GlobeNewswire Inc | Nov 3, 2021 06:30AM EDT

November 03, 2021

NEW YORK, Nov. 03, 2021 (GLOBE NEWSWIRE) -- Kaltura, Inc. (Kaltura or the Company), the video experience cloud, today announced reported financial results for the third quarter ended September 30, 2021, as well as outlook for the fourth quarter and full year 2021.

We are excited to report earnings for the second time as a public company, with total revenue, subscription revenue, and Annualized Recurring Revenue each growing at or above 40% year-over-year. In a world reshaped by the pandemic, video technology and experiences have become mission critical, and Kaltura is uniquely positioned to harness this opportunity as a long-time leader in the Enterprise Video Content Management market and a strong recent entrant into the Meeting Solutions and Virtual Event spaces, said Ron Yekutiel, Co-founder, Chairman and Chief Executive Officer of Kaltura. We are especially excited to see the strong demand for our newer products that power meetings with purpose Virtual Events, Webinars, and Virtual Classrooms. Our ability to power tightly integrated and easily customized on-demand, live, and real-time video experiences at great scale and quality make us ideally suited to address specialized meeting experiences and virtual events for enterprises.

Third Quarter 2021 Financial Highlights:

-- Revenuefor the third quarter of 2021 was $43.0 million, an increase of 40% compared to $30.6 million for the third quarter of 2020. -- Subscription revenue for the third quarter of 2021was $37.7 million, an increase of 40% compared to $26.9 million for the third quarter of 2020. -- Annualized Recurring Revenue (ARR) for the third quarter of 2021 was$151.7 million, an increase of 41% compared to $107.3 million for the third quarter of 2020. -- Gross profitfor the third quarter of 2021 was $27.8 million, representing a gross margin of 65%, compared to a gross profit of $18.1 million and gross margin of 59% for the third quarter of 2020.Gross profit for the third quarter of 2021 includes the impact of $0.2 million in stock-based compensation expenses, $0.1 million in amortization of acquired intangible assets, and $0.2 million in depreciation expenses. Gross profit for the third quarter of 2020 includes the impact of $0.1 million in stock-based compensation expenses, $0.2 million in amortization of acquired intangible assets, and $0.7 million in depreciation expenses. -- Operating losswas $5.9 million for the third quarter of 2021, compared to a loss of $4.4 million for the third quarter of 2020. Operating loss for the third quarter of 2021 includes the impact of $3.7 million in stock-based compensation expenses, $0.2 million in amortization of acquired intangible assets, $0.4 million in depreciation expenses, and $0.8 million in gain on sale of property and equipment. Operating loss for the third quarter of 2020 includes the impact of $1.0 million in stock-based compensation expenses, $0.3 million in amortization of acquired intangible assets, $0.8 million in depreciation expenses, and $4.0 million in abandonment of data center equipment costs. -- Net losswas $25.2 million or $0.26 per diluted share for the third quarter of 2021, compared to a net loss of $6.4 million, or $0.38 per diluted share, for the third quarter of 2020. Net loss for the third quarter of 2021 includes the impact of $3.7 million in stock-based compensation expenses, $0.2 million in amortization of acquired intangible assets, $0.4 million in depreciation expenses, $0.8 million in gain on sale of property and equipment and $16.8 million in expense from remeasurement of warrants to fair value. Net loss for the third quarter of 2020 includes the impact of $1.0 million in stock-based compensation expenses, $0.3 million in amortization of acquired intangible assets, $0.8 million in depreciation expenses, and $4.0 million in abandonment of data center equipment costs. -- Adjusted EBITDAwas ($2.3) million for the third quarter of 2021, compared to adjusted EBITDA of $1.7 million for the third quarter of 2020. Adjusted EBITDA excludes stock-based compensation expenses, the amortization of acquired intangible assets, depreciation expenses, abandonment costs, gain on sale of property and equipment, financial expenses, and the provision for income taxes. -- Net cash used in operating activities was ($5.7) million for the third quarter of 2021, compared to $4.9 million provided by operating activities in the third quarter of 2020.

