32
Company Presentation December 2015

Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

  • Upload
    others

  • View
    0

  • Download
    0

Embed Size (px)

Citation preview

Page 1: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Company Presentation

December 2015

Page 2: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Forward-Looking Statements

2

This presentation, including the accompanying oral presentation (collectively, this “presentation”), does not constitute an offer to sell or the solicitation of an offer to buy anysecurities. This presentation is provided by On Deck Capital, Inc. (“OnDeck”) for informational purposes only. No representations express or implied are being made byOnDeck or any other person as to the accuracy or completeness of the information contained herein.

This presentation contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and other legal authority. Forward-looking statements include statements about scalability, growing distribution channels, credit predictability and information concerning our future financial performance,business plans and objectives, potential growth opportunities, financing plans, competitive position, industry environment and potential market opportunities. Forward-looking statements can also be identified by words such as "will," "enables," "expects," "allows," "continues," "believes," "anticipates," "estimates" or similar expressions.Forward-looking statements are neither historical facts nor assurances of future performance. They are based only on our current beliefs, expectations and assumptionsregarding the future of our business, anticipated events and trends, the economy and other future conditions. Moreover, we do not assume responsibility for the accuracyand completeness of forward-looking statements. As such, they are subject to inherent uncertainties, changes in circumstances, known and unknown risks and otherfactors that are difficult to predict and in many cases outside our control.

As a result, you should not rely on any forward-looking statements. Our expected results may not be achieved, and actual results may differ materially from ourexpectations. Important factors that could cause actual results to differ from our forward-looking statements are the risks that we may not be able to manage our anticipatedor actual growth effectively, that our credit models do not adequately identify potential risks, and other risks, including those under the heading “Risk Factors” in our AnnualReport on Form 10-K for the year ended December 31, 2014 and in other documents that we file with the Securities and Exchange Commission, or SEC, from time to timewhich are available on the SEC website at www.sec.gov. We undertake no obligation to publicly update any forward-looking statements for any reason after the date of thispresentation to conform these statements to actual results or to changes in our expectations, except as required by law.

In addition to the U.S. GAAP financial information, this presentation includes certain non-GAAP financial measures. We believe that non-GAAP measures can provideuseful supplemental information for period-to-period comparisons of our core business and is useful to investors and others in understanding and evaluating our operatingresults. These non-GAAP measures have not been calculated in accordance with U.S. GAAP. You should not consider them in isolation or as a substitute for an analysis ofour results under U.S. GAAP. There are a number of limitations related to the use of these non-GAAP measures versus their nearest GAAP equivalents. For example,neither Adjusted EBITDA nor Adjusted Net (Loss) Income is a substitute for Net (Loss) Income. In addition, other companies may calculate non-GAAP financial measuresdifferently or may use other measures to evaluate their performance, all of which could reduce the usefulness of our non-GAAP financial measures as tools for comparison.Adjusted EBITDA excludes some recurring costs, including interest expense associated with debt used for corporate purposes, non-cash stock-based compensation,depreciation and amortization expense and fair value adjustment for our warrant liability. Therefore Adjusted EBITDA does not reflect interest expense, the non-cashimpact of stock-based compensation or working capital needs that will continue for the foreseeable future. Adjusted Net (Loss) Income excludes stock-based compensationexpense and warrant liability fair value adjustment which will continue for the foreseeable future and therefore will generally be more favorable than Net (Loss) Incomedetermined in accordance with GAAP. Please refer to the Non-GAAP Reconciliations at the end of this presentation for a description of these non-GAAP measures and areconciliation to Net (Loss) Income.

Page 3: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

$3 Billion+ total originations

Scalable financial model

5th Generation proprietary credit scoring model

45,000+ small businesses served

75 net promoter score 1

67% y-o-y originations growth

A Leading Online Platform for Small Business Lending

3

459

1,158

788

1,318

2013 2014 9M '14 9M '15

Originations$MM

65

158

108

187

2013 2014 9M '14 9M '15

Gross Revenue$MM

1. Based on OnDeck’s Direct channel.

Page 4: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Investment Highlights

4

Massive and underserved market

Proprietary analytics and scoring models

Integrated and scalable technology platform

Diversified customer acquisition channels

Robust funding platform

Experienced management team

Attractive financial profile

Page 5: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Small Business Lending Market is Massive and Underserved

5

Sources: U.S. SBA, FDIC 06/30/15, Oliver Wyman, How “New-Form Lending” Will Shape Banks’ Small Business Strategies, 2013

1. As of 09/30/2015; Loans under management represents the unpaid principal balance plus the amount of principal outstanding for loans held for sale, excluding net deferred origination costs, plus the amount of principal outstanding of term loans the company serviced for others, each at the end of the period.

