株探米国株
日本語 英語
エドガーで原本を確認する
0001835681FALSE00018356812024-02-262024-02-26

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 8-K
 
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
Date of Report (date of earliest event reported): February 26, 2024
 
PowerSchool Holdings, Inc.
(Exact name of Registrant, as specified in its charter)
Delaware 001-04321 85-4166024
(State or other jurisdiction of incorporation) (Commission File Number) (I.R.S. Employer Identification Number)

150 Parkshore Drive
Folsom, California
95630
(Address of principal executive offices) (Zip Code)


(877) 873-1550
(Registrant's telephone number, including area code)
Not Applicable
(Former name or address, if changed since last report) 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: 
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) 
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) 
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) 
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) 
Securities registered pursuant to Section 12(b) of the Act:
 
Title of Each Class
Trading Symbol(s)
Name of each exchange on which registered
Class A Common Stock, par value $0.0001 per share
PWSC The New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). 
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Item 2.02.     Results of Operations and Financial Condition.




On February 26, 2024, PowerSchool Holdings, Inc. issued a press release announcing its financial results for the quarter and year ended December 31, 2023. A copy of the press release is furnished herewith as Exhibit 99.1.

This information contained in this Item 2.02 and in Exhibit 99.1 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

Item 9.01              Financial Statements and Exhibits.
 
(d) Exhibits
 
Exhibit No. Description of Exhibit
99.1
104
2


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.


  POWERSCHOOL HOLDINGS, INC.
     
Date: February 26, 2024    
By: /s/ Eric Shander
  Name: Eric Shander
  Title: President and Chief Financial Officer

3
EX-99.1 2 exhibit991-q423earningsrel.htm EX-99.1 Document
imagea.jpg

PowerSchool Announces Fourth Quarter and Full Year 2023 Financial Results

•Fourth quarter total revenue increased 13% year-over-year to $182.1 million, meeting outlook
•Full year total revenue increased 11% year-over-year to $697.7 million, meeting outlook
•Fourth quarter GAAP net loss was $18.7 million and Adjusted EBITDA increased 12% year-over-year to $59.4 million, exceeding outlook and representing 33% of total revenue
•Full year GAAP net loss was $39.1 million and Adjusted EBITDA increased 18% to $231.9 million, exceeding outlook and representing 33% of total revenue
•ARR* increased 18% over the prior year to $701.5 million as of December 31, 2023

FOLSOM, CA – February 26, 2023: PowerSchool Holdings, Inc. (NYSE: PWSC) ("PowerSchool" or the “Company”), the leading provider of cloud-based software for K-12 education in North America, today announced financial results for its fourth quarter and full fiscal year ended December 31, 2023.

“These fourth quarter results showcase the momentum we’ve seen throughout 2023. For the year, we surpassed $700 million in ARR, grew revenue double digits, increased our Adjusted EBITDA margin by over 200 basis points, and reached a new record in Free Cash Flow margin," said Hardeep Gulati, PowerSchool CEO. “Our differentiated platform of data-rich solutions continues to grow through the introduction of several game changing AI-driven innovations. We are the partner-of-choice in the K-12 ecosystem as schools, districts, and states increasingly leverage technology to improve their operational efficiencies, teacher effectiveness, and student outcomes.”

Fourth Quarter 2023 Financial Highlights

•Revenue: Total revenue was $182.1 million for the three months ended December 31, 2023, up 13% year-over-year.
•S&S Revenue: Subscriptions and support revenue was $163.6 million, up 16% year-over-year.
•Gross Profit: GAAP gross profit was $108.6 million, representing 60% of total revenue, and Adjusted Gross Profit* was $128.9 million, representing 71% of total revenue.
•Net Income/Loss: GAAP net loss was $18.7 million, representing 10% of total revenue, and Non-GAAP Net Income* was $34.4 million, representing 19% of total revenue.
•Adjusted EBITDA: Adjusted EBITDA* was $59.4 million, up 12% year-over-year and representing 33% of total revenue.
•Earnings/Loss Per Share: GAAP net loss per diluted share was $0.10 on 202.1 million shares outstanding. Non-GAAP Net Income per diluted share* was $0.17 on 204.0 million shares outstanding.
•Cash Flow: Net cash provided by operating activities was $42.9 million, representing 24% of total revenue, and Free Cash Flow* was $32.3 million, representing 18% of total revenue.
•ARR: Annual Recurring Revenue (ARR)* was $701.5 million, up 18% year-over-year, and Net Revenue Retention Rate* was 106.7%.