Third Quarter 2021 Business Highlights:

-- Another robust quarter of bookings -- Forecasted average annual salesforce productivity is tracking on plan -- Net Dollar Retention Rate of 117%, up from 111% in the third quarter of 2020 -- Kaltura positioned as a Visionary in 2021 Gartner Magic QuadrantTM for Meeting Solutions, ranking 4th in the External Presentation Use Case, and 5th in the Learning and Training and Webinar Use Cases in the Gartner 2021 Critical Capabilities for Meeting Solutions companion report -- Continued product development work towards launch of our next generation virtual event platform and towards launching low-touch and self-serve products

Financial Outlook:

For the fourth quarter of 2021, Kaltura currently expects:

-- Revenueto be in the range of $41.2 million to $43.2 million -- Adjusted EBITDAto be negative in the range of $9.5 million to $7.5 million -- Weighted average basic and diluted shares to be approximately 126.7 million

For the full year ending December31, 2021, Kaltura currently expects:

-- Revenueto be in the range of $163.5 million to $165.5 million -- Adjusted EBITDAto be negative in the range of $14.1 million to $12.1 million -- Weighted average basic and diluted shares to be approximately 70.7 million

The guidance provided above are forward-looking statements and actual results may differ materially. Refer to Forward-Looking Statements below for information on the factors that could cause our actual results to differ materially from these forward-looking statements. Kaltura has not provided a quantitative reconciliation of forecasted Adjusted EBITDA to forecasted GAAP net income (loss) within this press release because the Company is unable, without making unreasonable efforts, to calculate certain reconciling items with confidence. These items include, but are not limited to,stock-based compensation expenses, financial expenses (income), net, and provision for income tax. These items, which could materially affect the computation of forward-looking GAAP net income (loss), are inherently uncertain and depend on various factors, some of which are outside of the Companys control. The guidance above is based on current expectations relating to COVID-19 and its variants.

Adjusted EBITDA is a non-GAAP financial measure. Additional information on Kalturas reported results, including a reconciliation of the non-GAAP financial measure to their most comparable GAAP measures, is included in the financial tables below.

Conference Call

Kaltura will host a conference call today on November 3, 2021 to review its third quarter 2021 financial results and to discuss its financial outlook.

Time: 8:00 a.m. ET United States/Canada Toll Free: 855-327-6838 International Toll: +1-604-235-2082 Conference ID: 10016963

A live webcast will also be available in the Investor Relations section of Kalturas website at: https://investors.kaltura.com/news-and-events/events.

A replay of the webcast will be available in the Investor Relations section of the companys web site approximately two hours after the conclusion of the call and remain available for approximately 30 calendar days.

About Kaltura

Kalturas mission is to power any video experience for any organization. Our Video Experience Cloud offers live, real-time, and on-demand video products for enterprises of all industries, as well as specialized industry solutions, currently for educational institutions and for media and telecom companies. Underlying our products and solutions is a broad set of Media Services that are also used by other cloud platforms and companies to power video experiences and workflows for their own products. Kalturas Video Experience Cloud is used by leading brands reaching millions of users, at home, at school and at work, for communication, collaboration, training, marketing, sales, customer care, teaching, learning, virtual events, and entertainment experiences.

Investor Contacts: Kaltura Yaron Garmazi Chief Financial Officer IR@Kaltura.com

Sapphire Investor Relations Erica Mannion and Michael Funari +1 617 542 6180 IR@Kaltura.com

Media Contacts: Kaltura Lisa Bennett pr.team@kaltura.com

Headline Media Raanan Loew raanan@headline.media +1 347 897 9276

GARTNER and MAGIC QUADRANT are registered trademarks and service marks of Gartner, Inc. and/or its affiliates in the U.S. and internationally and are used herein with permission. All rights reserved.Gartner does not endorse any vendor, product or service depicted in its research publications and does not advise technology users to select only those vendors with the highest ratings or other designation. Gartner research publications consist of the opinions of Gartners Research & Advisory organization and should not be construed as statements of fact. Gartner disclaims all warranties, expressed or implied, with respect to this research, including any warranties of merchantability or fitness for a particular purpose.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements contained in this press release that do not relate to matters of historical fact should be considered forward-looking statements, including but not limited to, statements regarding our future financial and operating performance, including our guidance; our business strategy, plans and objectives for future operations; capital expenditures; industry and market conditions and trends; and general business conditions, including as a result of the pandemic related to COVID-19 and its variants.

