-
Keynote Posts $30.6 Million in Quarterly Revenue
-
Meets Revenue & GAAP EPS and Exceeds Non-GAAP EPS Guidance
-
Quarterly Cash Dividend of $0.06 per Share Approved
SAN MATEO, Calif.--(BUSINESS WIRE)--May. 1, 2012--
Keynote®
Systems (NASDAQ:KEYN), the
global leader in Internet and mobile cloud testing & monitoring,
reported financial results for its second fiscal quarter ended March 31,
2012.
Umang Gupta, Chairman and CEO of Keynote, said: “We are pleased with our
second quarter results, especially with the 13% growth in our Internet
business compared to a year ago and with our Keynote SIGOS performance,
where quarterly revenues grew from a year ago despite revenue accounting
and foreign exchange headwinds. Also, we are making steady progress
integrating Keynote DeviceAnywhere into our operations and have started
to see early examples of sales synergies among our product lines.”
Quarter Ended March 31, 2012 Compared to Quarter Ended March 31, 2011
Revenue was $30.6 million for second fiscal quarter of 2012, compared to
$24.1 million in the second fiscal quarter of 2011. Total Internet
revenue was $14.4 million, up from $12.8 million a year ago; and total
mobile revenue was $16.2 million, increasing from $11.4 million a year
ago. Keynote DeviceAnywhere contributed $4.1 million in revenue, which
excluded $700,000 of deferred revenue that was reduced for acquisition
related adjustments.
Total costs and expenses for the quarter were $29.8 million, compared to
$20.7 million in the same quarter a year ago. Of this increase, $6.2
million was due to expenses associated with Keynote DeviceAnywhere,
which included $1.4 million of amortization of purchased intangibles and
stock-based compensation. The remaining increase occurred as a result of
investments in products and sales and marketing for both our Internet
business and Keynote SIGOS. Operating income was $765,000, compared to
an operating income of $3.4 million.
Net income for the second fiscal quarter of 2012 was $334,000, or $0.02
per diluted share, compared to net income of $3.3 million, or $0.19 per
diluted share for the same period last fiscal year. Non-GAAP net income
for the second fiscal quarter of 2012 was $3.9 million, or $0.21 per
diluted share, compared to $5.0 million, or $0.29 per diluted share for
the same period last fiscal year. The company defines non-GAAP net
income (loss) as GAAP net income (loss) adjusted for the provision
(benefit) for income taxes, cash taxes from on-going operations,
stock-based compensation expense, amortization of purchased intangibles
and any unusual items. Non-GAAP net income (loss) per diluted share
equals non-GAAP net income (loss) divided by the diluted weighted
average shares outstanding for the period.
Management also believes non-GAAP Adjusted EBITDA provides a useful
measure of operations. The company defines Adjusted EBITDA as earnings
before interest income, taxes, depreciation, amortization of purchased
intangibles, stock-based compensation, other income (expense), net and
any unusual items. Adjusted EBITDA was $5.2 million for the second
fiscal quarter of 2012, or 17% of revenue, compared to $5.7 million, or
24% of revenue, for the same period last fiscal year.
Cash provided by operating activities was $4.6 million for the second
fiscal quarter of 2012, compared to $6.7 million for the same period
last fiscal year. Keynote defines free cash flow as cash flow from
operations less cash used to purchase property, equipment and software.
The company generated free cash flow of $3.0 million for the second
fiscal quarter of 2012, compared to generating $5.0 million in the
second fiscal quarter of 2011.
Six Months Ended March 31, 2012 Compared to Six Months Ended March
31, 2011
Revenue for the six months ended March 31, 2012 was $63.7 million,
compared to $48.9 million in the same period a year ago. Keynote
DeviceAnywhere contributed $8.2 million in revenue. Operating income for
the first six months of fiscal year 2012 was $6.2 million, compared to
$7.0 million in the first six months of fiscal year 2011. Net income for
the six months ended March 31, 2012 was $4.5 million, or $0.24 per
diluted share, compared to $7.0 million, or $0.42 per diluted share, in
the same period a year ago. Non-GAAP net income for the first six months
of fiscal year 2012 was $9.9 million, or $0.53 per diluted share,
compared to non-GAAP net income of $10.1 million, or $0.61 per diluted
share, in the same period a year ago.
