AP NEWS

MINDBODY Reports Second Quarter 2018 Financial Results

July 31, 2018

Total Revenue Increases 40% Year over Year

Subscription and Services Revenue Increases 48% Year over Year

SAN LUIS OBISPO, Calif., July 31, 2018 (GLOBE NEWSWIRE) -- MINDBODY, Inc. (NASDAQ:MB), the leading technology platform for the fitness, beauty and wellness services industries, today announced financial results for the second quarter ended June 30, 2018.

“Q2 marks our first quarter post-Booker acquisition, and we are pleased to report strong operating results and progress on integration of the two companies,” said Rick Stollmeyer, co-founder and chief executive officer of MINDBODY. “With more fitness, beauty and wellness businesses on our platform than ever before, and the best go-to-market team in the industry, we have taken a substantial step towards our purpose of helping hundreds of millions of people live healthier, happier lives.”

“We delivered strong revenue growth in the second quarter, driven by the continued shift of our subscriber base into higher priced software tiers,” said Brett White, chief operating officer and chief financial officer. “These customers drive our business as they deliver the vast majority of GMV and payments volume.”

Second Quarter 2018 Financial Results

-- Total revenue for the second quarter of 2018 was $61.6 million, a 40% increase year over year. -- Subscription and services revenue for the second quarter of 2018 was $38.5 million, a 48% increase year over year. -- Payments revenue for the second quarter of 2018 was $22.3 million, a 26% increase year over year. -- GAAP net loss for the second quarter of 2018 was $(16.9) million, or $(0.36) per share, compared to a GAAP net loss for the second quarter of 2017 of $(4.4) million, or $(0.10) per share. -- Non-GAAP net loss1for the second quarter of 2018 was $(2.9) million, or $(0.06) per share, compared to a non-GAAP net loss for the second quarter of 2017 of $(0.5) million, or $(0.01) per share. -- Adjusted EBITDA1for the second quarter of 2018 was $(0.5) million, compared to Adjusted EBITDA for the second quarter of 2017 of $1.7 million.

Recent Business Highlights

-- Raised net proceeds of approximately $265 million in convertible senior notes, enabling us to invest in growth with flexibility to pursue opportunistic M&A. -- Partnered with the nonprofit Partnership for a Healthier America (PHA) with their Healthier Campus Initiative, helping young adults more easily engage with fitness and wellness activities. -- Experienced strong early adoption of FitMetrix and Frederick, which we acquired in the first half of the year.

Second Quarter Key Metrics

We regularly review the following key metrics to measure our performance, identify trends affecting our business, formulate financial projections, make strategic business decisions and assess working capital needs.

As of and for the Quarter Ended June 30, 2018 2017 YoY --------- --------- ---- Subscribers (end of period)2 68,142 59,345 15 % Average monthly revenue per subscriber $ 293 $ 244 20 % Payments volume (in millions) $ 2,716 $ 1,950 39 % Dollar-based net expansion rate (average for the quarter)3 103 % 108 %

1 A reconciliation of GAAP to non-GAAP financial measures is provided in the financial statement tables included in this press release. An explanation of these measures is also included under the heading “Non-GAAP Financial Measures.”2 We define subscribers as unique physical locations or individual practitioners who have active subscriptions to our services, including MINDBODY, Booker or FitMetrix, as of the end of the period. Subscribers do not include locations or practitioners who only use Frederick (our marketing automation software.)3 Starting the first quarter of 2018, we calculate our dollar-based net expansion rate using a quarterly average. We believe that this change in methodology for calculating our dollar-based net expansion rate mitigates some of the volatility that can occur when this key metric is calculated using only the last month in the period. Prior periods have been adjusted to conform with this new methodology.

Outlook

For the third quarter and full year 2018, MINDBODY expects to report:

-- Revenue for the third quarter of 2018 in the range of $63.0 million to $65.0 million, representing 35% to 39% growth over the third quarter of 2017. -- Revenue for the full year of 2018 in the range of $246.0 million to $250.0 million, representing 35% to 37% growth over the full year of 2017. -- Non-GAAP net loss for the third quarter of 2018 in the range of $(4.0) million to $(2.5) million and weighted average shares outstanding for the third quarter of approximately 47.9 million shares. -- Non-GAAP net loss for the full year of 2018 in the range of $(7.5) million to $(4.5) million and weighted average shares outstanding for the full year of approximately 47.7 million shares.

