Paylocity Announces Third Quarter Fiscal Year 2024 Financial Results

In this article:
Paylocity CorporationPaylocity Corporation
Paylocity Corporation
  • Q3 2024 Recurring & Other Revenue of $366.8 million, up 17% year-over-year

  • Q3 2024 Total Revenue of $401.3 million, up 18% year-over-year

  • Board of Directors approves a $500 million share repurchase program

SCHAUMBURG, Ill., May 02, 2024 (GLOBE NEWSWIRE) --  Paylocity Holding Corporation (Nasdaq: PCTY), a leading provider of cloud-based HCM and payroll software solutions, today announced financial results for the third quarter of fiscal year 2024, which ended March 31, 2024.

“Our solid results continued into the third quarter of fiscal 2024, with total revenue growth of 18% and recurring & other revenue growth of 17% as our differentiated value proposition of providing the most modern software in the industry continues to resonate in the market. In Q3, we announced a series of enhancements to our talent acquisition suite to help clients more effectively recruit, train, and retain the newest entrants to the workforce, including AI-driven features that will help new hires automatically integrate and collaborate with their teams. This ongoing commitment to product innovation was recently recognized in the market, with Paylocity placing as an overall leader in 10 product categories in the G2 Spring 2024 Grid Reports. Additionally, because of our strong profitability and cash flows, our Board of Directors has approved a $500 million share repurchase program,” said Toby Williams, President and Co-Chief Executive Officer of Paylocity.

Third Quarter Fiscal 2024 Financial Highlights

Revenue:

  • Total revenue was $401.3 million, an increase of 18% from the third quarter of fiscal year 2023.

  • Recurring & other revenue was $366.8 million, an increase of 17% from the third quarter of fiscal year 2023.

Operating Income:

  • GAAP operating income was $106.3 million and non-GAAP operating income was $145.9 million in the third quarter of fiscal year 2024 compared to GAAP operating income of $80.4 million and non-GAAP operating income of $116.7 million in the third quarter of fiscal year 2023.

Net Income:

  • GAAP net income was $85.3 million or $1.50 per share in the third quarter of fiscal year 2024 based on 57.0 million diluted weighted average common shares outstanding compared to $57.6 million or $1.02 per share in the third quarter of fiscal year 2023 based on 56.6 million diluted weighted average common shares outstanding.

Adjusted EBITDA:

  • Adjusted EBITDA, a non-GAAP measure, was $167.9 million in the third quarter of fiscal year 2024 compared to $130.7 million in the third quarter of fiscal year 2023.

Balance Sheet and Cash Flow:

  • Cash and cash equivalents totaled $492.7 million as of the third quarter of fiscal year 2024.

  • Cash flow from operations for the first nine months of fiscal year 2024 was $304.7 million compared to $206.1 million for the first nine months of fiscal year 2023.

  • As of March 31, 2024, Paylocity had no long-term debt and had not drawn on its credit facility.

A reconciliation of GAAP to non-GAAP financial measures has been provided in this press release, including the accompanying tables. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures.”

Share Repurchase Authorization

The Company’s Board of Directors authorized the purchase of up to $500 million of its common stock. Shares will be repurchased from time to time in the open market or in privately negotiated transactions at the company’s discretion, subject to market conditions and other factors, and in accordance with applicable regulatory requirements. The company may commence, suspend or discontinue purchases of common stock under the authorization at any time or periodically without prior notice.

Business Outlook

Based on information available as of May 2, 2024, Paylocity is issuing guidance for the fourth quarter and full fiscal year 2024 as indicated below.

Fourth Quarter 2024:

  • Total revenue is expected to be in the range of $347.8 million to $351.8 million, which represents approximately 13% growth over fiscal year 2023 fourth quarter total revenue.

  • Adjusted EBITDA, a non-GAAP measure, is expected to be in the range of $104.1 million to $107.1 million.

Fiscal Year 2024:

  • Total revenue is expected to be in the range of $1.393 billion to $1.397 billion, which represents approximately 19% growth over fiscal year 2023 total revenue.