Full Year 2023 Financial Highlights

•Revenue: Total revenue was $697.7 million for the year ended December 31, 2023, up 11% year-over-year.
•S&S Revenue: Subscriptions and support revenue was $600.2 million, up 10% year-over-year.
•Gross Profit: GAAP gross profit was $413.8 million, representing 59% of total revenue, and Adjusted Gross Profit* was $490.9 million, representing 70% of total revenue.
•Net Income/Loss: GAAP net loss was $39.1 million, representing 6% of total revenue, and Non-GAAP Net Income* was $165.7 million, representing 24% of total revenue.
•Adjusted EBITDA: Adjusted EBITDA* was $231.9 million, up 18% year-over-year and representing 33% of total revenue.
•Earnings/Loss Per Share: GAAP net loss per diluted share was $0.19 on 163.0 million shares outstanding. Non-GAAP Net Income per diluted share* was $0.82 on 201.5 million shares outstanding.
- 1 -

imagea.jpg
•Cash Flow: Net cash provided by operating activities was $170.6 million, representing 24% of total revenue, and Free Cash Flow* was $129.9 million, representing 19% of total revenue.

* Definitions of the key business metrics and the non-GAAP financial measures used in this press release and reconciliations of such measures to the most closely comparable GAAP measures are included below under the headings “Definitions of Certain Key Business Metrics” and “Use and Reconciliation of Non-GAAP Financial Measures.”

Recent Business Highlights

•Delivering Customer Growth at Scale: Completed nearly 2,000 cross-sell and new logo transactions in 2023, including notable wins at Los Angeles Unified School District, Miami Dade Public Schools, and the Newark Board of Education. Gained 5 new state-and territory-wide contracts, including Puerto Rico, Florida, and Montana.
•Platform Expansion: Acquired Allovue, a leading provider of K-12 financial planning, budgeting, and analytics software in the U.S. A member of PowerSchool's technology partner program, Allovue provides intuitive and flexible budgeting tools to help school districts and state education leaders allocate and manage budgets and resources, including real-time access to all budgeting information, budget collaboration, equitable funding formulas, and analytics and dashboards to track and manage spending.
•AI-Driven Innovation: Announced the next evolution of its AI-driven solutions suite with the launch of PowerSchool PowerBuddy™, a persona-specific AI-powered virtual assistant for everyone in education, providing each student, parent, educator, counselor, and administrator with safe and secure access to individualized guidance, information, and resources. PowerBuddy™ will initially be incorporated into Schoology Learning to offer students on-demand, one-on-one assistance with their assignments, and PowerBuddy™ will eventually be expanded across the entire PowerSchool ecosystem. For example, teachers will be able to leverage PowerBuddy™ to generate lesson plans, automate the creation of quizzes and assessments, and personalize homework at scale, and parents will be able to leverage PowerBuddy™ in the My PowerSchool portal to inquire about their child's academic performance, schedule, attendance, and receive proactive alerts if their child is falling behind, fostering transparency and empowering parents to participate in their child’s education.
•International Expansion: Finished 2023 with 14 new strategic channel partnerships in targeted regions across the globe, adding 4 new partners in the Latin America region in fourth quarter: The American International Schools in the Americas (AMISA), Edutech, SICOM, and Educatek.
•UNESCO Global Education Coalition: Announced the joining of UNESCO’s Global Education Coalition, which brings together 200 members to provide expertise, strategic direction, resources, and leadership around education connectivity, instruction, and equality. In alignment with PowerSchool's mission of supporting the digital transformation of education, PowerSchool will support the Coalition’s objective to provide sustainable, scalable digital transformation in education through offering our expertise, training, and technology.


Commenting on the Company’s results, Eric Shander, PowerSchool President and CFO, added, “I am particularly happy with our teams' ability to hit our goals for growth while delivering significant operating leverage in the business. We are in the early innings of revolutionizing education through our data-centric technologies, which will provide us a durable and sustainable path for generating long-term student, family, customer, employee, and shareholder value.”

Financial Outlook

The Company currently expects the following results:
First quarter ending March 31, 2024 (in millions)
Total revenue $183 to $186
Adjusted EBITDA * $56.5 to $58.5
Year ending December 31, 2024 (in millions)
- 2 -

imagea.jpg
Total revenue $786 to $792
Adjusted EBITDA * $267 to $272

* Adjusted EBITDA, a non-GAAP financial measure was not reconciled to net income (loss), the most closely comparable GAAP financial measure because net income (loss) is not accessible on a forward-looking basis. The Company is unable to reconcile Adjusted EBITDA to net loss without unreasonable efforts because the Company is currently unable to predict with a reasonable degree of certainty the type and extent of certain items that would be expected to impact net income (loss) for these periods but would not impact Adjusted EBITDA. Such items include stock-based compensation charges, depreciation and amortization of capitalized software costs and acquired intangible assets, severance, and other items. The unavailable information could have a significant impact on net income (loss). The foregoing financial outlook reflects the Company’s expectations as of today's date. Given the number of risk factors, uncertainties, and assumptions discussed below, actual results may differ materially. The Company does not intend to update its financial outlook until its next quarterly results announcement.