Cash provided by operating activities for the first six months of fiscal
year 2012 was $6.1 million, compared to $9.0 million in the same period
last year. For the six months ended March 31, 2012, Adjusted EBITDA was
$12.5 million, or 20% of revenue, compared to $11.8 million, or 24% of
revenue, for the same period a year ago.
Balance Sheet
At March 31, 2012, Keynote had $43.6 million in cash, cash equivalents,
and short-term investments, compared to $101.4 million at September 30,
2011. Net deferred revenue was $17.6 million at March 31, 2012, compared
to $18.5 million at September 30, 2011. The total shares outstanding at
March 31, 2012 were 17.5 million, compared to 17.3 million at September
30, 2011.
Quarterly Cash Dividend
The board of directors approved a quarterly cash dividend of $0.06 per
common share, payable June 15, 2012 to common stockholders of record at
the close of business on June 1, 2012.
Expectations for the Third Fiscal Quarter of 2012
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 of
2012:
-
Total revenue is expected to be between $30.0 million and $32.0
million.
-
GAAP results are expected to range from GAAP net loss per share of
$(0.01) to GAAP net income per diluted share of $0.05.
-
Non-GAAP net income per diluted share is expected to be between $0.15
and $0.21.
The above guidance is based on the following assumptions:
-
Foreign exchange rates are expected to be lower than a year ago and
consistent with rates in the fiscal second quarter.
-
Total stock-based compensation expense and amortization of purchased
intangibles is expected to be approximately $3.1 million.
-
Depreciation is expected to be approximately $1.4 million.
-
Interest income and other, net is expected to be $100,000 assuming no
material changes in interest rates, foreign exchange rates and
currently planned uses of cash.
-
Cash taxes paid from on-going operations is expected to be
approximately $300,000, compared to a refund of approximately $70,000
in the previous quarter.
-
Diluted weighted average shares outstanding are expected to be
approximately 18.8 million shares, assuming some additional issuances
of equity or equity-related securities and no significant changes in
the company’s stock price.
Conference Call
Keynote will host a conference call and simultaneous Webcast at 2:00 pm
(PDT) today, May 1, 2012. To access the call in the U.S., please dial
(800) 588-4973, and for international callers dial (847) 230-5643.
Callers may provide the following confirmation number 32155335 to access
the call more quickly, and are encouraged to dial into the call 10 to 15
minutes prior to the start to prevent any delay in joining. The webcast
can be accessed at www.keynote.com
and is available for replay for 90 days. In addition, a replay of the
call will be available via telephone for two business days, beginning
two hours after the call. To listen to the telephone replay in the U.S.,
please dial (888) 843-7419, and for international callers dial (630)
652-3042 and enter access code 32155335#.
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 future growth and acquisition
synergies, expected revenue, GAAP and Non-GAAP earnings per share and
other results, and the related underlying assumptions in calculating
those amounts including foreign exchange rates, the impact of the recent
acquisition 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 risks related to the integration of the
acquisition, including retaining customers and employees, the uncertain
impact global economic conditions, particularly in Europe, will have on
Keynote’s business or the businesses of current or potential customers,
Keynote’s ability to successfully market and sell its current and
recently acquired 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, the risk that Keynote’s recent
revenue growth may not be sustained, 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 its international
operations and manage related costs successfully, Keynote’s ability to
retain key employees, pricing pressure with respect to Keynote’s
services, unforeseen expenses, competition in Keynote’s markets, costs
associated with any future acquisitions, unforeseen expenses or
liabilities associated with Keynote’s recent acquisition, 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, the impact of
changes in foreign exchange rates, which can be significant, 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, 2011, 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 income per share, Adjusted EBITDA and free cash flow. These measures
are not based on any standardized methodology prescribed by United
States generally accepted accounting principles (“GAAP”) and are not
necessarily comparable to similar measures presented by other companies.