  • Adjusted EBITDA, a non-GAAP measure, is expected to be in the range of $489.5 million to $492.5 million.

We are unable to reconcile forward-looking non-GAAP Adjusted EBITDA to its directly comparable GAAP financial measure because the information which is needed to complete a reconciliation is unavailable at this time without unreasonable effort.

Conference Call Details

Paylocity will host a conference call to discuss its third quarter fiscal year 2024 results at 4:30 p.m. Central Time today (5:30 p.m. Eastern Time). A live audio webcast of the conference call along with detailed financial information can be accessed through https://investors.paylocity.com/events-and-presentations where dial in details are provided. A replay of the call will be available and archived via webcast at https://investors.paylocity.com/.

About Paylocity

Paylocity is a leading provider of cloud-based HCM and payroll software solutions headquartered in Schaumburg, IL. Founded in 1997 and publicly traded since 2014, Paylocity offers an intuitive, easy-to-use product suite that helps businesses tackle today’s challenges while moving them toward the promise of tomorrow. Known for its unique culture and consistently recognized as one of the best places to work, Paylocity accompanies its clients on the journey to create great workplaces and help people achieve their best through automation, data-driven insights, and engagement. For more information, visit www.paylocity.com.

Non-GAAP Financial Measures
The company uses certain non-GAAP financial measures when reporting its financial results, including Adjusted EBITDA, Adjusted EBITDA margin, adjusted gross profit, adjusted gross profit margin, non-GAAP operating income, non-GAAP net income, non-GAAP net income per share, non-GAAP sales and marketing and non-GAAP sales and marketing margin, non-GAAP total research and development and non-GAAP total research and development margin, non-GAAP general and administrative and non-GAAP general and administrative margin, free cash flow and free cash flow margin, certain of which are included in this release. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position or cash flow that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP. We define Adjusted EBITDA as net income (loss) before interest expense, income tax expense (benefit), and depreciation and amortization expense, adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises and other items as described later in this release. We calculate Adjusted EBITDA margin as adjusted EBITDA as described in the preceding sentence divided by total revenues. We define Adjusted EBITDA margin excluding interest income on funds held for clients as net income (loss) before interest expense, income tax expense (benefit), and depreciation and amortization expense, adjusted to eliminate interest income on funds held for clients, stock-based compensation expense and employer payroll taxes related to stock releases and option exercises and other items as described later in this release divided by recurring and other revenue. Adjusted gross profit is adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises and amortization of capitalized internal-use software costs and certain acquired intangibles. Adjusted gross profit margin is calculated as adjusted gross profit as described in the preceding sentence divided by total revenues. Non-GAAP operating income is adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises, the amortization of acquired intangibles and other items as described later in this release. Non-GAAP sales and marketing expense is adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises and other items as described later in this release. Non-GAAP sales and marketing margin is calculated by dividing non-GAAP sales and marketing by total revenues. Non-GAAP general and administrative expense is adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises, the amortization of certain acquired intangibles and other items as described later in this release. Non-GAAP general and administrative margin is calculated by dividing non-GAAP general and administrative margin by total revenues. Non-GAAP net income and non-GAAP net income per share are adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises, the amortization of acquired intangibles and other items as described later in this release, including the income tax effect on these items. Non-GAAP total research and development is adjusted for capitalized internal-use software costs paid and to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises and other items as described later in this release. Non-GAAP total research and development margin is calculated by dividing non-GAAP total research and development by total revenues. Free cash flow is defined as net cash provided by operating activities less capitalized internal-use software costs, purchase of property and equipment and lease allowances used for tenant improvements. Free cash flow margin is calculated by dividing free cash flow as defined in the preceding sentence divided by total revenues. Please note that other companies may define their non-GAAP financial measures differently than we do. Management presents certain non-GAAP financial measures in this release because it considers them to be important supplemental measures of performance. Management uses these non-GAAP financial measures for planning purposes, including analysis of the company's performance against prior periods, the preparation of operating budgets and to determine appropriate levels of operating and capital investments. Management believes that these non-GAAP financial measures provide additional insight for analysts and investors in evaluating the company's financial and operational performance. Management also intends to provide these non-GAAP financial measures as part of the company’s future earnings discussions and, therefore, the inclusion of the non-GAAP financial measures should provide consistency in the company’s financial reporting. Non-GAAP financial measures have limitations as an analytical tool. Investors are encouraged to review the reconciliation of the non-GAAP measures to their most directly comparable GAAP measures provided in this release.