Important disclosures in this earnings release about and reconciliations of historical non-GAAP financial measures to the most closely comparable GAAP measures are provided below under “Use and Reconciliation of Non-GAAP Financial Measures.”

Conference Call Details

PowerSchool will host a conference call to discuss the fourth quarter and full year 2023 financial results on February 26, 2024, at 2:00 p.m. Pacific Time. Those wishing to participate via webcast should access the call through PowerSchool’s Investor Relations website (https://investors.powerschool.com/events-and-presentations/default.aspx). An archived webcast will be made available shortly after the conference call ends.

Those wishing to participate via telephone may dial 1-877-407-0792 (USA) or 1-201-689-8263 (International) by referencing conference ID 13743820. The telephone replay will be available from 5:00 p.m. Pacific Time (8:00 p.m. Eastern Time) on February 26, 2024, through March 4, 2024, by dialing 1-844-512-2921 (USA) or 1-412-317-6671 (International) and referencing the replay passcode 13743820.

About PowerSchool

PowerSchool (NYSE: PWSC) is the leading provider of cloud-based software for K-12 education in North America. Its mission is to power the education ecosystem with unified technology that helps educators and students realize their full potential, in their way. PowerSchool connects students, teachers, administrators, and parents, with the shared goal of improving student outcomes. From the office to the classroom to the home, it helps schools and districts efficiently manage state reporting and related compliance, special education, finance, human resources, talent, registration, attendance, funding, learning, instruction, grading, assessments, and analytics in one unified platform. PowerSchool supports over 50 million students globally and more than 17,000 customers, including over 90 of the top 100 districts by student enrollment in the United States, and sells solutions in over 95 countries. Visit www.powerschool.com to learn more.

Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of the safe harder provisions of the U.S. Private Securities Litigation Reform Act of 1995. Any statements made in this press release that are not statements of historical fact, including statements about our beliefs and expectations, are forward-looking statements and should be evaluated as such. Forward-looking statements are not assurances of future performance and may include information concerning possible or assumed future results of operations, including our financial outlook and descriptions of our business plan and strategies. Forward-looking statements are based on PowerSchool management’s beliefs, as well as assumptions made by, and information currently available to, them.
- 3 -

imagea.jpg
You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as “anticipate,” “estimate,” “expect,” “project,” “plan,” “intend,” “believe,” “may,” “will,” “should,” “can have,” “likely,” and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events. Because such statements are based on expectations as to future financial and operating results and are not statements of fact, actual results may differ materially from those projected. Factors which may cause actual results to differ materially from current expectations include, but are not limited to: potential effects on our business of the COVID-19 pandemic; our history of cumulative losses; competition; our ability to attract new customers on a cost-effective basis and the extent to which existing customers renew and upgrade their subscriptions; our ability to sustain and expand revenues, maintain profitability, and to effectively manage our anticipated growth; our ability to retain, hire, and integrate skilled personnel including our senior management team; our ability to identify acquisition targets and to successfully integrate and operate acquired businesses; our ability to maintain and expand our strategic relationships with third parties, including with state and local government entities; the seasonality of our sales and customer growth; our reliance on third-party software and intellectual property licenses; our ability to obtain, maintain, protect, and enforce intellectual property protection for our current and future solutions; the impact of potential information technology or data security breaches or other cyber-attacks or other disruptions; and the other factors described under the heading “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 (the "Annual Report"), filed with the Securities Exchange Commission (“SEC”). Copies of the Annual Report may be obtained from the Company or the SEC.

We caution you that the factors referenced above may not contain all of the factors that are important to you. In addition, we cannot assure you that we will realize the results or developments we expect or anticipate or, even if substantially realized, that they will result in the consequences or affect us or our operations in the way we expect. All forward-looking statements reflect our beliefs and assumptions only as of the date of this press release. We undertake no obligation to publicly update forward-looking statements, whether written or oral, to reflect future events, future developments or circumstances, or new information.

Definitions of Certain Key Business Metrics

Annualized Recurring Revenue (“ARR”)

ARR represents the annualized value of all recurring contracts as of the end of the period. ARR mitigates fluctuations due to seasonality, contract term, one-time discounts given to help customers meet their budgetary and cash flow needs, and the sales mix for recurring and non-recurring revenue. We record ARR at the time a customer purchases a new product or renews an existing product, and at a value that represents the contracted annual recurring revenue value excluding any granted one-time discounts. ARR does not have any standardized meaning and is therefore unlikely to be comparable to similarly titled measures presented by other companies. ARR should be viewed independently of revenue and deferred revenue and is not intended to be combined with or to replace either of those items. ARR is not a forecast, and the active contracts at the end of a reporting period used in calculating ARR may or may not be extended or renewed by our customers.