In some cases, you can identify forward-looking statements by terminology such as aim, anticipate, assume, believe, contemplate, continue, could, due, estimate, expect, goal, intend, may, objective, plan, predict, potential, positioned, seek, should, target, will, would and other similar expressions that are predictions of or indicate future events and future trends, or the negative of these terms or other comparable terminology, although not all forward-looking statements contain these words. Any forward-looking statements contained herein are based on our historical performance and our current plans, estimates and expectations and are not a representation that such plans, estimates, or expectations will be achieved. These forward-looking statements represent our expectations as of the date of this press release. Subsequent events may cause these expectations to change, and we disclaim any obligation to update the forward-looking statements in the future, except as required by law. These forward-looking statements are subject to known and unknown risks and uncertainties that may cause actual results to differ materially from our current expectations. Important factors that could cause actual results to differ materially from those anticipated in our forward-looking statements include, but are not limited to, our ability to manage and sustain our rapid growth; our ability to achieve and maintain profitability; the ongoing pandemic related to COVID-19 and its variants; the evolution of the markets for our offerings; the quarterly fluctuation in our results of operations; our ability to retain our customers; our ability to keep pace with technological and competitive developments; our ability to maintain the interoperability of our offerings across devices, operating systems and third-party applications; our reliance on third parties; our ability to retain our key personnel; risks related to our international operations; and the other risks under the caption Risk Factors in our Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2021, filed with the Securities and Exchange Commission (SEC), as such factors may be updated from time to time in our other filings with the SEC, which are accessible on the SECs website at www.sec.gov and the Investor Relations page of our website at investors.kaltura.com.

Non-GAAP Financial Measures

In addition to our results determined in accordance with GAAP, we believe that Adjusted EBITDA is useful in evaluating the performance of our business. We define EBITDA as net profit (loss) before interest expense, net, provision for income taxes and depreciation and amortization expense. Adjusted EBITDA is defined as EBITDA (as defined above), adjusted for the impact of certain non-cash and other items that we believe are not indicative of our core operating performance, such as non-cash stock-based compensation expenses, abandonment costs, gain from sale of property and equipment, and other operating expenses. Adjusted EBITDA is a supplemental measure of our performance, is not defined by or presented in accordance with GAAP, and should not be considered in isolation or as an alternative to net profit (loss) or any other performance measure prepared in accordance with GAAP. Adjusted EBITDA is presented because we believe that it provides useful supplemental information to investors and analysts regarding our operating performance and is frequently used by these parties in evaluating companies in our industry. By presenting Adjusted EBITDA, we provide a basis for comparison of our business operations between periods by excluding items that we do not believe are indicative of our core operating performance. We believe that investors understanding of our performance is enhanced by including this non-GAAP financial measure as a reasonable basis for comparing our ongoing results of operations. Additionally, our management uses Adjusted EBITDA as a supplemental measure of our performance because it assists us in comparing the operating performance of our business on a consistent basis between periods, as described above. Although we use EBITDA and Adjusted EBITDA as described above, EBITDA and Adjusted EBITDA have significant limitations as analytical tools. See the tables below regarding reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures.

Key Financial and Operating Metrics

Annualized Recurring Revenue. We use Annualized Recurring Revenue (ARR) as a measure of our revenue trend and an indicator of our future revenue opportunity from existing recurring customer contracts. We calculate ARR by annualizing our recurring revenue for the most recently completed fiscal quarter. Recurring revenues are generated from SaaS and PaaS subscriptions, as well as term licenses for software installed on the customer's premises (On-Prem). For the SaaS and PaaS components, we calculate ARR by annualizing the actual recurring revenue recognized for the latest fiscal quarter. For the On-Prem component for which revenue recognition is not ratable across the license term, we calculate ARR for each contract by dividing the total contract value (excluding professional services) as of the last day of the specified period by the number of days in the contract term and then multiplying by 365. Recurring revenue excludes revenue from one-time professional services and setup fees. ARR is not adjusted for the impact of any known or projected future customer cancellations, upgrades or downgrades or price increases or decreases. The amount of actual revenue that we recognize over any 12-month period is likely to differ from ARR at the beginning of that period, sometimes significantly. This may occur due to new bookings, cancellations, upgrades or downgrades, pending renewals, professional services revenue and acquisitions or divestitures. ARR should be viewed independently of revenue as it is an operating metric and is not intended to be a replacement or forecast of revenue. Our calculation of ARR may differ from similarly titled metrics presented by other companies.