Safe Harbor/Forward Looking Statements
This press release contains forward-looking statements that involve substantial risks and uncertainties. All statements, other than statements of historical facts, included herein regarding Paylocity’s future operations, ability to scale its business, future financial position and performance, future revenues, projected costs, prospects, plans and objectives of management are forward-looking statements. The words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “plan,” “will,” “would,” “seek” and similar expressions (or the negative of these terms) are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. These forward-looking statements include, among other things, statements about management's estimates regarding future revenues and financial performance, long-term financial targets, future share repurchases and other statements about management’s beliefs, intentions or goals. Paylocity may not actually achieve the expectations disclosed in the forward-looking statements, and you should not place undue reliance on Paylocity’s forward-looking statements. These forward-looking statements involve risks and uncertainties that could cause actual results or events to differ materially from the expectations disclosed in the forward-looking statements, including, but not limited to the general economic conditions in regions in which Paylocity does business, changes in interest rates, business disruptions, reductions in employment and an increase in business failures that have occurred or may occur in the future; Paylocity’s ability to leverage AI Assist and other forms of artificial intelligence and machine learning in its technology, which may be constrained by current and future laws, regulations, interpretive positions or standards governing new and evolving technologies and ethical considerations that could restrict or impose burdensome and costly requirements on its ability to continue to leverage data in innovative ways; Paylocity’s ability to retain existing clients and to attract new clients to enter into subscriptions for its services; the challenges associated with a growing company’s ability to effectively service clients in a dynamic and competitive market; challenges associated with expanding and evolving a sales organization to effectively address new geographies and products and services; challenges related to cybersecurity threats and evolving cybersecurity regulations; Paylocity’s reliance on and ability to expand its referral network of third parties; Paylocity’s reliance on third party payroll partners in foreign jurisdictions in its Blue Marble business; difficulties associated with accurately forecasting revenue and appropriately planning expenses; challenges with managing growth effectively; risks related to regulatory, legislative and judicial uncertainty in Paylocity’s markets; Paylocity’s ability to protect and defend its intellectual property; the risk that Paylocity’s security measures are compromised or a threat actor gains unauthorized access to customer data; unexpected events in the market for Paylocity’s solutions; changes in the competitive environment in Paylocity’s industry and the markets in which it operates; adverse changes in general economic or market conditions; changes in the employment rates of Paylocity’s clients and the resultant impact on revenue; the possibility that Paylocity may be adversely affected by other economic, business, and/or competitive factors; and other risks and potential factors that could affect Paylocity’s business and financial results identified in Paylocity’s filings with the Securities and Exchange Commission (the “SEC”), including its 10-K filed with the SEC on August 4, 2023. Additional information will also be set forth in Paylocity’s future quarterly reports on Form 10-Q, annual reports on Form 10-K and other filings that Paylocity makes with the SEC. These forward-looking statements represent Paylocity’s expectations as of the date of this press release. Subsequent events may cause these expectations to change, and Paylocity disclaims any obligations to update or alter these forward-looking statements in the future, whether as a result of new information, future events or otherwise.