Non-GAAP net income (loss) is calculated by adjusting GAAP net income
(loss) for the provision (benefit) for income taxes, cash taxes from
on-going operations, stock-based compensation expense, amortization of
purchased intangibles, and any unusual items. In the first fiscal
quarter of 2012, the change in fair value of acquisition-related
contingent consideration was considered an unusual item. Non-GAAP net
income (loss) per share is calculated by dividing Non-GAAP net income
(loss) 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 to purchase property, equipment and software. Adjusted EBITDA
is defined as earnings before interest income, taxes, depreciation,
amortization of purchased intangibles, stock-based compensation, other
income (expense), net, and any unusual items. In the first fiscal
quarter of 2012, the change in fair value of acquisition-related
contingent consideration was considered an unusual item. 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. 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 uses 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 Systems
Keynote®
Systems, Inc., (NASDAQ:KEYN) is the global leader in Internet
and mobile cloud testing and monitoring. Keynote maintains the
world’s largest on-demand performance monitoring and testing
infrastructure for Web and mobile sites comprised of over 7,000
measurement computers and mobile devices in over 275 locations around
the world that enable companies to continuously improve the online and
mobile experience. Known as ‘The Mobile and Internet Performance
Authority™,’ Keynote offers three market-leading product platforms:
Keynote
Perspective® provides on-demand performance
monitoring for enterprise Web and mobile sites including online portals,
e-commerce sites and B2B sites. Over 2,000 customers rely on Keynote
Perspective services to know precisely how their websites, content, and
applications perform on actual browsers, networks, and mobile devices.
Keynote
DeviceAnywhere™ is an enterprise-class, cloud-based, mobile
application lifecycle management (ALM) testing & quality assurance
platform. It is used by over 1,000 mobile developers and enterprises to
deliver mobile applications, content and services faster while reducing
downtime and testing costs.
Keynote
SIGOS offers active end-to-end Quality of Service (QoS) testing
and monitoring solutions for mobile, fixed and VoIP communications. Its
SITE and Global Roamer products are used by over 200 network operators,
content providers, carriers and regulators in over 100 countries
worldwide.
Keynote’s 4,000 customers represent top Internet and mobile companies
and include American Express, AT&T, Disney, eBay, E*TRADE, Expedia,
Google, Microsoft, SonyEricsson, T-Mobile and Vodafone. Keynote Systems
is headquartered in San Mateo, California and can be reached at http://www.keynote.com/