Net Dollar Retention Rate. Our Net Dollar Retention Rate, which we use to measure our success in retaining and growing recurring revenue from our existing customers, compares our recognized recurring revenue from a set of customers across comparable periods. We calculate our Net Dollar Retention Rate for a given period as the recognized recurring revenue from the latest reported fiscal quarter from the set of customers whose revenue existed in the reported fiscal quarter from the prior year (the numerator), divided by recognized recurring revenue from such customers for the same fiscal quarter in the prior year (denominator). For annual periods, we report Net Dollar Retention Rate as the arithmetic average of the Net Dollar Retention Rate for all fiscal quarters included in the period. We consider subdivisions of the same legal entity (for example, divisions of a parent company or separate campuses that are part of the same state university system) to be a single customer for purposes of calculating our Net Dollar Retention Rate. Our calculation of Net Dollar Retention Rate for any fiscal period includes the positive recognized recurring revenue impacts of selling new services to existing customers and the negative recognized recurring revenue impacts of contraction and attrition among this set of customers. Our Net Dollar Retention Rate may fluctuate as a result of a number of factors, including the growing level of our revenue base, the level of penetration within our customer base, expansion of products and features, and our ability to retain our customers. Our calculation of Net Dollar Retention Rate may differ from similarly titled metrics presented by other companies.

Remaining Performance Obligations. Remaining Performance Obligations represents the amount of contracted future revenue that has not yet been delivered, including both subscription and professional services revenues. Remaining Performance Obligations consists of both deferred revenue and contracted non-cancelable amounts that will be invoiced and recognized in future periods. We expect to recognize 59% of our Remaining Performance Obligations as revenue over the next 12 months, and the remainder thereafter, in each case, in accordance with our revenue recognition policy; however, we cannot guarantee that any portion of our Remaining Performance Obligations will be recognized as revenue within the timeframe we expect or at all.

CondensedConsolidated Balance Sheet (USD in thousands) September 30, December 31, 2021 2020 (as restated) (Unaudited) ASSETS CURRENT ASSETS Cash and cash equivalents $ 179,740 $ 27,711Trade receivables 24,190 17,134Prepaid expenses and 7,826 2,769other current assetsDeferred contractacquisition and 8,702 5,848fulfillment costs,current Total current assets 220,458 53,462 NON-CURRENT ASSETS Property and equipment, 8,243 4,147netOther assets, noncurrent 2,371 3,564Deferred contractacquisition and 23,202 15,876fulfillment costs,noncurrentIntangible assets, net 2,127 2,835Goodwill 11,070 11,070 Total non-current assets 47,013 37,492 TOTAL ASSETS $ 267,471 $ 90,954 LIABILITIES, CONVERTIBLEAND REDEEMABLECONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS'EQUITY (DEFICIT) CURRENT LIABILITIES Current portion of $ 2,295 $ 1,000long-term loansCurrent portion oflong-term lease 525 1,738liabilitiesTrade payables 4,418 5,045Employees and payroll 20,540 16,275accrualsAccrued expenses and 17,212 11,251other current liabilitiesDeferred revenue 63,014 47,685 Total current liabilities 108,004 82,994 NON-CURRENT LIABILITIES Deferred revenue, 1,750 1,858noncurrentLong-term loans, net of 58,992 47,160current portionOther liabilities, 2,386 2,706noncurrentWarrants to purchasepreferred and common - 56,780stock Total non-current 63,128 108,504liabilities TOTAL LIABILITIES $ 171,132 $ 191,498

CondensedConsolidated Balance Sheet (USD in thousands) September 30, December 31, 2021 2020 (as restated) (Unaudited) COMMITMENTS AND CONTINGENCIES (NOTE 6) Convertible preferred stock, $0.0001par value per share, 0 and 1,043,778shares authorized, issued andoutstanding as of September 30, 2021, - 1,921 and December 31, 2020, respectively;aggregate liquidation preference of 0and $1,921 as of September 30, 2021, andDecember 31, 2020, respectively;Redeemable convertible preferred stock,$ 0.0001 par value per share, 0 and15,968,831 shares authorized as ofSeptember 30, 2021, and December 31,2020, respectively; 0 and 15,779,322issued and outstanding as of September - 158,191 30, 2021, and December 31, 2020,respectively; aggregate liquidationpreference of 0 and $185,425 as ofSeptember 30, 2021, and December 31,2020, respectively; Total mezzanine equity - 160,112 STOCKHOLDERS? EQUITY (DEFICIT) Preferred stock, $0.0001 par value pershare, 20,000,000 and 0 sharesauthorized as of September 30, 2021 and - - December 31, 2020, respectively; 0issued and outstanding as of September30, 2021 and December 31, 2020Common stock, $ 0.0001 par value pershare, 1,000,000,000 and 157,500,000shares authorized as of September 30,2021, and December 31, 2020,respectively; 134,261,190 and 33,153,112 13 2 shares issued as of September 30, 2021and December 31, 2020, respectively;126,576,000 and 25,467,922 sharesoutstanding as of September 30, 2021 andDecember 31, 2020, respectively;Treasury stock ? 7,685,190 shares ofcommon stock, $0.0001 par value per (4,881 ) (4,881 )share, as of September 30, 2021 andDecember 31, 2020Additional paid-in capital 407,915 8,388 Receivables on account of stock - (882 )Accumulated deficit (306,708 ) (263,283 ) Total stockholders? equity (deficit) 96,339 (260,656 ) TOTAL LIABILITIES, CONVERTIBLE ANDREDEEMABLE CONVERTIBLE PREFERRED STOCKS $ 267,471 $ 90,954 AND STOCKHOLDERS? EQUITY (DEFICIT)

