
|
|
$
|
628
|
|
$
|
(2,062
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
(0.02
|
)
|
$
|
0.06
|
|
$
|
(0.08
|
)
|
|
$
|
0.04
|
|
$
|
(0.12
|
)
|
|
|
|
Diluted
|
|
|
$
|
(0.02
|
)
|
$
|
0.06
|
|
$
|
(0.08
|
)
|
|
$
|
0.04
|
|
$
|
(0.12
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
14,259
|
|
|
14,186
|
|
|
16,130
|
|
|
|
14,222
|
|
|
17,180
|
|
|
|
|
Diluted
|
|
|
|
14,259
|
|
|
14,302
|
|
|
16,130
|
|
|
|
14,330
|
|
|
17,180
|
|
|
Keynote Systems, Inc. and Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2009
|
|
September 30, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
50,776
|
|
|
$
|
46,769
|
|
|
|
Short-term investments
|
|
|
|
|
|
172
|
|
|
|
2,562
|
|
|
|
|
Total cash, cash equivalents and short-term investments
|
|
50,948
|
|
|
|
49,331
|
|
|
|
Accounts receivable
|
|
|
|
|
|
5,958
|
|
|
|
7,316
|
|
|
|
Prepaids, deferred costs and other current assets
|
|
|
4,259
|
|
|
|
2,909
|
|
|
|
Inventories
|
|
|
|
|
|
|
|
1,136
|
|
|
|
1,081
|
|
|
|
Deferred tax assets
|
|
|
|
|
|
988
|
|
|
|
1,042
|
|
|
|
|
Total current assets
|
|
|
|
|
63,289
|
|
|
|
61,679
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred costs and other long-term assets
|
|
|
|
2,584
|
|
|
|
2,788
|
|
|
Property and equipment, net
|
|
|
|
|
|
35,409
|
|
|
|
36,405
|
|
|
Goodwill
|
|
62,133
|
|
|
|
64,396
|
|
|
Identifiable intangible assets, net
|
|
7,149
|
|
|
|
8,430
|
|
|
Deferred tax assets
|
|
1,913
|
|
|
|
2,146
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
$
|
172,477
|
|
|
$
|
175,844
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
$
|
1,763
|
|
|
$
|
2,505
|
|
|
|
Accrued expenses
|
|
8,507
|
|
|
|
12,767
|
|
|
|
Current portion of capital lease obligation
|
|
|
13
|
|
|
|
14
|
|
|
|
Notes payable
|
|
243
|
|
|
|
256
|
|
|
|
Deferred revenue
|
|
|
|
|
|
|
19,896
|
|
|
|
19,029
|
|
|
|
Total current liabilities
|
|
|
|
|
|
30,422
|
|
|
|
34,571
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term portion of capital lease obligation
|
|
|
9
|
|
|
|
17
|
|
|
|
Deferred rent and other long term liabilities
|
|
|
2,103
|
|
|
|
2,605
|
|
|
|
Long-term deferred revenue
|
|
|
|
|
1,435
|
|
|
|
904
|
|
|
|
Long-term deferred tax liability
|
|
277
|
|
|
|
236
|
|
|
|
Total liabilities
|
|
34,246
|
|
|
|
38,333
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
Common stock
|
|
14
|
|
|
|
14
|
|
|
|
Additional paid-in capital
|
|
279,379
|
|
|
|
275,316
|
|
|
|
Accumulated deficit
|
|
(142,579
|
)
|
|
|
(143,207
|
)
|
|
|
Accumulated other comprehensive income
|
|
|
1,417
|
|
|
|
5,388
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
138,231
|
|
|
|
137,511
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
$
|
172,477
|
|
|
$
|
175,844
|
|
|