or by phone in the U.S. at 1-800-KEYNOTE.
The trademarks or registered trademarks of Keynote Systems, Inc. in the
United States and other countries include Keynote®, Data Pulse®,
CustomerScope®, Customer Experience Rankings®,
Perspective®, Keynote Red Alert®, WebEffective®,
The Internet Performance Authority®, MyKeynote®,
SIGOS®, SITE®, The Mobile & Internet Performance
Authority®, FlexUse®, DeviceAnywhere®
DemoAnywhere®, DeviceAnywhere Proof Center®,
DeviceAnywhere Test Center®, MonitorAnywhere®, and
all other related trademarks, trade names, logos, characters, design and
trade dress and may not be used without written permission. All other
trademarks are the property of their respective owners. ©
2012 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
|
|
|
|
March 31,
|
|
Dec 31,
|
|
March 31,
|
|
|
March 31,
|
|
March 31,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2011
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
Net revenue:
|
|
$
|
30,592
|
|
|
$
|
33,079
|
|
|
$
|
24,107
|
|
|
|
$
|
63,671
|
|
|
$
|
48,940
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct costs of revenue
|
|
|
8,691
|
|
|
|
8,594
|
|
|
|
5,964
|
|
|
|
|
17,285
|
|
|
|
11,807
|
|
|
Development
|
|
|
4,688
|
|
|
|
4,379
|
|
|
|
3,186
|
|
|
|
|
9,067
|
|
|
|
6,221
|
|
|
Operations
|
|
|
2,667
|
|
|
|
2,496
|
|
|
|
1,967
|
|
|
|
|
5,163
|
|
|
|
3,878
|
|
|
Amortization of intangible assets- software
|
|
|
525
|
|
|
|
465
|
|
|
|
419
|
|
|
|
|
990
|
|
|
|
838
|
|
|
Total costs of revenue
|
|
|
16,571
|
|
|
|
15,934
|
|
|
|
11,536
|
|
|
|
|
32,505
|
|
|
|
22,744
|
|
|
Sales and marketing
|
|
|
8,874
|
|
|
|
9,138
|
|
|
|
6,768
|
|
|
|
|
18,012
|
|
|
|
13,961
|
|
|
General and administrative
|
|
|
3,801
|
|
|
|
4,108
|
|
|
|
2,559
|
|
|
|
|
7,909
|
|
|
|
5,407
|
|
|
Change in fair value of acquisition-related contingent consideration
|
|
|
-
|
|
|
|
(2,000
|
)
|
|
|
-
|
|
|
|
|
(2,000
|
)
|
|
|
-
|
|
|
Excess occupancy income, net
|
|
|
(388
|
)
|
|
|
(350
|
)
|
|
|
(273
|
)
|
|
|
|
(738
|
)
|
|
|
(519
|
)
|
|
Amortization of intangible assets - other
|
|
|
969
|
|
|
|
810
|
|
|
|
153
|
|
|
|
|
1,779
|
|
|
|
304
|
|
|
Total costs and expenses
|
|
|
29,827
|
|
|
|
27,640
|
|
|
|
20,743
|
|
|
|
|
57,467
|
|
|
|
41,897
|
|
|
Income from operations
|
|
|
765
|
|
|
|
5,439
|
|
|
|
3,364
|
|
|
|
|
6,204
|
|
|
|
7,043
|
|
|
Interest income and other, net
|
|
|
(12
|
)
|
|
|
60
|
|
|
|
207
|
|
|
|
|
48
|
|
|
|
423
|
|
|
Income before provision for income taxes
|
|
|
753
|
|
|
|
5,499
|
|
|
|
3,571
|
|
|
|
|
6,252
|
|
|
|
7,466
|
|
|
Provision for income taxes
|
|
|
(419
|
)
|
|
|
(1,378
|
)
|
|
|
(240
|
)
|
|
|
|
(1,797
|
)
|
|
|
(508
|
)
|
|
Net income
|
|
$
|
334
|
|
|
$
|
4,121
|
|
|
$
|
3,331
|
|
|
|
$
|
4,455
|
|
|
$
|
6,958
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.02