Condensed Consolidated Statements of Operations (USD in thousands, except pershare amounts)

Three months ended Nine months ended September 30 September 30 2021 2020 2021 2020 (Unaudited) Revenue: Subscription $ 37,675 $ 26,888 $ 106,483 $ 75,061Professional services 5,309 3,720 15,817 10,202 Total revenue 42,984 30,608 122,300 85,263 Cost of revenue: Subscription 9,629 7,700 29,524 19,736Professional services 5,538 4,814 16,847 13,982 Total cost of revenue 15,167 12,514 46,371 33,718 Gross profit 27,817 18,094 75,929 51,545 Operating expenses: Research and 12,363 7,275 35,050 20,543developmentSales and marketing 11,257 6,651 31,942 21,451General and 10,070 8,579 27,457 16,762administrativeOther operating - - 1,724 -expenses Total operating 33,690 22,505 96,173 58,756expenses Operating loss 5,873 4,411 20,244 7,211 Financial expenses, 17,780 1,525 18,432 12,809net Loss before provision 23,653 5,936 38,676 20,020for income taxesProvision for income 1,497 498 4,749 2,404taxes Net loss 25,150 6,434 43,425 22,424 Preferred stock - 3,107 6,672 8,716accretionRedemption ofredeemable convertiblepreferred stock upon 1,569 - 1,569 -initial publicoffering Net loss attributable $ 26,719 $ 9,541 $ 51,666 $ 31,140to common stockholders Net loss per shareattributable to common $ 0.26 $ 0.38 $ 1.00 $ 1.26stockholders, basicand diluted Weighted averagenumber of shares usedin computing basic and 102,938,814 25,217,473 51,647,683 24,790,067diluted net loss pershare attributable tocommon stockholders

Stock-based compensation included in above line items:

Three months ended September 30, Nine months ended September 30, 2021 2020 2021 2020 (unaudited) Cost of $ 168 $ 63 $ 635 $ 208revenuesResearch and 528 256 2,252 681developmentSales and 438 341 1,641 788marketingGeneral and 2,602 373 8,382 1,152administrative Total $ 3,736 $ 1,033 $ 12,910 $ 2,829

Depreciation and Amortization expenses included in above line items:

Three months ended Nine months ended September 30, September 30, 2021 2020 2021 2020 (unaudited) Cost of revenues $ 287 $ 833 $ 950 $ 2,434Research and development 88 73 230 226Sales and marketing 178 136 506 414General and administrative 41 40 109 103 Total $ 594 $ 1,082 $ 1,795 $ 3,177

Revenue by Segment (USD in thousands)

Three months ended Nine months ended September 30 September 30 2021 2020 2021 2020 UnauditedEnterprise, Education and $ 30,410 $ 21,001 $ 87,966 $ 56,169TechnologyMedia and Telecom 12,574 9,607 34,334 29,094Total Revenue $ 42,984 $ 30,608 $ 122,300 $ 85,263

Gross Profit by Segment (USD in thousands)

Three months ended Nine months ended September 30 September 30 2021 2020 2021 2020 UnauditedEnterprise, Education and $ 22,157 $ 15,046 $ 62,057 $ 41,226TechnologyMedia and Telecom 5,660 3,048 13,872 10,319Gross Profit $ 27,817 $ 18,094 $ 75,929 $ 51,545

CondensedConsolidated Statements of Cash Flows(USD in thousands)