Keynote Systems, Inc. and Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six Months ended
|
|
|
|
|
|
|
|
|
Mar 31
|
Mar 31
|
|
Mar 31
|
Mar 31
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
2008
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
Net income (loss)
|
$
|
(258
|
)
|
$
|
(1,318
|
)
|
|
$
|
628
|
|
$
|
(2,062
|
)
|
|
|
Adjustments to reconcile net income (loss) to net cash
|
|
|
|
|
|
|
|
provided by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
1,824
|
|
|
2,025
|
|
|
|
3,815
|
|
|
4,054
|
|
|
|
|
Stock-based compensation
|
|
1,596
|
|
|
1,160
|
|
|
|
2,637
|
|
|
2,260
|
|
|
|
|
Charges to bad debt and billing adjustment reserves
|
|
59
|
|
|
47
|
|
|
|
196
|
|
|
98
|
|
|
|
|
Amortization (accretion) of debt investment premium (discount)
|
|
-
|
|
|
114
|
|
|
|
3
|
|
|
(437
|
)
|
|
|
|
Collection of tax credit receivable within deferred tax assets
|
|
-
|
|
|
-
|
|
|
|
181
|
|
|
-
|
|
|
|
|
Deferred tax provision
|
|
-
|
|
|
-
|
|
|
|
20
|
|
|
-
|
|
|
|
|
Changes in operating assets and liabilities, net
|
|
(1,972
|
)
|
|
499
|
|
|
|
(4,211
|
)
|
|
(1,056
|
)
|
|
|
|
|
|
Net cash provided by operating activities
|
|
1,249
|
|
|
2,527
|
|
|
|
3,269
|
|
|
2,857
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
Purchase of property, equipment and software
|
|
(736
|
)
|
|
(1,034
|
)
|
|
|
(1,397
|
)
|
|
(2,385
|
)
|
|
|
Payment of acquisition costs for Zandan
|
|
-
|
|
|
-
|
|
|
|
(170
|
)
|
|
-
|
|
|
|
Sales of short-term investments, net
|
|
-
|
|
|
40,447
|
|
|
|
2,380
|
|
|
47,975
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities
|
|
(736
|
)
|
|
39,413
|
|
|
|
813
|
|
|
45,590
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
Payment of capital lease obligations
|
|
(4
|
)
|
|
(8
|
)
|
|
|
(8
|
)
|
|
(15
|
)
|
|
|
Repurchase of outstanding common stock
|
|
-
|
|
|
(49,156
|
)
|
|
|
-
|
|
|
(58,971
|
)
|
|
|
Proceeds from issuance of common stock and exercise of stock options
|
|
674
|
|
|
1,477
|
|
|
|
1,426
|
|
|
3,072
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
670
|
|
|
(47,687
|
)
|
|
|
1,418
|
|
|
(55,914
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
(1,166
|
)
|
|
1,760
|
|
|
|
(1,493
|
)
|
|
2,168
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
17
|
|
|
(3,987
|
)
|
|
|
4,007
|
|
|
(5,299
|
)
|
|
Cash and cash equivalents at beginning of the period
|
|
50,759
|
|
|
41,563
|
|
|
|
46,769
|
|
|
42,875
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of the period (1)
|
$
|
50,776
|
|
$
|
37,576
|
|
|
$
|
50,776
|
|
$
|
37,576
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Excludes $0.2 million and $17.5 million of short-term
investments at March 31, 2009 and March 31, 2008, respectively.