PAYLOCITY HOLDING CORPORATION
Unaudited Consolidated Balance Sheets
(in thousands, except per share data)

 

June 30,
2023

 

March 31,
2024

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

288,767

 

 

$

492,695

 

Accounts receivable, net

 

25,085

 

 

 

33,714

 

Deferred contract costs

 

78,109

 

 

 

92,450

 

Prepaid expenses and other

 

35,061

 

 

 

36,476

 

Total current assets before funds held for clients

 

427,022

 

 

 

655,335

 

Funds held for clients

 

2,621,415

 

 

 

3,591,198

 

Total current assets

 

3,048,437

 

 

 

4,246,533

 

Capitalized internal-use software, net

 

86,127

 

 

 

110,681

 

Property and equipment, net

 

64,069

 

 

 

60,773

 

Operating lease right-of-use assets

 

44,067

 

 

 

35,705

 

Intangible assets, net

 

34,527

 

 

 

30,868

 

Goodwill

 

102,054

 

 

 

108,527

 

Long-term deferred contract costs

 

294,222

 

 

 

333,393

 

Long‑term prepaid expenses and other

 

6,331

 

 

 

7,404

 

Deferred income tax assets

 

15,846

 

 

 

19,153

 

Total assets

$

3,695,680

 

 

$

4,953,037

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

6,153

 

 

$

5,181

 

Accrued expenses

 

143,287

 

 

 

170,575

 

Total current liabilities before client fund obligations

 

149,440

 

 

 

175,756

 

Client fund obligations

 

2,625,355

 

 

 

3,589,437

 

Total current liabilities

 

2,774,795

 

 

 

3,765,193

 

Long-term operating lease liabilities

 

62,471

 

 

 

48,888

 

Other long-term liabilities

 

3,731

 

 

 

6,008

 

Deferred income tax liabilities

 

11,820

 

 

 

33,534

 

Total liabilities

$

2,852,817

 

 

$

3,853,623

 

Stockholders’ equity:

 

 

 

Preferred stock, $0.001 par value, 5,000 authorized, no shares issued and outstanding at June 30, 2023 and March 31, 2024

$

 

 

$

 

Common stock, $0.001 par value, 155,000 shares authorized at June 30, 2023 and March 31, 2024; 55,912 shares issued and outstanding at June 30, 2023 and 56,427 shares issued and outstanding at March 31, 2024

 

56

 

 

 

56

 

Additional paid-in capital

 

380,632

 

 

 

475,414

 

Retained earnings

 

466,690

 

 

 

624,637

 

Accumulated other comprehensive loss

 

(4,515

)

 

 

(693

)

Total stockholders' equity

$

842,863

 

 

$

1,099,414

 

Total liabilities and stockholders’ equity

$

3,695,680

 

 

$

4,953,037

 



PAYLOCITY HOLDING CORPORATION
Unaudited Consolidated Statements of Operations and Comprehensive Income
(in thousands, except per share data)

 

Three Months Ended
March 31,

 

Nine Months Ended
March 31,

 

 

2023

 

 

2024

 

 

 

2023

 

 

2024

Revenues:

 

 

 

 

 

 

 

Recurring and other revenue

$

314,170

 

$

366,840

 

 

$

816,010

 

$

956,941

Interest income on funds held for clients

 

25,687

 

 

34,441

 

 

 

50,135

 

 

88,287

Total revenues

 

339,857

 

 

401,281

 

 

 

866,145

 

 

1,045,228

Cost of revenues

 

95,714

 

 

115,983

 

 

 

270,333

 

 

324,849

Gross profit

 

244,143

 

 

285,298

 

 

 

595,812

 

 

720,379

Operating expenses:

 

 

 

 

 

 

 

Sales and marketing

 

74,064

 

 

86,760

 

 

 

220,821

 

 

246,940

Research and development

 

42,323

 

 

43,386

 

 

 

123,445

 

 

134,130

General and administrative

 

47,379

 

 

48,863

 

 

 

145,872

 

 

142,125

Total operating expenses

 

163,766

 

 

179,009

 

 

 

490,138

 

 

523,195

Operating income

 

80,377

 

 

106,289

 

 

 

105,674

 

 

197,184

Other income

 

1,139

 

 

4,324

 

 

 

971

 

 

11,349

Income before income taxes

 

81,516

 

 

110,613

 

 

 

106,645

 

 

208,533

Income tax expense

 

23,900

 

 

25,299

 

 

 

3,077

 

 

50,586

Net income

$

57,616

 

$

85,314

 

 

$

103,568

 