$80-120Bn

Unmet

Demand for Small

Business Lines

of Credit

$0.8Bn

OnDeck Loans Under

Management1

$80-120BnUnmet

Demand for Small

Business Lines

of Credit

$186BnBusiness Loan

Balances Under

$250,000 in

the U.S.

in Q2 ꞌ15

28MMU.S. Small Businesses

OnDeck Unique Small

Businesses Served

45K

Page 6: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Credit Card Rev. Cash Rev. Monthly Exp. Inventory & Payroll

Landscaping Rev. Snow Removal Rev. Monthly Exp. Fuel & Payroll

Repair Rev. Subcontractor Rev. Monthly Exp. Supplies & Payroll

• Diverse businesses require

manual underwriting

• Technology and data

limitations

• Lack of standardized small

business credit score

Diversity of Small Businesses Creates Challenges for Traditional Lenders…

CHALLENGES FOR

TRADITIONAL LENDERS

Cash Flow ProfileRestaurant

Landscaping Company

Plumbing Company

6

Q1 Q2 Q3 Q4

Page 7: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

…Leading to a Frustrating Borrowing Experience for Small Businesses

FRUSTRATIONS FOR

SMALL BUSINESSES

• Time consuming offline process

• Non-tailored credit assessment

• Product mismatch

• Rigid collateral requirements

7

Page 8: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

The OnDeck Score®

Proprietary and Purpose Built for Small Business

100+ external data sources

5th Generationproprietary credit scoring model

10 Million+ small businesses in proprietary database

2,000+ data points per application

8

Score

A

B

C

D

E

Ris

k G

rad

ing

• Probabilistic record linkage

• Dimensionality reduction

• Ensemble learning

• Exhaustive cross validation

• Feature engineering

• Adaptive learning

Proprietary Data

Analysis Platform

Public

RecordsCredit

Data

Social

Data

Proprietary

Data

Transactional

Data

Accounting

DataF

Page 9: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Acceptance Rate (%)

OnDeck Score Personal Credit Score Random

Resulting in Funding Significantly More

Loans for the Same Risk…

More Accurate than the Personal Credit Score

at Predicting Bad Credit Risk1…

We Rely on the OnDeck Score for Greater Accuracy, Predictability and Access

91. Analysis on OnDeck Score v5 using actual OnDeck loan performance data.

90%

100%

0%

100% 40% 20% 10% 0%

% o

f D

efa

ults E

limin

ate

d

10%

10

20

40

Random Personal CreditScore

OnDeck Score

Page 10: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Online Minutes1

Automated Review As Fast As Immediately3

As Fast As Same Day

The OnDeck Solution for Small Business Lending

10

1. Application time depends on customer having the required documentation available.

2. Source: Small business survey conducted by the Federal Reserve Bank of New York, Spring 2014

3. Approximately 1/3 of customers are subjected to secondary, manual review process.

FundApproveApply

Offline33 Hours2

Manual ReviewWeeks or Months

Several Days

Traditional

Lending

Page 11: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Use Case

Size $5,000 – $500,000 $5,000 – $100,000

Term 3 – 36 months 6 months

PricingAnnual Interest Rate as low as 5.99%1

Average 43% APR2 13.99% – 36% APR

Payment Automated daily or weekly payments Automated weekly payments

Availability Renewal opportunity at ~50% paid down Draw on-demand

Tailored Products for Small Businesses

1. For Select Customers

2. Based on Q3 ꞌ15

Term Loan(Launched in 2007)

Line of Credit(Launched in 2013)

HiringNewStaff

Buying Inventory

Marketing Managing Cash Flow

11

Page 12: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

7 YearsMedian Time in Business

$600,000Median Annual Revenue

700+Industries

45,000+Small Businesses Served

in all 50 U.S. states

Established and Diverse Customer Base

12

Page 13: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Online

Customer

Experience

Data

Aggregation,

Analytics

and Scoring

Technology

Powered

Servicing &

Collections

Integrated and Scalable Technology Platform

13

$3 Billion+Total Originations

75,000+Total Loans

8 Million+Customer Payments

Page 14: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Diversified and Growing Distribution Channels