|
|
|
$
|
0.24
|
|
|
$
|
0.21
|
|
|
|
$
|
0.26
|
|
|
$
|
0.45
|
|
|
Diluted
|
|
$
|
0.02
|
|
|
$
|
0.22
|
|
|
$
|
0.19
|
|
|
|
$
|
0.24
|
|
|
$
|
0.42
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
17,376
|
|
|
|
17,294
|
|
|
|
15,814
|
|
|
|
|
17,335
|
|
|
|
15,406
|
|
|
Diluted
|
|
|
18,553
|
|
|
|
18,518
|
|
|
|
17,160
|
|
|
|
|
18,540
|
|
|
|
16,498
|
|
|
Keynote Systems, Inc. and Subsidiaries
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
|
|
|
|
|
|
March 31, 2012
|
|
Sept 30,
2011
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash, cash equivalents and short-term investments
|
|
$
|
43,634
|
|
|
$
|
101,380
|
|
|
Accounts receivable, net
|
|
|
19,311
|
|
|
|
14,738
|
|
|
Other current assets
|
|
|
3,465
|
|
|
|
3,002
|
|
|
Inventories
|
|
|
2,090
|
|
|
|
1,502
|
|
|
Deferred tax assets
|
|
|
6,010
|
|
|
|
7,582
|
|
|
Total current assets
|
|
|
74,510
|
|
|
|
128,204
|
|
|
Property and equipment, net
|
|
|
35,380
|
|
|
|
34,424
|
|
|
Goodwill
|
|
|
111,572
|
|
|
|
62,459
|
|
|
Identifiable intangible assets, net
|
|
|
12,053
|
|
|
|
1,653
|
|
|
Deferred tax assets
|
|
|
33,604
|
|
|
|
32,851
|
|
|
Other long-term assets
|
|
|
987
|
|
|
|
810
|
|
|
Total assets
|
|
$
|
268,106
|
|
|
$
|
260,401
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
2,942
|
|
|
$
|
2,410
|
|
|
Accrued expenses
|
|
|
10,769
|
|
|
|
9,450
|
|
|
Deferred revenue
|
|
|
15,656
|
|
|
|
16,151
|
|
|
Total current liabilities
|
|
|
29,367
|
|
|
|
28,011
|
|
|
Other long term liabilities
|
|
|
3,884
|
|
|
|
3,811
|
|
|
Long-term deferred revenue
|
|
|
1,993
|
|
|
|
2,388
|
|
|
Total liabilities
|
|
|
35,244
|
|
|
|
34,210
|
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
Common stock
|
|
|
17
|
|
|
|
17
|
|
|
Additional paid-in capital
|
|
|
314,314
|
|
|
|
312,057
|
|
|
Accumulated deficit
|
|
|
(82,611
|
)
|
|
|
(87,066
|
)
|
|
Accumulated other comprehensive income
|
|
|
1,142
|
|
|
|
1,183
|
|
|
Total stockholders’ equity
|
|
|
232,862
|
|
|
|
226,191
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
268,106
|
|
|
$
|
260,401
|
|
|
Keynote Systems, Inc. and Subsidiaries
GAAP TO NON-GAAP RECONCILIATION
(in thousands, except per share data)
(unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
March 31,
|
|
Dec 31,
|
|
March 31,
|
|
|
March 31,
|
|
March 31,
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
2011
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
Non-GAAP Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
$
|
334
|
|
$
|
4,121
|
|
|
$
|
3,331
|
|
|
|
$
|
4,455
|
|
|
$
|
6,958
|
|
|
Provision for income taxes
|
|
|
419
|
|
|
1,378
|
|
|
|
240
|
|
|
|
|
1,797
|
|
|
|
508
|
|
|
Stock-based compensation **
|
|
|
1,544
|
|
|
1,328
|
|
|
|
724
|
|
|
|
|
2,872
|
|
|
|
1,519
|
|
|
Amortization of intangible assets - other
|
|
|
969
|
|
|