Net Revenue Retention Rate (“NRR”)

We believe that our ability to retain and grow recurring revenues from our existing customers over time strengthens the stability and predictability of our revenue base and is reflective of the value we deliver to them through upselling and cross selling our solution portfolio. Typically, our customer agreements are sold on a three-year basis with one-year rolling renewals and annual price escalators. These annual renewal processes provide us an additional opportunity to upsell and cross sell additional products. We assess our performance in this area using a metric we refer to as Net Revenue Retention Rate (“NRR”). For the purposes of calculating NRR, we exclude from our calculation of NRR any changes in ARR attributable to Intersect customers, as this product is sold through our channel partnership with EAB Global, Inc. and is pursuant to annual revenue minimums, therefore the business will not be managed based on NRR. We calculate our dollar-based NRR as of the end of a reporting period as follows:

- 4 -

imagea.jpg
•Numerator. We measure ARR from renewed and new sale opportunities booked as of the last day of the current reporting period from customers with associated ARR as of the last day of the prior year comparative reporting period.

•Denominator. We measure, as of the last day of the current reporting period, the last twelve months of ARR that was scheduled for renewal.

The quotient obtained from this calculation is our dollar-based net revenue retention rate. Our NRR provides insight into the impact on current year recurring revenues of expanding adoption of our solutions by our existing customers during the current period. Our NRR is subject to adjustments for acquisitions, consolidations, spin-offs, and other market activity.

Use and Reconciliation of Non-GAAP Financial Measures

In addition to our results determined in accordance with GAAP, we believe the following non-GAAP measures are useful in evaluating our operating performance. We believe that non-GAAP financial information, when taken collectively, may be helpful to investors because it provides consistency and comparability with past financial performance and assists in comparisons with other companies, some of which use similar non-GAAP financial information to supplement their GAAP results. The non-GAAP financial information is presented for analytical and supplemental informational purposes only, and should not be considered in isolation or as a substitute for financial information presented in accordance with GAAP, and may be different from similarly-titled non-GAAP measures used by other companies. A reconciliation is provided below for each non-GAAP financial measure to the most directly comparable financial measure stated in accordance with GAAP. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures.
Adjusted Gross Profit: Adjusted Gross Profit is a supplemental measure of operating performance that is not made under GAAP and that does not represent, and should not be considered as, an alternative to gross profit, as determined in accordance with GAAP. We define Adjusted Gross Profit as gross profit, adjusted for depreciation, share-based compensation expense and the related employer payroll tax, restructuring and acquisition-related expenses, and amortization of acquired intangible assets and capitalized product development costs. We use Adjusted Gross Profit to understand and evaluate our core operating performance and trends, to prepare and approve our annual budget, and to develop short-term and long-term operating plans. We believe that Adjusted Gross Profit is a useful measure to us and to our investors because it provides consistency and comparability with our past financial performance and between fiscal periods, as the metric generally eliminates the effects of the variability of depreciation, share-based compensation, restructuring expense, acquisition-related expenses, and amortization of acquired intangibles and capitalized product development costs from period to period, which may fluctuate for reasons unrelated to overall operating performance. We believe that the use of this measure enables us to more effectively evaluate our performance period-over-period and relative to our competitors.
Non-GAAP Net Income (Loss), Non-GAAP Cost of Revenue and Operating Expenses, and Adjusted EBITDA: Non-GAAP Net Income (Loss), Non-GAAP Cost of Revenue, Non-GAAP Operating Expenses, and Adjusted EBITDA are supplemental measures of operating performance that are not made under GAAP and that do not represent, and should not be considered as, an alternative to net income (loss), GAAP cost of revenue, and GAAP operating expenses, as applicable. We define Non-GAAP Net Income (Loss) as net income (loss) adjusted for depreciation and amortization, share-based compensation expense and the related employer payroll tax, management fees, restructuring expense, and acquisition-related expenses. We define Non-GAAP Cost of Revenue and Operating Expenses as their respective GAAP measures adjusted for share-based compensation expense and the related employer payroll tax, management fees, restructuring expense, and acquisition-related expense. We define Adjusted EBITDA as net income (loss) adjusted for all of the above items, net interest expense, nonrecurring litigation expense, and provision for (benefit from) income tax. We use Non-GAAP Net Income, Non-GAAP Cost of Revenue, Non-GAAP Operating Expenses, and Adjusted EBITDA to understand and evaluate our core operating performance and trends and to develop short-term and long-term operating plans. We believe that Non-GAAP Net Income and Adjusted EBITDA facilitate comparison of our operating performance on a consistent basis between periods and, when viewed in combination with our results prepared in accordance with GAAP, help provide a broader picture of factors and trends affecting our results of operations.
- 5 -