$

157,947

Other comprehensive income (loss), net of tax

 

1,919

 

 

(1,227

)

 

 

63

 

 

3,822

Comprehensive income

$

59,535

 

$

84,087

 

 

$

103,631

 

$

161,769

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

Basic

$

1.03

 

$

1.51

 

 

$

1.86

 

$

2.81

Diluted

$

1.02

 

$

1.50

 

 

$

1.83

 

$

2.77

 

 

 

 

 

 

 

 

Weighted-average shares used in computing net income per share:

 

 

 

 

 

 

 

Basic

 

55,788

 

 

56,369

 

 

 

55,653

 

 

56,216

Diluted

 

56,555

 

 

57,048

 

 

 

56,560

 

 

56,975

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises for each of the three and nine months ended March 31, are included in the above line items:

 

Three Months Ended
March 31,

 

Nine Months Ended
March 31,

 

 

2023

 

 

2024

 

 

2023

 

 

2024

Cost of revenues

$

4,341

 

$

4,953

 

$

14,696

 

$

16,194

Sales and marketing

 

9,038

 

 

9,537

 

 

30,409

 

 

29,564

Research and development

 

8,993

 

 

8,031

 

 

30,699

 

 

30,466

General and administrative

 

11,161

 

 

14,188

 

 

46,688

 

 

46,323

Total stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

$

33,533

 

$

36,709

 

$

122,492

 

$

122,547



PAYLOCITY HOLDING CORPORATION
Unaudited Consolidated Statements of Cash Flows
(in thousands)

 

Nine Months Ended
March 31,

 

 

2023

 

 

 

2024

 

Cash flows from operating activities:

 

 

 

Net income

$

103,568

 

 

$

157,947

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

Stock-based compensation expense

 

116,002

 

 

 

117,165

 

Depreciation and amortization expense

 

44,481

 

 

 

55,779

 

Deferred income tax expense

 

1,308

 

 

 

18,543

 

Provision for credit losses

 

864

 

 

 

713

 

Net accretion of discounts on available-for-sale securities

 

(3,602

)

 

 

(3,688

)

Other

 

1,567

 

 

 

(3,111

)

Changes in operating assets and liabilities:

 

 

 

Accounts receivable

 

(12,548

)

 

 

(9,913

)

Deferred contract costs

 

(62,929

)

 

 

(50,807

)

Prepaid expenses and other

 

2,031

 

 

 

(2,191

)

Accounts payable

 

10

 

 

 

(554

)

Accrued expenses and other

 

15,355

 

 

 

24,856

 

Net cash provided by operating activities

 

206,107

 

 

 

304,739

 

Cash flows from investing activities:

 

 

 

Purchases of available-for-sale securities

 

(557,403

)

 

 

(231,672

)

Proceeds from sales and maturities of available-for-sale securities

 

298,113

 

 

 

222,712

 

Capitalized internal-use software costs

 

(30,726

)

 

 

(44,501

)

Purchases of property and equipment

 

(8,769

)

 

 

(11,701

)

Acquisitions of businesses, net of cash acquired

 

 

 

 

(12,031

)

Other investing activities

 

33

 

 

 

783

 

Net cash used in investing activities

 

(298,752

)

 

 

(76,410

)

Cash flows from financing activities:

 

 

 

Net change in client fund obligations

 

(785,361

)

 

 

964,082

 

Proceeds from employee stock purchase plan

 

8,450

 

 

 

9,534

 

Taxes paid related to net share settlement of equity awards

 

(84,174

)

 

 

(46,057

)

Other financing activities

 

(873

)

 

 

(35

)

Net cash provided by (used in) financing activities

 

(861,958

)

 

 

927,524

 

Net change in cash, cash equivalents and funds held for clients' cash and cash equivalents

 

(954,603

)

 

 

1,155,853

 

Cash, cash equivalents and funds held for clients' cash and cash equivalents—beginning of period

 

3,793,453

 

 

 

2,421,312

 

Cash, cash equivalents and funds held for clients' cash and cash equivalents—end of period

$

2,838,850

 

 