810
|
|
|
|
153
|
|
|
|
|
1,779
|
|
|
|
304
|
|
|
Amortization of intangible assets - software
|
|
|
525
|
|
|
465
|
|
|
|
419
|
|
|
|
|
990
|
|
|
|
838
|
|
|
Change in fair value of acquisition-related contingent consideration
|
|
|
-
|
|
|
(2,000
|
)
|
|
|
-
|
|
|
|
|
(2,000
|
)
|
|
|
-
|
|
|
Non-GAAP income before income tax
|
|
|
3,791
|
|
|
6,102
|
|
|
|
4,867
|
|
|
|
|
9,893
|
|
|
|
10,127
|
|
|
Cash taxes from on-going operations
|
|
|
66
|
|
|
(86
|
)
|
|
|
136
|
|
|
|
|
(20
|
)
|
|
|
(30
|
)
|
|
Non-GAAP net income
|
|
$
|
3,857
|
|
$
|
6,016
|
|
|
$
|
5,003
|
|
|
|
$
|
9,873
|
|
|
$
|
10,097
|
|
|
Weighted average diluted common shares outstanding
|
|
|
18,553
|
|
|
18,518
|
|
|
|
17,160
|
|
|
|
|
18,540
|
|
|
|
16,498
|
|
|
Non-GAAP income per share
|
|
$
|
0.21
|
|
$
|
0.32
|
|
|
$
|
0.29
|
|
|
|
$
|
0.53
|
|
|
$
|
0.61
|
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
$
|
334
|
|
$
|
4,121
|
|
|
$
|
3,331
|
|
|
|
$
|
4,455
|
|
|
$
|
6,958
|
|
|
Provision for income taxes
|
|
|
419
|
|
|
1,378
|
|
|
|
240
|
|
|
|
|
1,797
|
|
|
|
508
|
|
|
Interest income and other, net
|
|
|
12
|
|
|
(60
|
)
|
|
|
(207
|
)
|
|
|
|
(48
|
)
|
|
|
(423
|
)
|
|
Stock-based compensation **
|
|
|
1,544
|
|
|
1,328
|
|
|
|
724
|
|
|
|
|
2,872
|
|
|
|
1,519
|
|
|
Amortization of intangible assets - other
|
|
|
969
|
|
|
810
|
|
|
|
153
|
|
|
|
|
1,779
|
|
|
|
304
|
|
|
Amortization of intangible assets - software
|
|
|
525
|
|
|
465
|
|
|
|
419
|
|
|
|
|
990
|
|
|
|
838
|
|
|
Depreciation
|
|
|
1,370
|
|
|
1,334
|
|
|
|
1,060
|
|
|
|
|
2,704
|
|
|
|
2,066
|
|
|
Change in fair value of acquisition-related contingent consideration
|
|
|
-
|
|
|
(2,000
|
)
|
|
|
-
|
|
|
|
|
(2,000
|
)
|
|
|
-
|
|
|
Adjusted EBITDA
|
|
$
|
5,173
|
|
$
|
7,376
|
|
|
$
|
5,720
|
|
|
|
$
|
12,549
|
|
|
$
|
11,770
|
|
|
** Stock-based compensation by category
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct costs of revenue
|
|
$
|
203
|
|
$
|
166
|
|
|
$
|
99
|
|
|
|
$
|
369
|
|
|
$
|
195
|
|
|
Development
|
|
|
375
|
|
|
305
|
|
|
|
171
|
|
|
|
|
680
|
|
|
|
348
|
|
|
Operations
|
|
|
160
|
|
|
143
|
|
|
|
47
|
|
|
|
|
303
|
|
|
|
154
|
|
|
Sales and marketing
|
|
|
519
|
|
|
431
|
|
|
|
284
|
|
|
|
|
950
|
|
|
|
575
|
|
|
General and administrative
|
|
|
287
|
|
|
283
|
|
|
|
123
|
|
|
|
|
570
|
|
|
|
247
|
|
|
|
|
$
|
1,544
|
|
$
|
1,328
|
|
|
$
|
724
|
|
|
|
$
|
2,872
|
|
|
$
|
1,519
|
|
|
Keynote Systems, Inc. and Subsidiaries
REVENUE DETAIL
(in thousands)
(unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
Year Ended
|
|
|
|
Dec 31
|
|
March 31
|
|
June 30
|
|
Sept 30
|
|
Sept 30
|
|
FY 2012
|
|
|
|
|
|
|
|
|
|
|
|
Internet:
|
|
|
|
|
|
|
|
|
|
|
|
Web measurement subscriptions
|
|
$
|
8,119
|
|
$
|
8,267
|
|
|
-
|
|
|
-
|
|
$
|
16,386
|
|
Other subscriptions
|
|
|
4,295
|
|
|
3,269
|
|
|
-
|
|
|
-
|