imagea.jpg

Free Cash Flow and Unlevered Free Cash Flow: Free Cash Flow and Unlevered Free Cash Flow are supplemental measures of liquidity that are not made under GAAP and that do not represent, and should not be considered as, an alternative to cash flow from operations, as determined by GAAP. We define Free Cash Flow as net cash provided by operating activities less cash used for purchases of property and equipment and capitalized product development costs. We define Unlevered Free Cash Flow as Free Cash Flow plus cash paid for interest on outstanding debt. We believe that Free Cash Flow and Unlevered Free Cash Flow are useful indicators of liquidity that provide information to management and investors about the amount of cash generated by our operations inclusive of that used for investments in property and equipment and capitalized product development costs as well as cash paid for interest on outstanding debt.
These non-GAAP financial measures have their limitations as an analytical tool, and you should not consider them in isolation, or as a substitute for analysis of our results as reported under GAAP. Because of these limitations, these non-GAAP financial measures should not be considered as a replacement for their respective comparable financial measures, as determined by GAAP, or as a measure of our profitability or liquidity. We compensate for these limitations by relying primarily on our GAAP results and using non-GAAP measures only for supplemental purposes.
For a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measure, please see “Reconciliation of GAAP to Non-GAAP Financial Measures” below.

- 6 -

imagea.jpg
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(unaudited)
(in thousands except per share data)
Three Months Ended
December 31,
Twelve Months Ended
December 31,
2023 2022 2023 2022
Revenue:
Subscriptions and support 163,623  141,574  $ 600,189  $ 543,444 
Service 15,403  15,288  72,555  70,402 
License and other 3,110  4,204  24,907  16,837 
Total revenue 182,136  161,066  697,651  630,683 
Cost of revenue:
Subscriptions and support 42,451  37,070  154,021  151,374 
Service 12,280  13,442  55,866  59,027 
License and other 1,213  904  7,788  3,694 
Depreciation and amortization 17,561  15,183  66,198  58,252 
Total cost of revenue 73,505  66,599  283,873  272,347 
Gross profit 108,631  94,467  413,778  358,336 
Operating expenses:
Research and development 27,867  26,970  105,901  107,498 
Selling, general, and administrative 58,513  45,221  214,807  178,337 
Acquisition costs 1,819  —  4,280  2,630 
Depreciation and amortization 17,100  15,917  64,470  63,967 
Total operating expenses 105,299  88,108  389,458  352,432 
Income (loss) from operations
3,332  6,359  24,320  5,904 
Interest expense—net 20,183  13,090  66,722  40,013 
Change in Tax Receivable Agreement liability (3,264) 10,130  (3,264) 7,788 
Loss on modification and extinguishment of debt 96  —  96  — 
Other (income) expenses—net 207  (6) 314  (1,341)
Loss before income taxes
(13,890) (16,855) (39,548) (40,556)
Income tax expense (benefit)
4,767  (13,610) (476) (12,815)
Net loss
$ (18,657) $ (3,245) $ (39,072) $ (27,741)
Less: Net loss attributable to non-controlling interest (3,042) (1,625) (7,935) (6,954)
Net loss attributable to PowerSchool Holdings, Inc. (15,615) (1,620) (31,137) (20,787)
Net loss attributable to PowerSchool Holdings, Inc. Class A common stock:
Basic (15,615) (1,620) (31,137) (20,787)
Diluted (19,452) (3,063) (31,137) (26,807)
Net loss attributable to PowerSchool Holdings, Inc. per share of Class A common stock, basic $ (0.09) $ (0.01) $ (0.19) $ (0.13)
Net loss attributable to PowerSchool Holdings, Inc. per share of Class A common stock, diluted $ (0.10) $ (0.02) $ (0.19) $ (0.13)
Weighted average shares of Class A common stock:
Basic 164,417,080  159,485,931  162,957,390  158,664,189 
Diluted 202,071,139  199,414,403  162,957,390  198,592,661 
Other comprehensive income (loss):
Foreign currency translation 91  (160) 25  (1,903)
Change in unrealized loss on investments —  (3) (3)
Total other comprehensive income (loss) 91  (163) 28  (1,906)
Less: Other comprehensive income (loss) attributable to non-controlling interest $ 17  $ (33) $ $ (382)
Comprehensive loss attributable to PowerSchool Holdings, Inc. $ (15,541) $ (1,750) $ (31,114) $ (22,311)


- 7 -

imagea.jpg
CONSOLIDATED BALANCE SHEETS
(unaudited)