|
|
Keynote Systems, Inc. and Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP TO NON-GAAP RECONCILIATION
|
|
(In thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
|
|
|
|
|
|
|
Mar 31
|
|
Dec 31
|
|
Mar 31
|
|
Mar 31
|
|
Mar 31
|
|
|
|
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
2008
|
|
|
|
2009
|
|
|
|
2008
|
|
|
Revenue categories:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Internet Subscriptions
|
|
$
|
9,333
|
|
|
$
|
9,664
|
|
|
$
|
9,438
|
|
|
$
|
18,997
|
|
|
$
|
18,970
|
|
|
Internet Engagements
|
|
|
2,308
|
|
|
|
3,121
|
|
|
|
1,937
|
|
|
|
5,429
|
|
|
|
4,783
|
|
|
Subtotal Internet Revenue
|
|
|
|
|
11,641
|
|
|
|
12,785
|
|
|
|
11,375
|
|
|
|
24,426
|
|
|
|
23,753
|
|
|
Mobile Subscriptions
|
|
|
2,008
|
|
|
|
1,809
|
|
|
|
1,654
|
|
|
|
3,817
|
|
|
|
2,994
|
|
|
Mobile Ratable Licenses
|
|
|
5,915
|
|
|
|
6,043
|
|
|
|
4,605
|
|
|
|
11,958
|
|
|
|
8,607
|
|
|
Subtotal Mobile Revenue
|
|
|
7,923
|
|
|
|
7,852
|
|
|
|
6,259
|
|
|
|
15,775
|
|
|
|
11,601
|
|
|
Total Revenue, Net
|
|
|
|
|
$
|
19,564
|
|
|
$
|
20,637
|
|
|
$
|
17,634
|
|
|
$
|
40,201
|
|
|
$
|
35,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income and income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
$
|
(258
|
)
|
|
$
|
886
|
|
|
$
|
(1,318
|
)
|
|
$
|
628
|
|
|
$
|
(2,062
|
)
|
|
Provision for income taxes
|
|
|
132
|
|
|
|
420
|
|
|
|
45
|
|
|
|
552
|
|
|
|
289
|
|
|
Stock-based compensation *
|
|
|
1,596
|
|
|
|
1,041
|
|
|
|
1,160
|
|
|
|
2,637
|
|
|
|
2,260
|
|
|
Amortization of intangible assets - other
|
|
|
|
263
|
|
|
|
269
|
|
|
|
542
|
|
|
|
532
|
|
|
|
1,079
|
|
|
Amortization of intangible assets - software
|
|
|
|
288
|
|
|
|
288
|
|
|
|
211
|
|
|
|
576
|
|
|
|
416
|
|
|
Non-GAAP income before income tax
|
|
|
2,021
|
|
|
|
2,904
|
|
|
|
640
|
|
|
|
4,925
|
|
|
|
1,982
|
|
|
Cash taxes from on-going operations
|
|
|
(149
|
)
|
|
|
(294
|
)
|
|
|
(144
|
)
|
|
|
(443
|
)
|
|
|
(366
|
)
|
|
Non-GAAP net income
|
|
$
|
1,872
|
|
|
$
|
2,610
|
|
|
$
|
496
|
|
|
$
|
4,482
|
|
|
$
|
1,616
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding (diluted):
|
|
|
14,358
|
|
|
|
14,302
|
|
|
|
16,459
|
|
|
|
14,330
|
|
|
|
17,765
|
|
|
Non-GAAP income per share
|
|
$
|
0.13
|
|
|
$
|
0.18
|
|
|
$
|
0.03
|
|
|
$
|
0.31
|
|
|
$
|
0.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
$
|
(258
|
)
|
|
$
|
886
|
|
|
$
|
(1,318
|
)
|
|
$
|
628
|
|
|
$
|
(2,062
|
)
|
|
Provision for income taxes
|
|
|
132
|
|
|
|
420
|
|
|
|
45
|
|
|
|
552
|
|
|
|
289
|
|
|
Interest income and other, net
|
|
|
(370
|
)
|
|
|
(673
|
)
|
|
|
(881
|
)
|
|
|
(1,043
|
)
|
|
|
(2,031
|
)
|
|
Stock-based compensation *
|
|
|
1,596
|
|
|
|
1,041
|
|
|
|
1,160
|
|
|
|
2,637
|
|
|
|
2,260
|
|
|
Amortization of intangible assets - other
|
|
|
|
263
|
|
|
|
269
|
|
|
|
542
|
|
|
|
532
|
|
|
|
1,079
|
|
|
Amortization of intangible assets - software
|
|
|
|
288
|
|
|
|
288
|
|
|
|
211
|
|
|
|
576
|
|
|
|
416
|
|
|
Depreciation
|
|
|
|
|
|
1,172
|
|
|
|
1,328
|
|
|
|
1,272
|
|
|
|
2,500
|
|
|
|
2,559
|
|
|
EBITDA
|
|
|
|
|
|
$
|
2,823
|
|
|
$
|
3,559
|
|
|
$
|
1,031
|
|
|
$
|
6,382
|
|
|
$
|
2,510
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Stock-based compensation by category:
|
|
|
|
|
|
|
|
|
|
|
|
Direct costs of ratable licenses
|
|
$
|
27
|
|
|
$
|
29
|
|
|
$
|
66
|
|
|
$
|
56
|
|
|
$
|
115
|
|
|
Direct costs of professional services
|
|
|
214
|
|
|
|
80
|
|
|
|
124
|
|
|
|
294
|
|
|
|
239
|
|
|
Operations
|
|
|
210
|
|
|
|
123
|
|
|
|
178
|
|
|
|
333
|
|
|
|
323
|
|
|
Development
|
|
|
344
|
|
|
|
230
|
|
|
|
274
|
|
|
|
574
|
|
|
|
504
|
|
|
Sales and marketing
|
|
|
566
|
|
|
|
364
|
|
|
|
413
|
|
|
|
930
|
|
|
|
740
|
|
|
General and administrative
|
|
|
235
|
|
|
|
215
|
|
|
|
105
|
|
|
|
450
|
|
|
|
339
|
|
|
|
|
|
|
|
|
$
|
1,596
|
|
|
$
|
1,041
|
|
|
$
|
1,160
|
|
|
$
|
2,637
|
|
|
$
|
2,260
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in the March 31, 2009 stock-based compensation expense is a
$601,000 non-recurring charge associated with the return of stock
options granted to the CEO.