$

3,577,165

 

Supplemental Disclosure of Non-Cash Investing and Financing Activities

 

 

 

Purchases of property and equipment and capitalized internal-use software, accrued but not paid

$

3,115

 

 

$

2,777

 

Liabilities assumed for acquisitions

$

117

 

 

$

378

 

Supplemental Disclosure of Cash Flow Information

 

 

 

Cash paid for interest

$

282

 

 

$

372

 

Cash paid for income taxes

$

573

 

 

$

34,659

 

Reconciliation of cash, cash equivalents and funds held for clients' cash and cash equivalents to the Consolidated Balance Sheets

 

 

 

Cash and cash equivalents

$

233,692

 

 

$

492,695

 

Funds held for clients' cash and cash equivalents

 

2,605,158

 

 

 

3,084,470

 

Total cash, cash equivalents and funds held for clients' cash and cash equivalents

$

2,838,850

 

 

$

3,577,165

 



Paylocity Holding Corporation
Reconciliation of GAAP to non-GAAP Financial Measures
(In thousands except per share data)

 

Three Months Ended
March 31,

 

Nine Months Ended
March 31,

 

 

2023

 

 

2024

 

 

2023

 

 

2024

Reconciliation from Gross profit to Adjusted gross profit:

 

 

 

 

 

 

 

Gross profit

$

244,143

 

$

285,298

 

$

595,812

 

$

720,379

Amortization of capitalized internal-use software costs

 

7,984

 

 

12,260

 

 

22,504

 

 

32,471

Amortization of certain acquired intangibles

 

1,854

 

 

2,136

 

 

5,561

 

 

5,843

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

4,341

 

 

4,953

 

 

14,696

 

 

16,194

Other items (1)

 

 

 

 

 

19

 

 

Adjusted gross profit

$

258,322

 

$

304,647

 

$

638,592

 

$

774,887


 

Three Months Ended
March 31,

 

Nine Months Ended
March 31,

 

 

2023

 

 

2024

 

 

2023

 

 

2024

 

Reconciliation from Operating income to Non-GAAP Operating income:

 

 

 

 

 

 

 

Operating income

$

80,377

 

$

106,289

 

$

105,674

 

$

197,184

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

33,533

 

 

36,709

 

 

122,492

 

 

122,547

 

Amortization of acquired intangibles

 

2,770

 

 

2,798

 

 

8,311

 

 

7,859

 

Other items (2)

 

30

 

 

112

 

 

446

 

 

(2,031

)

Non-GAAP Operating income

$

116,710

 

$

145,908

 

$

236,923

 

$

325,559

 


 

Three Months Ended
March 31,

 

Nine Months Ended
March 31,

 

 

2023

 

 

2024

 

 

2023

 

 

 

2024

 

Reconciliation from Net income to Non-GAAP Net income:

 

 

 

 

 

 

 

Net income

$

57,616

 

$

85,314

 

$

103,568

 

 

$

157,947

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

33,533

 

 

36,709

 

 

122,492

 

 

 

122,547

 

Amortization of acquired intangibles

 

2,770

 

 

2,798

 

 

8,311

 

 

 

7,859

 

Other items (2)

 

30

 

 

112

 

 

446

 

 

 

(2,031

)

Income tax effect on adjustments (3)

 

4,540

 

 

1,197

 

 

(17,899

)

 

 

3,661

 

Non-GAAP Net income

$

98,489

 

$

126,130

 

$

216,918

 

 

$

289,983

 


 

Three Months Ended
March 31,

 

Nine Months Ended
March 31,

 

 

2023

 

 

2024

 

 

2023

 

 

2024

Calculation of Non-GAAP Net income per share:

 

 

 

 

 

 

 

Non-GAAP Net income

$

98,489

 

$

126,130

 

$

216,918

 

$

289,983

Diluted weighted-average number of common shares

 

56,555

 

 

57,048

 

 

56,560

 

 

56,975

Non-GAAP Net income per share

$

1.74

 

$

2.21

 

$

3.84

 

$

5.09


 

Three Months Ended
March 31,

 