(in thousands)
December 31, 2023 December 31, 2022
Assets
Current Assets:
Cash and cash equivalents $ 39,054  $ 137,471 
Accounts receivable—net of allowance of $7,930 and $4,712 respectively 76,618  54,296 
Prepaid expenses and other current assets 40,449  36,886 
Total current assets 156,121  228,653 
Property and equipment - net 5,003  6,173 
Operating lease right-of-use assets 15,998  8,877 
Capitalized product development costs - net 112,089  100,861 
Goodwill 2,740,725  2,487,007 
Intangible assets - net 710,635  722,147 
Other assets 36,311  29,677 
Total assets $ 3,776,882  $ 3,583,395 
Liabilities and Stockholders’ Equity
Current Liabilities:
Accounts payable $ 13,629  $ 5,878 
Accrued expenses 116,271  84,270 
Operating lease liabilities, current 4,958  5,263 
Deferred revenue, current 373,672  310,536 
Current portion of long-term debt 8,379  7,750 
Total current liabilities 516,909  413,697 
Noncurrent Liabilities:
Other liabilities 2,178  2,099 
Operating lease liabilities—net of current 13,359  8,053 
Deferred taxes 275,316  281,314 
Tax Receivable Agreement liability 396,397  410,361 
Deferred revenue—net of current 6,111  5,303 
Long-term debt, net 811,325  728,624 
Total liabilities 2,021,595  1,849,451 
Stockholders' Equity:
Class A common stock, $0.0001 par value per share, 500,000,000 shares authorized, 164,796,626 and 159,596,001 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively. 16  16 
Class B common stock, $0.0001 par value per share, 300,000,000 shares authorized, 37,654,059 and 39,928,472 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively.
Additional paid-in capital 1,520,288  1,438,019 
Accumulated other comprehensive loss (2,094) (2,122)
Accumulated deficit (218,387) (187,250)
Total stockholders'/members’ equity attributable to PowerSchool Holdings, Inc. 1,299,827  1,248,667 
Non-controlling interest 455,460  485,277 
Total stockholders'/members’ equity 1,755,287  1,733,944 
Total liabilities and stockholders'/members' equity $ 3,776,882  $ 3,583,395 
- 8 -

imagea.jpg
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)

Three Months Ended
December 31,
Twelve Months Ended
December 31,
(in thousands)
2023 2022 2023 2022
Cash flows from operating activities:
Net loss $ (18,657) $ (3,245) $ (39,072) $ (27,741)
Adjustments to reconcile net loss to net cash used in operating activities:
Loss on modification and extinguishment of debt 96  —  96  — 
Depreciation and amortization 34,660  31,100  130,667  122,219 
Share-based compensation 14,244  12,166  61,147  50,267 
Amortization of operating lease right-of-use assets 974  7,239  3,584  6,050 
Change in fair value of acquisition-related contingent consideration —  700  (273) (4,886)
Amortization of debt issuance costs 1,470  895  4,215  3,552 
Provision for allowance for doubtful accounts 1,831  1,427  4,537  1,098 
Gain on lease modification —  —  (455) — 
Write off of right-of-use assets and disposal of property and equipment 77  162  129  8,837 
Changes in operating assets and liabilities — net of effects of acquisitions:
Accounts receivables 70,150  46,676  (12,318) (5,975)
Prepaid expenses and other current assets (1,448) 30  (2,353) 1,664 
Other assets (2,183) (1,266) (5,079) (2,792)
Accounts payable 1,594  (431) 4,581  (6,052)
Accrued expenses 5,388  10,459  (711) 9,938 
Other liabilities (1,429) (6,188) (5,591) (12,137)
Deferred taxes 3,250  (14,762) (3,297) (15,269)
Tax receivable agreement liability (3,015) 10,130  (2,338) 7,788 
Deferred revenue (64,061) (52,865) 33,125  12,448 
Net cash provided by operating activities 42,941  42,227  170,594  149,009 
Cash flows from investing activities:
Purchases of property and equipment (837) (808) (2,168) (3,651)
Proceeds from sale of property and equipment 16  —  39  — 
Investment in capitalized product development costs (9,807) (8,175) (38,521) (41,460)
Purchase of internal use software —  —  (259) — 
Acquisitions—net of cash acquired (290,293) 13  (300,046) (31,143)
Payment of acquisition-related contingent consideration —  —  (3,528) (1,392)
Net cash used in investing activities (300,921) (8,970) (344,483) (77,646)
Cash flows from financing activities:
Taxes paid related to the net share settlement of equity awards (66) (2,363) (1,604) (11,187)
Proceeds from Revolving Credit Agreement 20,000  —  40,000  70,000 
Proceeds from First Lien Debt amendment —  —  99,256  — 
Repayment of Revolving Credit Agreement (30,000) —  (40,000) (70,000)
Repayment of First Lien Debt —  (1,938) (6,074) (7,750)
Payments of deferred offering costs —  —  —  (295)
Payment of debt issuance costs (15,399) —  (15,708) — 
Net cash (used in) provided by financing activities
(25,465) (4,301) 75,870  (19,232)
Effect of foreign exchange rate changes on cash $ (332) $ (358) $ (408) $ (1,141)
Net increase in cash, cash equivalents, and restricted cash (283,777) 28,598  (98,427) 50,990 
Cash, cash equivalents, and restricted cash—Beginning of period 323,331  109,383  137,981  86,991 
Cash, cash equivalents, and restricted cash—End of period $ 39,554  $ 137,981  $ 39,554  $ 137,981 
- 9 -

imagea.jpg
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(unaudited)
Reconciliation of gross profit to Adjusted Gross Profit