|
|
7,564
|
|
Engagements
|
|
|
3,090
|
|
|
2,821
|
|
|
-
|
|
|
-
|
|
|
5,911
|
|
Internet net revenue
|
|
|
15,504
|
|
|
14,357
|
|
|
-
|
|
|
-
|
|
|
29,861
|
|
Mobile:
|
|
|
|
|
|
|
|
|
|
|
|
Subscriptions
|
|
|
5,593
|
|
|
6,206
|
|
|
-
|
|
|
-
|
|
|
11,799
|
|
Ratable licenses
|
|
|
1,583
|
|
|
980
|
|
|
-
|
|
|
-
|
|
|
2,563
|
|
System licenses
|
|
|
5,755
|
|
|
4,023
|
|
|
-
|
|
|
-
|
|
|
9,778
|
|
Maintenance and support
|
|
|
4,644
|
|
|
5,026
|
|
|
-
|
|
|
-
|
|
|
9,670
|
|
Mobile net revenue
|
|
|
17,575
|
|
|
16,235
|
|
|
-
|
|
|
-
|
|
|
33,810
|
|
Net revenue
|
|
$
|
33,079
|
|
$
|
30,592
|
|
|
-
|
|
|
-
|
|
$
|
63,671
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mobile net revenue by customer type
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise
|
|
$
|
5,943
|
|
$
|
5,884
|
|
|
-
|
|
|
-
|
|
$
|
11,827
|
|
Telecommunications
|
|
|
11,632
|
|
|
10,351
|
|
|
-
|
|
|
-
|
|
|
21,983
|
|
Mobile net revenue
|
|
$
|
17,575
|
|
$
|
16,235
|
|
|
-
|
|
|
-
|
|
$
|
33,810
|
|
FY 2011
|
|
|
|
|
|
|
|
|
|
|
|
Internet:
|
|
|
|
|
|
|
|
|
|
|
|
Web measurement subscriptions
|
|
$
|
7,275
|
|
$
|
7,373
|
|
$
|
7,865
|
|
$
|
7,981
|
|
$
|
30,494
|
|
Other subscriptions
|
|
|
3,448
|
|
|
2,784
|
|
|
2,846
|
|
|
3,316
|
|
|
12,394
|
|
Engagements
|
|
|
2,185
|
|
|
2,600
|
|
|
2,735
|
|
|
2,919
|
|
|
10,439
|
|
Internet net revenue
|
|
|
12,908
|
|
|
12,757
|
|
|
13,446
|
|
|
14,216
|
|
|
53,327
|
|
Mobile:
|
|
|
|
|
|
|
|
|
|
|
|
Subscriptions
|
|
|
3,195
|
|
|
3,234
|
|
|
4,149
|
|
|
4,180
|
|
|
14,758
|
|
Ratable licenses
|
|
|
4,571
|
|
|
3,687
|
|
|
3,426
|
|
|
2,594
|
|
|
14,278
|
|
System licenses
|
|
|
1,992
|
|
|
1,262
|
|
|
3,112
|
|
|
3,858
|
|
|
10,224
|
|
Maintenance and support
|
|
|
2,167
|
|
|
3,167
|
|
|
2,453
|
|
|
2,656
|
|
|
10,443
|
|
Mobile net revenue
|
|
|
11,925
|
|
|
11,350
|
|
|
13,140
|
|
|
13,288
|
|
|
49,703
|
|
Net revenue
|
|
$
|
24,833
|
|
$
|
24,107
|
|
$
|
26,586
|
|
$
|
27,504
|
|
$
|
103,030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mobile net revenue by customer type
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise
|
|
$
|
1,109
|
|
$
|
1,249
|
|
$
|
2,035
|
|
$
|
1,635
|
|
$
|
6,028
|
|
Telecommunications
|
|
|
10,816
|
|
|
10,101
|
|
|
11,105
|
|
|
11,653
|
|
|
43,675
|
|
Mobile net revenue
|
|
$
|
11,925
|
|
$
|
11,350
|
|
$
|
13,140
|
|
$
|
13,288
|
|
$
|
49,703
|
|
FY 2010
|
|
|
|
|
|
|
|
|
|
|
|
Internet:
|
|
|
|
|
|
|
|
|
|
|
|
Web measurement subscriptions
|
|
$
|
6,170
|
|
$
|
6,593
|
|
$
|
6,584
|
|
$
|
7,105
|
|
$
|
26,452
|
|
Other subscriptions
|
|
|
3,665
|
|
|
2,569
|
|
|
2,648
|
|
|
3,154
|
|
|
12,036
|
|
Engagements
|
|
|
2,544
|
|
|
1,893
|
|
|
2,164
|
|
|
2,187
|
|
|
8,788
|
|
Internet net revenue
|
|
|
12,379
|
|
|
11,055
|
|
|
11,396
|
|
|
12,446
|
|
|
47,276
|
|
Mobile:
|
|
|
|
|
|
|
|
|
|
|
|
Subscriptions