Numbers represent loan units. 14

1,276

5,758

14,920

2012 2013 2014

Direct

3,7315,955

8,131

2012 2013 2014

Funding

Advisors

Strategic

Partners

81%

19%

Direct and Strategic Partners Funding Advisors

Channel Mix 3Q 2015

4371,346

3,870

2012 2013 2014

Page 15: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Expanding Partner EcosystemOnDeck Enabling Partners to Expand Core Solutions and Value Added Services

15

ISOs/

Processors

SMB

Solutions

Online

Lending

Banks

as a service

Includes affiliates, subsidiaries and divisions. Pending partnership with Chase announced in 12/1/2015 Form 8-K.

Page 16: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Hybrid Funding Model Focused on Diversity

16Funding mix is shown as of September 30, 2015 based on the outstanding debt by funding source and Marketplace unpaid principal balance.

Securitization

Warehouse

Lines

OnDeck

Marketplace®

Target Mix60-65% of Term Loan

Originations

35-40% of Term Loan

Originations

Investor

Type

Investors Seeking Fixed

Returns

Investors Seeking Variable

Returns

FlexibilityScalable as Originations

Grow

Greater Product and

Investor Flexibility

Cost Low Cost Execution Profitable Revenue Stream

ResiliencyCapital-Light Structure,

Equity Contribution Aligns

Interests

Diversified Risk Exposure,

Servicing Fee Aligns

Interests

Securitization /

WarehouseMarketplace

Funding Mix 3Q 2015

Page 17: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

5.5%

9.0%

6.4%4.4%

5.5%6.9% 6.8% 6.2%

3.3%

0.9% 0.1%

2007 2008 2009 2010 2011 2012 2013 2014 1Q' 15 2Q' 15 3Q' 15

Net Charge-offs by Cohort 1

Consistent Portfolio Performance Over Time

17

1. Percentage of dollars loaned that are charged off.

2. As of 09/30/15, principal balance still outstanding was 0% for all cohorts except the 2013, 2014, Q1 ‘15, Q2 ’15, Q3 ’15 cohorts, which had principal outstanding of 0.2%, 5.1%, 27.3%, 55.1% and 87.2%, respectively.

2222

Page 18: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Growth Strategy

Brand and direct

marketing

Strategic partnerships

Data and analytics

Product expansion

Extend customer

lifetime value

International expansion

18

Page 19: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Industry Leading Management Team

Noah

Breslow

CEO

James

Hobson

COO

Paul

Rosen

Sales

Howard

Katzenberg

CFO

Zhengyuan

Lu

Capital Markets

Krishna

Venkatraman

Data & Analytics

Pamela

Rice

Technology

Cynthia

Chen

Risk

Andrea

Gellert

Marketing

Management Team Team Experience

19

Board of Directors

James Robinson IIIRRE VenturesAmerican Express

David HartwigSapphire Ventures

Sandy MillerInstitutional Venture Partners

Jane J. ThompsonWalmart Financial ServicesCFPB Advisory Board

Neil WolfsonSF Capital Group

Ron VerniSage Software

Page 20: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Capital Light Funding Model

Compelling Customer LTV

Demonstrated Operating Leverage

Rapid Growth

Financial Highlights

20

459

1,158

788

1,318

2013 2014 9M '14 9M '15

Originations$MM

65

158

108

187

2013 2014 9M '14 9M '15

Gross Revenue$MM

1. Based on OnDeck’s Direct channel.

Page 21: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Loan

Profit

Revenues Expenses

Illustrative Loan Economics

21

=

Origination Fee

Interest Income

Losses

Funding Costs

Processing and Servicing

Acquisition

-

Page 22: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Customers Acquired in Q1 ꞌ13

• Average 3.0 loans per customer in 11 quarters

• $2.7MM in interest still outstanding

($MM)

Compelling Customer Lifetime Value

22

1. Includes upfront internal and external commissions as well as direct marketing expenses.

2. Contribution is defined to include interest income and fees collected on initial and repeat loans, less acquisition costs for repeat loans, less the following items for both initial and repeat loans: estimated third party processing and servicing expenses, estimated funding costs (excluding any cost of equity capital) and charge offs. For this purpose, processing and servicing expenses are estimated based on the mix of new and renewal originations and outstanding principal balances. Includes all loans originated in the period. New and repeat loans sold funding cost is estimated based on the average on-balance sheet cost of funds rate in the period.