  Three Months Ended December 31, Year Ended December 31,
 (in thousands) 2023 2022 2023 2022
 
Gross profit $ 108,631  $ 94,467  $ 413,778  $ 358,336 
Depreciation 152 253 720 1,056
Share-based compensation (1)
2,422 2,099 10,029 8,557
Restructuring (2)
155 524 3,480
Acquisition-related expense (3)
261 105 394 663
Amortization 17,409 14,930 65,478 57,196
Adjusted Gross Profit $ 128,875  $ 112,009  $ 490,923  $ 429,288 
Gross Profit Margin (4)
59.6  % 58.7  % 59.3  % 56.8  %
Adjusted Gross Profit Margin (5)
70.8  % 69.5  % 70.4  % 68.1  %
 
(1) Refers to expenses in cost of revenue associated with share-based compensation.
(2)    Refers to expenses in cost of revenue related to migration of customers from legacy to core products, and severance expense related to offshoring activities and executive departures.
(3)    Refers to expenses in cost of revenue incurred to execute and integrate acquisitions, including retention awards, and severance for acquired employees.
(4)    Represents gross profit as a percentage of revenue.
(5)    Represents Adjusted Gross Profit as a percentage of revenue.

Reconciliation of net loss to Adjusted EBITDA
 
  Three Months Ended December 31, Year Ended December 31,
 (in thousands) 2023 2022 2023 2022
 
Net loss $ (18,657) $ (3,245) $ (39,072) $ (27,741)
Add:
Amortization 33,845 30,035 127,292 117,444
Depreciation 815 1,065 3,375 4,775
Interest expense - net (1)
20,183 13,090 66,722 40,013
Income tax benefit 4,767 (13,610) (476) (12,815)
Share-based compensation    
14,528 12,360 63,216 50,219
Management fees (2)
80 128 318 390
Restructuring (3)
3,062 607 5,653 12,312
Acquisition-related expense (4)
4,006 2,236 8,174 4,005
Change in Tax Receivable Agreement liability (5)
(3,264) 10,130 (3,264) 7,788
Adjusted EBITDA $ 59,365  $ 52,796  $ 231,938  $ 196,390 
Net loss margin (10.2) % (2.0) % (5.6) % (4.4) %
Adjusted EBITDA Margin (6)
32.6  % 32.8  % 33.2  % 31.1  %
(1)    Interest expense, net of interest income.
(2)    Refers to expense associated with collaboration with our principal stockholders and their internal consulting groups.
- 10 -

imagea.jpg
(3)    Refers to costs incurred related to migration of customers from legacy to core products, remaining lease obligations for abandoned facilities, severance expense related to offshoring activities, facility closures, loss on modification of debt, nonrecurring litigation expense, and executive departures.
(4)    Refers to direct transaction and debt-related fees reflected in our acquisition costs line item of our income statement and incremental acquisition-related costs that are incurred to perform diligence, execute and integrate acquisitions, including retention awards and severance for acquired employees, and other transaction and integration expenses. Also, refers to the fair value adjustments recorded to the contingent consideration liability related to the acquisitions of Kinvolved, Inc. ("Kinvolved") and Chalk.com Education ULC ("Chalk"). These incremental costs are embedded in our research and development, selling, general and administrative, and cost of revenue line items.
(5)    Refers to impact of the remeasurement of the Tax Receivable Agreement liability.
(6)    Represents Adjusted EBITDA as a percentage of revenue.

Reconciliation of net loss to Non-GAAP Net Income
 
  Three Months Ended December 31, Year Ended December 31,
 (in thousands, except per share data) 2023 2022 2023 2022
 