|
|
|
2,374
|
|
|
2,510
|
|
|
2,718
|
|
|
2,770
|
|
|
10,372
|
|
Ratable licenses
|
|
|
5,956
|
|
|
5,791
|
|
|
5,159
|
|
|
5,297
|
|
|
22,203
|
|
Mobile net revenue
|
|
|
8,330
|
|
|
8,301
|
|
|
7,877
|
|
|
8,067
|
|
|
32,575
|
|
Net revenue
|
|
$
|
20,709
|
|
$
|
19,356
|
|
$
|
19,273
|
|
$
|
20,513
|
|
$
|
79,851
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mobile net revenue by customer type
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise
|
|
$
|
1,036
|
|
$
|
932
|
|
$
|
1,028
|
|
$
|
1,063
|
|
$
|
4,059
|
|
Telecommunications
|
|
|
7,294
|
|
|
7,369
|
|
|
6,849
|
|
|
7,004
|
|
|
28,516
|
|
Mobile net revenue
|
|
$
|
8,330
|
|
$
|
8,301
|
|
$
|
7,877
|
|
$
|
8,067
|
|
$
|
32,575
|
|
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 2012
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
$
|
33,079
|
|
|
$
|
30,592
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
63,671
|
|
|
Cash Flow from Operations
|
|
$
|
1,510
|
|
|
$
|
4,606
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
6,116
|
|
|
% of Revenue
|
|
|
5
|
%
|
|
|
15
|
%
|
|
|
-
|
|
|
|
-
|
|
|
|
10
|
%
|
|
Purchase of PP&E
|
|
$
|
1,608
|
|
|
$
|
1,639
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
3,247
|
|
|
Free Cash Flow
|
|
$
|
(98
|
)
|
|
$
|
2,967
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
2,869
|
|
|
% of Revenue
|
|
|
(0
|
%)
|
|
|
10
|
%
|
|
|
-
|
|
|
|
-
|
|
|
|
5
|
%
|
|
FY 2011
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
$
|
24,833
|
|
|
$
|
24,107
|
|
|
$
|
26,586
|
|
|
$
|
27,504
|
|
|
$
|
103,030
|
|
|
Cash Flow from Operations
|
|
$
|
2,324
|
|
|
$
|
6,693
|
|
|
$
|
4,560
|
|
|
$
|
5,686
|
|
|
$
|
19,263
|
|
|
% of Revenue
|
|
|
9
|
%
|
|
|
28
|
%
|
|
|
17
|
%
|
|
|
21
|
%
|
|
|
19
|
%
|
|
Purchase of PP&E
|
|
$
|
470
|
|
|
$
|
1,693
|
|
|
$
|
795
|
|
|
$
|
1,379
|
|
|
$
|
4,337
|
|
|
Free Cash Flow
|
|
$
|
1,854
|
|
|
$
|
5,000
|
|
|
$
|
3,765
|
|
|
$
|
4,307
|
|
|
$
|
14,926
|
|
|
% of Revenue
|
|
|
7
|
%
|
|
|
21
|
%
|
|
|
14
|
%
|
|
|
16
|
%
|
|
|
14
|
%
|
|
FY 2010
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
$
|
20,709
|
|
|
$
|
19,356
|
|
|
$
|
19,273
|
|
|
$
|
20,513
|
|
|
$
|
79,851
|
|
|
Cash Flow from Operations
|
|
$
|
(95
|
)
|
|
$
|
1,749
|
|
|
$
|
6,272
|
|
|
$
|
4,805
|
|
|
$
|
12,731
|
|
|
% of Revenue
|
|
|
(0
|
%)
|
|
|
9
|
%
|
|
|
33
|
%
|
|
|
23
|
%
|
|
|
16
|
%
|
|
Purchase of PP&E
|
|
$
|
775
|
|
|
$
|
653
|
|
|
$
|
961
|
|
|
$
|
840
|
|
|
$
|
3,229
|
|
|
Free Cash Flow
|
|
$
|
(870
|
)
|
|
$
|
1,096
|
|
|
$
|
5,311
|
|
|
$
|
3,965
|
|
|
$
|
9,502
|
|
|
% of Revenue
|
|
|
(4
|
%)
|
|
|
6
|
%
|
|
|
28
|
%
|
|
|
19
|
%
|
|
|
12
|
%
|

Source: Keynote Systems
LHA Kirsten
Chapman, 415-433-3777 (Investor Relations) KEYNLHA@lhai.com or Keynote
Systems, Inc. Dan Berkowitz, 650-403-3305 (Media) dberkowitz@keynote.com
|