Nine Months Ended
March 31,

 

 

2023

 

 

2024

 

 

2023

 

 

2024

 

Reconciliation from Net income to Adjusted EBITDA:

 

 

 

 

 

 

 

Net income

$

57,616

 

$

85,314

 

$

103,568

 

$

157,947

 

Interest expense

 

187

 

 

189

 

 

564

 

 

568

 

Income tax expense

 

23,900

 

 

25,299

 

 

3,077

 

 

50,586

 

Depreciation and amortization expense

 

15,387

 

 

20,278

 

 

44,481

 

 

55,779

 

EBITDA

 

97,090

 

 

131,080

 

 

151,690

 

 

264,880

 

Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

33,533

 

 

36,709

 

 

122,492

 

 

122,547

 

Other items (2)

 

30

 

 

112

 

 

446

 

 

(2,031

)

Adjusted EBITDA

$

130,653

 

$

167,901

 

$

274,628

 

$

385,396

 


 

Three Months Ended
March 31,

 

Nine Months Ended
March 31,

 

 

2023

 

 

2024

 

 

2023

 

 

2024

Reconciliation of Non-GAAP sales and marketing:

 

 

 

 

 

 

 

Sales and marketing

$

74,064

 

$

86,760

 

$

220,821

 

$

246,940

Less: Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

9,038

 

 

9,537

 

 

30,409

 

 

29,564

Less: Other items (1)

 

 

 

 

 

22

 

 

Non-GAAP sales and marketing

$

65,026

 

$

77,223

 

$

190,390

 

$

217,376


 

Three Months Ended
March 31,

 

Nine Months Ended
March 31,

 

 

2023

 

 

2024

 

 

2023

 

 

2024

Reconciliation of Non-GAAP total research and development:

 

 

 

 

 

 

 

Research and development

$

42,323

 

$

43,386

 

$

123,445

 

$

134,130

Add: Capitalized internal-use software costs

 

10,986

 

 

15,018

 

 

30,726

 

 

44,501

Less: Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

8,993

 

 

8,031

 

 

30,699

 

 

30,466

Less: Other items (4)

 

30

 

 

152

 

 

399

 

 

512

Non-GAAP total research and development

$

44,286

 

$

50,221

 

$

123,073

 

$

147,653


 

Three Months Ended
December 31,

 

Nine Months Ended
March 31,

 

 

2023

 

 

2024

 

 

 

2023

 

 

2024

 

Reconciliation of Non-GAAP general and administrative:

 

 

 

 

 

 

 

General and administrative

$

47,379

 

$

48,863

 

 

$

145,872

 

$

142,125

 

Less: Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises

 

11,161

 

 

14,188

 

 

 

46,688

 

 

46,323

 

Less: Amortization of certain acquired intangibles

 

916

 

 

662

 

 

 

2,750

 

 

2,016

 

Less: Other items (2)

 

 

 

(40

)

 

 

6

 

 

(2,543

)

Non-GAAP general and administrative

$

35,302

 

$

34,053

 

 

$

96,428

 

$

96,329

 


 

Nine Months Ended
March 31,

 

 

2023

 

 

 

2024

 

Reconciliation of Free Cash Flow:

 

 

 

Net cash provided by operating activities

$

206,107

 

 

$

304,739

 

Capitalized internal-use software costs

 

(30,726

)

 

 

(44,501

)

Purchases of property and equipment

 

(8,769

)

 

 

(11,701

)

Free Cash Flow

$

166,612

 

 

$

248,537

 

(1) Represents acquisition-related costs.

(2) Represents acquisition and other nonrecurring transaction-related costs and lease exit activity.

(3) Includes the income tax effect on non-GAAP net income adjustments related to stock-based compensation expense and employer payroll taxes related to stock releases and option exercises, amortization of acquired intangibles and other items, which include acquisition and other nonrecurring transaction-related costs and lease exit activity.

(4) Represents acquisition and other nonrecurring transaction-related costs.

CONTACT:
Ryan Glenn
investors@paylocity.com
www.paylocity.com  


Advertisement