Net loss $ (18,657) $ (3,245) $ (39,072) $ (27,741)
Add:
Amortization 33,845 30,035 127,292 117,444
Depreciation 815 1,065 3,375 4,775
Share-based compensation    
14,528  12,360 63,216 50,219
Management fees (1)
80 128 318 390
Restructuring (2)
3,062 607 5,653 12,312
Acquisition-related expense (3)
4,006 2,236 8,174 4,005
Change in Tax Receivable Agreement liability (4)
(3,264) 10,130 (3,264) 7,788
Non-GAAP Net Income $ 34,415 $ 53,316 $ 165,693 $ 169,192
Weighted-average Class A common stock used in computing GAAP net loss per share, basic 164,417,080 159,485,931 162,957,390 158,664,189
Weighted-average Class A common stock used in computing GAAP net loss per share, diluted 202,071,139 199,414,403 162,957,390 198,592,661
Weighted-average shares Class A common stock used in computing Non-GAAP net income, basic 164,417,080 159,485,931 162,957,390 158,664,189
Dilutive impact of LLC Units 37,654,059 39,928,472 37,654,059 39,928,472
Dilutive impact of Restricted Shares and RSUs 1,317,236 1,282,178 463,730 225,386
Dilutive impact of Market-share units 572,594 398,785
Weighted-average shares Class A common stock used in computing Non-GAAP net income per share - diluted 203,960,969 200,696,581 201,473,964 198,818,047
GAAP net loss attributable to the PowerSchool Holdings, Inc. per share of Class A common stock - basic $ (0.09) $ (0.01) $ (0.19) $ (0.13)
Non-GAAP net income attributable to the PowerSchool Holdings, Inc. per share of Class A common stock - basic $ 0.21 $ 0.33 $ 1.02 $ 1.07
GAAP net loss attributable to the PowerSchool Holdings, Inc. per share of Class A common stock - diluted $ (0.10) $ (0.02) $ (0.19) $ (0.13)
Non-GAAP net income attributable to the PowerSchool Holdings, Inc. per share of Class A common stock - diluted $ 0.17 $ 0.27 $ 0.82 $ 0.85
(1)    Refers to expense associated with collaboration with our principal stockholders and their internal consulting groups.
(2) Refers to costs incurred related to migration of customers from legacy to core products, remaining lease obligations for abandoned facilities, severance expense related to offshoring activities, facility closures, executive departures, loss on modification of debt, nonrecurring litigation expense, and event cancellation fees related to the COVID-19 pandemic.
- 11 -

imagea.jpg
(3)    Refers to direct transaction and debt-related fees reflected in our acquisition costs line item of our income statement and incremental acquisition-related costs that are incurred to perform diligence, execute and integrate acquisitions, including retention awards and severance for acquired employees, and other transaction and integration expenses. Also, refers to the fair value adjustments recorded to the contingent consideration liability related to the acquisitions of Kinvolved and Chalk. These incremental costs are embedded in our research and development, selling, general and administrative, and cost of revenue line items.
(4)    Refers to impact of the remeasurement of the Tax Receivable Agreement liability.

 

- 12 -

imagea.jpg

Reconciliation of GAAP to Non-GAAP Cost of Revenue and Operating Expenses

  Three Months Ended December 31, Year Ended December 31,
 (in thousands) 2023 2022 2023 2022
 
GAAP Cost of Revenue - Subscription and Support $ 42,451  $ 37,070  $ 154,021  $ 151,374 
Less:
Share-based compensation 1,615 1,439 6,508 5,102
Restructuring 18 509 106
Acquisition-related expense 176 30 236 438
Non-GAAP Cost of Revenue - Subscription and Support $ 40,660 $ 35,583 $ 146,768 $ 145,728
GAAP Cost of Revenue - Services $ 12,280  $ 13,442  $ 55,866  $ 59,027 
Less:
Share-based compensation 808 660 3,521 3,454
Restructuring 138 15 3,374
Acquisition-related expense 85 75 158 225
Non-GAAP Cost of Revenue - Services $ 11,387 $ 12,569 $ 52,172 $ 51,974
GAAP Research & Development $ 27,867  $ 26,970  $ 105,901  $ 107,498 
Less:
Share-based compensation 3,207 3,277 16,070 13,114
Restructuring 395 197 659
Acquisition-related expense 657 1,075 2,179 3,221
Non-GAAP Research & Development $ 24,003 $ 22,223 $ 87,455 $ 90,504
GAAP Selling, General and Administrative $ 58,513  $ 45,221  $ 214,807  $ 178,337 
Less:
Share-based compensation 8,898 6,984 37,117 28,548
Management fees 80 128 318 390
Restructuring 2,965 57 4,836 8,173
Acquisition-related expense 1,270 1,056 1,321 (2,509)
Non-GAAP Selling, General and Administrative $ 45,300 $ 36,996 $ 171,215 $ 143,735
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow and Unlevered Free Cash Flow
 
Three Months Ended December 31, Year Ended December 31,
 (in thousands) 2023 2022 2023 2022
Net cash provided by operating activities $ 42,941  $ 42,227  $ 170,594  $ 149,009 
Purchases of property and equipment (837) (808) (2,168) (3,651)
Capitalized product development costs (9,807) (8,175) (38,521) (41,460)
Free Cash Flow $ 32,297 $ 33,244 $ 129,905 $ 103,898
Add:
Cash paid for interest on outstanding debt 18,138 4,247 61,660 28,948
Unlevered Free Cash Flow $ 50,435 $ 37,491 $ 191,565 $ 132,846
    

© PowerSchool. PowerSchool and other PowerSchool marks are trademarks of PowerSchool Holdings, Inc., or its subsidiaries. Other names and brands may be claimed as the property of others.

PWSC-F


- 13 -

imagea.jpg
Investor Contact:
Shane Harrison
investor.relations@PowerSchool.com
855-707-5100

Media Contact:
Beth Keebler
publicrelations@powerschool.com
503-702-4230

Source: PowerSchool Holdings, Inc.









- 14 -