Nine months ended September 30, 2021 2020 (Unaudited)Cash flows from operating activities: Net loss $ (43,425 ) $ (22,424 )Adjustments required to reconcile net loss to net cash used in operating activities:Depreciation, amortization, and abandonment costs 1,795 7,146 Stock-based compensation expenses 12,910 2,829 Amortization of deferred contract acquisition and 5,082 2,988 fulfillment costsChange in valuation of warrants to purchase preferred 15,046 10,034 and common stockNon-cash interest expenses 267 104 Non-cash expenses with respect to stockholders? loans 882 - Gain on sale of property and equipment (757 ) - Changes in operating assets and liabilities: Increase in trade receivables (7,055 ) (8,561 )Decrease (increase) in prepaid expenses and other (4,937 ) 196 current assets and other assets, noncurrentIncrease in deferred contract acquisition and (15,262 ) (7,934 )fulfillment costsIncrease in trade payables 849 104 Increase in accrued expenses and other current 4,055 3,654 liabilitiesIncrease in employees and payroll accruals 4,265 4,149 Increase (decrease) in other liabilities, noncurrent (306 ) 458 Increase in deferred revenue 15,221 8,977 Net cash provided by (used in) operating activities (11,370 ) 1,720 Cash flows from investing activities: Net cash acquired in business combination - 383 Purchases of property and equipment (1,580 ) (708 )Proceeds from sale of property and equipment 642 - Capitalized internal-use software (2,753 ) (1,255 )Purchase of intangible assets (79 ) (89 ) Net cash used in investingactivities (3,770 ) (1,669 ) Cash flows from financing activities: Proceeds from initial public offering, net of 160,425 - underwriting discounts and commissionsPayment related to the conversion of Series Fredeemable convertible preferred stock upon initial (1,569 ) - public offeringProceeds from long term loans, net of debt issuance 41,915 2,000 costRepayment of long-term loans (29,083 ) - Principal payments on finance leases (1,329 ) (1,842 )Proceeds from exercise of options by employees 661 63 Payment of deferred offering costs (4,087 ) - Net cash provided by financing activities 166,933 221 Increase in cash, cash equivalents and restricted cash 151,793 272 Cash, cash equivalents and restricted cash at the 28,355 27,144 beginning of the period Cash, cash equivalents and restricted cash at the end $ 180,148 $ 27,416 of the period Non-cash transactions: Purchase and sale of property and equipment, $ 814 $ 75 internal-use software, and intangible asset in credit Issuance of common shares and warrant with respect to $ - $ 3,799 business combination Conversion of warrants to common stock upon initial $ 70,677 $ - public offering Conversion of convertible and redeemable convertiblepreferred stock to common stock upon initial public $ 161,261 $ - offering Unpaid deferred offering costs $ 626 $ -

Adjusted EBITDA (USD in thousands)

Three Months Ended Nine Months Ended September 30, September 30, 2021 2020 2021 2020 (USD in thousands)Net $ (25,150 ) $ (6,434 ) $ (43,425 ) $ (22,424 )lossFinancial expenses, net 17,780 1,525 18,432 12,809 ^(a)Provision for income 1,497 498 4,749 2,404 taxesDepreciation andamortization 594 1,082 1,795 3,177

EBITDA (5,279 ) (3,329 ) (18,449 ) (4,034 )Non-cash stock-basedcompensation 3,736 1,033 12,910 2,829 expenseAbandonment costs ^(b) - 3,969 - 3,969

Gain on sale ofproperty and equipment (757 ) - (757 ) - ^(c)Other operatingexpenses ^(d) - - 1,724 -

Adjusted EBITDA $ (2,300 ) $ 1,673 $ (4,572 ) $ 2,764

The three months ended September 30, 2021 and 2020, and the nine months (a) ended September 30, 2021 and 2020 include $16,822, $0, $15,046 and $10,034 respectively, of remeasurement of warrants to fair value, and $766, $1,037, $2,228 and $3,062 of interest expenses. The three and nine months ended September 30, 2020 includes a $3,969 (b) one-time expense related to the abandonment of data center equipment in connection with our transition to a public cloud infrastructure. The three and nine months ended September 30, 2021 includes a one-time (c) gain on sale of data center equipment in connection with our transition to a public cloud infrastructure. The three and nine months ended September 30, 2021 include other (d) operating expenses related to the forgiveness of loans to certain of our directors and executive officers in connection with the public filing of the registration statement for our initial public offering.

Reported KPIs

For the Three Months Ended September 30, 2021 2020 (dollar amounts in thousands)Annualized Recurring Revenue $ 151,704 $ 107,270 Net Dollar Retention Rate 117 % 111 %Remaining Performance $ 162,316 $ 130,735 Obligations