3. Figures may not foot due to rounding.

3.6x+ROI

after

11 quarters

or

$18.0Return3

$5.0Investment

Q1 ꞌ13

$5.0

$2.8

$1.9

$1.5

$1.1

$1.4

Acquisition

Cost1Contribution2

+2Q +3Q +4Q +5Q +6Q

$1.6

+7Q

$3.7

$1.4

+8Q

$0.9

+9Q

2.7xROI

To Date

$1.0

+10Q

$0.8

+11Q

Page 23: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Customers Acquired in Q1 ꞌ14

• Q1 ‘14 cohort outperforming Q1 ‘13 with an ROI of

3.0x after 7 quarters

($MM)

23

1. Includes upfront internal and external commissions as well as direct marketing expenses.

2. Contribution is defined to include interest income and fees collected on initial and repeat loans, less acquisition costs for repeat loans, less the following items for both initial and repeat loans: estimated third party processing and servicing expenses, estimated funding costs (excluding any cost of equity capital) and charge offs. For this purpose, processing and servicing expenses are estimated based on the mix of new and renewal originations and outstanding principal balances. Includes all loans originated in the period. New or repeat loans sold funding cost is estimated based on the average on balance sheet cost of funds rate in the period.

3. Figures may not foot due to rounding.

Q1 ꞌ14

$12.2$9.1

$4.2

Acquisition

Cost1Contribution2 +2Q +3Q +4Q +5Q

3.0x+ROI

after

7 quarters

or

$36.8Return3

$12.2Investment

To Date

$9.7

$4.2

$3.5

Customer Lifetime Value Has Increased Q1 ’14 vs Q1 ’13

+6Q

$2.9

+7Q

$3.0

Page 24: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

81%

61%

54%

37%

2012 2013 2014 9M '15

Driving Efficiencies in Cost of Revenues Expanding OpEx Investment to Support Growth

84%

68%

51%

61%

2012 2013 2014 9M '15

Provision for Loan LossesFunding CostsSales & Marketing Technology & Analytics

Processing & Servicing General & Administrative

Demonstrated Operating Leverage, but Investing for Growth

Figures are based on a percentage of gross revenue24

Operating Leverage

Potential

Page 25: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Adjusted EBITDA and Adjusted Net Income (Loss)

See appendix for a reconciliation of these non-GAAP measures.

($0.7)

$15.8

$2.6

$9.0

($3.8)

$11.4

$1.5

$7.4

Adjusted EBITDA Adjusted Net Income (loss)

9M ‘14 9M ‘15 Q3 ꞌ14 Q3 ꞌ15

25

Page 26: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Building Shareholder Value

26

Expand our addressable market and increase customer lifetime value with a full

spectrum of SMB credit products and by investing in long-term customer relationships

Drive sustainable net revenue growth for the longer term, prioritizing stable credit

quality across the portfolio

Leverage technology and analytics leadership to extend our competitive “moats”

while driving operating leverage and enhancing profitability

Diversify our funding sources by type and investor to balance risk retention with

flexibility and resiliency over an economic cycle

Page 27: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

APPENDIX

1

Page 28: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Loans per Customer 1

Direct & Strategic Partner Channels Driving Higher Returns

28

Annualized ROA 3

Customers Acquired in Q1 ꞌ13

1. Average number of loans

2. Total cash interest and origination fee collected divided by the quarterly average Unpaid Principal Balance, or UPB, outstanding of the cohort from inception though Q3 ‘15. Average UPB is calculated by averaging UPB at inception with UPB at the last day of each quarter in the 11 quarter period.

3. Annualized Return on Assets, or “ROA,” for the cohort over the 11 quarters from Q1 ‘13 through Q3 ‘15. Annualized ROA is defined as Cumulative Net Return on an annualized basis divided by the average UPB outstanding of the cohort from inception through Q3 ‘15. Cumulative Net Return equals cumulative Contribution including Acquisition Cost as defined on prior slides. Average UPB is calculated as descripted in the prior footnote.