|
|
Keynote Systems, Inc. and Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUE DETAIL
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
Year ended
|
|
|
|
|
|
|
|
Dec 31
|
|
March 31
|
|
June 30
|
|
Sep 30
|
|
Sep 30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Internet Subscriptions
|
|
|
$
|
9,664
|
|
$
|
9,333
|
|
$
|
-
|
|
$
|
-
|
|
$
|
18,997
|
|
Internet Engagements
|
|
|
|
3,121
|
|
|
2,308
|
|
|
-
|
|
|
-
|
|
|
5,429
|
|
Subtotal Internet Revenue
|
|
|
|
12,785
|
|
|
11,641
|
|
|
-
|
|
|
-
|
|
|
24,426
|
|
Mobile Subscriptions
|
|
|
|
1,809
|
|
|
2,008
|
|
|
-
|
|
|
-
|
|
|
3,817
|
|
Mobile Ratable Licenses
|
|
|
|
6,043
|
|
|
5,915
|
|
|
-
|
|
|
-
|
|
|
11,958
|
|
Subtotal Mobile Revenue
|
|
|
|
7,852
|
|
|
7,923
|
|
|
-
|
|
|
-
|
|
|
15,775
|
|
Total Revenue, Net
|
|
|
$
|
20,637
|
|
$
|
19,564
|
|
$
|
-
|
|
$
|
-
|
|
$
|
40,201
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Internet Subscriptions
|
|
|
$
|
9,532
|
|
$
|
9,438
|
|
$
|
9,529
|
|
$
|
9,933
|
|
$
|
38,432
|
|
Internet Engagements
|
|
|
|
2,846
|
|
|
1,937
|
|
|
2,631
|
|
|
2,360
|
|
|
9,774
|
|
Subtotal Internet Revenue
|
|
|
|
12,378
|
|
|
11,375
|
|
|
12,160
|
|
|
12,293
|
|
|
48,206
|
|
Mobile Subscriptions
|
|
|
|
1,340
|
|
|
1,654
|
|
|
1,912
|
|
|
1,976
|
|
|
6,882
|
|
Mobile Ratable Licenses
|
|
|
|
4,002
|
|
|
4,605
|
|
|
6,426
|
|
|
6,787
|
|
|
21,820
|
|
Subtotal Mobile Revenue
|
|
|
|
5,342
|
|
|
6,259
|
|
|
8,338
|
|
|
8,763
|
|
|
28,702
|
|
Total Revenue, Net
|
|
|
$
|
17,720
|
|
$
|
17,634
|
|
$
|
20,498
|
|
$
|
21,056
|
|
$
|
76,908
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Internet Subscriptions
|
|
|
$
|
9,510
|
|
$
|
9,620
|
|
$
|
9,722
|
|
$
|
9,461
|
|
$
|
38,313
|
|
Internet Engagements
|
|
|
|
3,102
|
|
|
2,778
|
|
|
3,064
|
|
|
2,929
|
|
|
11,873
|
|
Subtotal Internet Revenue
|
|
|
|
12,612
|
|
|
12,398
|
|
|
12,786
|
|
|
12,390
|
|
|
50,186
|
|
Mobile Subscriptions
|
|
|
|
997
|
|
|
1,113
|
|
|
1,158
|
|
|
1,080
|
|
|
4,348
|
|
Mobile Ratable Licenses
|
|
|
|
2,206
|
|
|
3,203
|
|
|
3,443
|
|
|
4,368
|
|
|
13,220
|
|
Subtotal Mobile Revenue
|
|
|
|
3,203
|
|
|
4,316
|
|
|
4,601
|
|
|
5,448
|
|
|
17,568
|
|
Total Revenue, Net
|
|
|
$
|
15,815
|
|
$
|
16,714
|
|
$
|
17,387
|
|
$
|
17,838
|
|
$
|
67,754
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Internet Subscriptions
|
|
|
$
|
9,281
|
|
$
|
9,459
|
|
$
|
9,499
|
|
$
|
9,743
|
|
$
|
37,982
|
|
Internet Engagements
|
|
|
|
3,896
|
|
|
2,792
|
|
|
2,419
|
|
|
3,034
|
|
|
12,141
|
|
Subtotal Internet Revenue
|
|
|
|
13,177
|
|
|
12,251
|
|
|
11,918
|
|
|
12,777
|
|
|
50,123
|
|
Mobile Subscriptions
|
|
|
|
539
|
|
|
488
|
|
|
855
|
|
|
962
|
|
|
2,844
|
|
Mobile Ratable Licenses
|
|
|
|
-
|
|
|
-
|
|
|
1,094
|
|
|
1,447
|
|
|
2,541
|
|
Subtotal Mobile Revenue
|
|
|
|
539
|
|
|
488
|
|
|
1,949
|
|
|
2,409
|
|
|
5,385
|
|
Total Revenue, Net
|
|
|
$
|
13,716
|
|
$
|
12,739
|
|
$
|
13,867
|
|
$
|
15,186
|
|
$
|
55,508
|
|
Keynote Systems, Inc. and Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOW FROM OPERATING ACTIVITIES AND FREE CASH FLOW
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Year ended
|
|
|
|
|
|
|
|
Dec 31
|
|
March 31
|
|
June 30
|
|
Sept 30
|
|
Sept 30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
|
|
|
$
|
20,637
|
|
|
$
|
19,564
|
|
|
|
|
|
|
$
|
40,201
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow from Operations
|
|
$
|
2,020
|
|
|
$
|
1,249
|
|
|
|
|
|
|
$
|
3,269
|
|
|
% of Revenue
|
|
|
10
|
%
|
|
|
6
|
%
|
|
|
|
|
|
|
8
|
%
|
|
Purchase of PP&E
|
|
$
|
661
|
|
|
$
|
736
|
|
|
|
|
|
|
$
|
1,397
|
|
|
Free Cash Flow *
|
|
$
|
1,359
|
|
|
$
|
513
|
|
|
|
|
|
|
$
|
1,872
|
|
|
% of Revenue
|
|
|
7
|
%
|
|
|
3
|
%
|
|
|
|
|
|
|
5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
$
|
17,720
|
|
|
$
|
17,634
|
|
|
$
|
20,498
|
|
|
$
|
21,056
|
|
|
$
|
76,908
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow from Operations
|
|
$
|
330
|
|
|
$
|
2,527
|
|
|
$
|
1,522
|
|
|
$
|
565
|
|
|
$
|
4,944
|
|
|
% of Revenue
|
|
|
2
|
%
|
|
|
14
|
%
|
|
|
7
|
%
|
|
|
3
|
%
|
|
|
6
|
%
|
|
Purchase of PP&E
|
|
$
|
1,351
|
|
|
$
|
1,034
|
|
|
$
|
1,602
|
|
|
$
|
1,878
|
|
|
$
|
5,865
|
|
|
Free Cash Flow *
|
|
$
|
(1,021
|
)
|
|
$
|
1,493
|
|
|
$
|
(80
|
)
|
|
$
|
(1,313
|
)
|
|
$
|
(921
|
)
|
|
% of Revenue
|
|
|
-6
|
%
|
|
|
8
|
%
|
|
|
0
|
%
|
|
|
-6
|
%
|
|
|
-1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
$
|
15,815
|
|
|
$
|
16,714
|
|
|
$
|
17,387
|
|
|
$
|
17,838
|
|
|
$
|
67,754
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow from Operations
|
|
$
|
4,680
|
|
|
$
|
6,847
|
|
|
$
|
5,883
|
|
|
$
|
2,970
|
|
|
$
|
20,380
|
|