Cash Yield 2

3.0

2.6

2.1

Direct /StrategicPartner

All Channels FundingAdvisor

51%57%

64%

Direct /StrategicPartner

All Channels FundingAdvisor

24%

23%

21%

Direct /StrategicPartner

All Channels FundingAdvisor

Page 29: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Annualized ROA2

Economies of Scale Driving Higher Returns

29

ROI on Acquisition Cost

Customers Acquired in Q1 ꞌ13 and Q1 ’14 Through 7 Quarters

• At comparable seasoning points, Q1 ’14 shows improved ROI and stable ROA despite lower pricing

Direct /Strategic All ChannelsDirect /Strategic All Channels

Cash Yield1

Direct /Strategic All Channels

1. Total cash interest and origination fee collected divided by the quarterly average Unpaid Principal Balance, or UPB, outstanding of the cohort from inception though the first 7 quarters of the cohort. Average UPB is calculated by averaging UPB at inception with UPB at the last day of each quarter in the 7 quarter period.

2. Annualized Return on Assets, or “ROA,” for the cohort over the first 7 quarters of the cohort life. Annualized ROA is defined as Cumulative Net Return on an annualized basis divided by the average UPB outstanding of the cohort from inception through the first 7 quarters of the cohort life. Cumulative Net Return equals cumulative Contribution including Acquisition Cost as defined on prior slides. Average UPB is calculated as descripted in the prior footnote.

2.5x

3.7x

2.7x

3.0x

2013 2014 2013 2014

58%

48%

64%

57%

2013 2014 2013 2014

23%23%

23%22%

2013 2014 2013 2014

Page 30: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Net Cumulative Lifetime Charge-off Ratios – All Loans

30

Page 31: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Adjusted EBITDANine Months Ended

September 30,

Three Months Ended

September 30,

(000s) 2014 2015 2014 2015

Net (Loss) Income ($14,417) $2,912 $354 $3,507

Adjustments:

Corporate Interest Expense 274 250 55 70

Income Tax Expense – – – –

Depreciation and Amortization 2,848 4,621 1,093 1,678

Stock-Based Compensation Expense 1,447 8,065 809 3,707

Warrant Liability Fair Value Adjustment 9,122 – 300 –

Adjusted EBITDA ($726) $15,848 $2,611 $8,962

Appendix: Non-GAAP Adjusted EBITDA Reconciliation

Adjusted EBITDA represents our net income (loss), adjusted to exclude interest expense associated with debt used for corporate purposes (rather than funding costs associated with lending activities), income tax expense, depreciation and amortization, stock-based compensation expense and warrant liability fair value adjustment. EBITDA is impacted by changes from period to period in the fair value of the liability related to preferred stock warrants. Management believes that adjusting EBITDA to eliminate the impact of the changes in fair value of these warrants is useful to analyze the operating performance of the business, unaffected by changes in the fair value of preferred stock warrants which are not relevant to the ongoing operations of the business. All such preferred stock warrants converted to common stock warrants upon initial our initial public offering in December 2014. 31

Page 32: Company Presentation · Investor Flexibility Cost Low Cost Execution Profitable Revenue Stream Resiliency Capital-Light Structure, Equity Contribution Aligns Interests Diversified

Adjusted Net LossNine Months Ended

September 30,

Three Months Ended

September 30,

(000s) 2014 2015 2014 2015

Net (Loss) Income ($14,417) $2,912 $354 $3,507

Adjustments:

Stock-Based Compensation Expense 1,447 8,065 809 3,707

Net loss attributable to non-controlling interest – – – 226

Warrant Liability Fair Value Adjustment 9,122 – 300 –

Adjusted Net (Loss) Income ($3,848) $11,435 $1,463 $7,440

Appendix: Non-GAAP Adjusted Income (Loss) Reconciliation

Adjusted Net Income (Loss) per share represents our net income (loss) adjusted to exclude net loss attributable to non-controlling interest, stock-based compensation expense and warrant liability fair value adjustment, each on the same basis and with the same limitations as described above for Adjusted EBITDA, divided by the weighted average common shares outstanding during the period. Adjusted Net Income (Loss) per share does not include the impact of accretion of dividends on redeemable convertible preferred stock or Series A and B preferred stock redemptions. All such preferred stock converted to common stock upon our initial public offering in December 2014.

32