|
% of Revenue
|
|
|
30
|
%
|
|
|
41
|
%
|
|
|
34
|
%
|
|
|
17
|
%
|
|
|
30
|
%
|
|
Purchase of PP&E
|
|
$
|
704
|
|
|
$
|
1,383
|
|
|
$
|
2,073
|
|
|
$
|
1,380
|
|
|
$
|
5,540
|
|
|
Free Cash Flow *
|
|
$
|
3,976
|
|
|
$
|
5,464
|
|
|
$
|
3,810
|
|
|
$
|
1,590
|
|
|
$
|
14,840
|
|
|
% of Revenue
|
|
|
25
|
%
|
|
|
33
|
%
|
|
|
22
|
%
|
|
|
9
|
%
|
|
|
22
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
$
|
13,716
|
|
|
$
|
12,739
|
|
|
$
|
13,867
|
|
|
$
|
15,186
|
|
|
$
|
55,508
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow from Operations
|
|
$
|
3,505
|
|
|
$
|
2,941
|
|
|
$
|
2,938
|
|
|
$
|
1,231
|
|
|
$
|
10,615
|
|
|
% of Revenue
|
|
|
26
|
%
|
|
|
23
|
%
|
|
|
21
|
%
|
|
|
8
|
%
|
|
|
19
|
%
|
|
Purchase of PP&E
|
|
$
|
337
|
|
|
$
|
1,055
|
|
|
$
|
792
|
|
|
$
|
874
|
|
|
$
|
3,058
|
|
|
Free Cash Flow *
|
|
$
|
3,168
|
|
|
$
|
1,886
|
|
|
$
|
2,146
|
|
|
$
|
357
|
|
|
$
|
7,557
|
|
|
% of Revenue
|
|
|
23
|
%
|
|
|
15
|
%
|
|
|
15
|
%
|
|
|
2
|
%
|
|
|
14
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Keynote defines free cash flow as cash flow from operations less
cash used for purchases of property, equipment, software and
acquired technology.
|
|
Keynote Systems, Inc. and Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEFERRED REVENUE
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2009
|
|
December 31, 2008
|
|
March 31, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue, net
|
|
|
|
|
|
|
|
|
Domestic
|
|
|
$
|
6,107
|
|
$
|
5,658
|
|
$
|
6,818
|
|
|
International
|
|
|
15,224
|
|
|
14,168
|
|
|
18,409
|
|
|
Total
|
|
|
$
|
21,331
|
|
$
|
19,826
|
|
$
|
25,227
|
|
|
|
|
|
|
|
|
|
|
|
|
Add back: unpaid deferred revenue
|
|
|
|
|
|
|
|
Domestic
|
|
|
$
|
3,210
|
|
$
|
2,693
|
|
$
|
2,276
|
|
|
International
|
|
|
2,304
|
|
|
5,033
|
|
|
4,043
|
|
|
Total
|
|
|
$
|
5,514
|
|
$
|
7,726
|
|
$
|
6,319
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue, gross
|
|
|
|
|
|
|
|
|
Domestic
|
|
|
$
|
9,317
|
|
$
|
8,351
|
|
$
|
9,094
|
|
|
International
|
|
|
17,528
|
|
|
19,201
|
|
|
22,452
|
|
|
Total
|
|
|
$
|
26,845
|
|
$
|
27,552
|
|
$
|
31,546
|
Source: Keynote Systems, Inc.
Keynote Systems, Inc. Anshu Agarwal, 650-403-3250 (Public
Relations) anshu.agarwal@keynote.com Kirsten
Chapman, 415-433-3777 (Investor Relations) kchapman@lhai.com
|