The outlook has been updated to reflect the acquisitions of FitMetrix and Booker. Non-GAAP net loss excludes estimates for, among other things, stock-based compensation expense, amortization of acquired intangible assets, acquisition-related expenses, including transaction and integration expenses, and the amortization of debt discount and issuance costs from our convertible notes. A reconciliation of these non-GAAP financial guidance measures to corresponding GAAP financial guidance measures is not available on a forward-looking basis because we do not provide guidance on GAAP net loss and are not able to present the various reconciling cash and non-cash items between GAAP net loss and non-GAAP net loss without unreasonable effort. In particular, stock-based compensation expense is impacted by MINDBODY’s future hiring and retention needs, as well as the future fair market value of MINDBODY’s Class A common stock, all of which is difficult to predict and is subject to constant change. The actual amount of these expenses during 2018 will have a significant impact on MINDBODY’s future GAAP financial results.

Quarterly Conference Call and Related Information

MINDBODY will discuss its quarterly results today at 1:30 p.m. PT (4:30 p.m. ET)

-- Dial in: To access the call, please dial (844) 494-0191, or outside the U.S. (508) 637-5581, with Conference ID# 1861529 at least five minutes prior to the 1:30 p.m. PT start time. -- Webcast and Related Investor Materials:A live webcast and replay of the call, as well as related investor materials, will be available at http://investors.mindbodyonline.com/ under the Events and Presentations menu. -- Audio replay: An audio replay will be available between 4:30 p.m. PT July 31, 2018 and 7:30 p.m. PT August 7, 2018 by calling (855) 859-2056 or (404) 537-3406 with Passcode 1861529. The replay will also be available at investors.mindbodyonline.com.

About MINDBODYMINDBODY, Inc. (NASDAQ:MB) is the leading technology platform for the fitness, beauty and wellness services industries. Local entrepreneurs worldwide use MINDBODY’s integrated software and payments platform to run, market and build their businesses. Consumers use MINDBODY to more easily find, engage and transact with fitness, wellness and beauty providers in their local communities. For more information on how MINDBODY is helping people lead healthier, happier lives by connecting the world to fitness, beauty and wellness, visit mindbodyonline.com.

© 2018 MINDBODY, Inc. All rights reserved. MINDBODY, FitMetrix, Frederick, the Enso logo, the Booker logo and Connecting the World to Wellness are trademarks or registered trademarks of MINDBODY Inc. in the United States and/or other countries. Other company and product names may be trademarks of the respective companies with which they are associated.

Forward Looking Statements

This press release and the accompanying conference call contain forward-looking statements including, among others, current estimates of third quarter and full year 2018 revenue, non-GAAP net loss and weighted average shares outstanding, and statements relating to our expectations for our recent acquisitions of FitMetrix and Booker (including its Frederick technology).

These forward-looking statements involve risks and uncertainties. If any of these risks or uncertainties materialize, or if any of our assumptions prove incorrect, our actual results could differ materially from the results expressed or implied by these forward-looking statements. These risks and uncertainties include risks associated with: continued market acceptance of our platform; engagement of our customers and consumers; our ability to continue to successfully introduce new products and enhance our existing products to meet the needs of our customers and consumers; the return on our strategic investments; our ability to successfully integrate Booker and FitMetrix; our ability to achieve expected synergies and efficiencies of operations between MINDBODY and Booker and FitMetrix; our ability to realize the market opportunities provided by our acquisitions of Booker and FitMetrix; our ability to successfully integrate and maintain Booker’s and FitMetrix’s respective technology, products and personnel; our ability to timely develop and achieve an effective go-to-market strategy of our combined services; the impact on the business of Booker and FitMetrix as a result of the acquisitions, including any loss of Booker or FitMetrix customers or key employees; execution of our plans and strategies, including with respect to consumer development, pricing, dynamic pricing, mobile products and features and MINDBODY Promote; any failure of our security measures, including the risk that such measures may be insufficient to secure our customer and consumer data adequately or that we may become subject to attacks that degrade or deny the ability of our customers and consumers to access our platform; our ability to grow and develop our payment processing activities; our ability to timely and effectively scale and adapt our existing technology and network infrastructure to ensure that our solutions are accessible at all times with short or no perceptible load times; our ability to maintain our rate of revenue growth and manage our expenses and investment plans; any decrease in customer demand for our software products, features and/or service offerings; changes in privacy or other regulations that could impact our ability to serve our customers and consumers or adversely impact our monetization efforts; increasing competition; our ability to manage our growth, including internationally; our ability to recruit and retain employees; general economic, market and business conditions; and the risks described in the other filings we make with the Securities and Exchange Commission from time to time, including the risks described under the heading “Risk Factors” in our Annual Report on Form 10-K, which was filed with the Securities and Exchange Commission on March 1, 2018 and the risks described under the heading “Risk Factors” in our subsequent Quarterly Reports on Form 10-Q, which should be read in conjunction with our financial results and forward-looking statements and are available on the SEC Filings section of the Investor Relations page of our website at investors.mindbodyonline.com/.

All forward-looking statements in this press release are based on information available to us as of the date hereof, and we do not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made.

Disclosure Information

MINDBODY uses the investor relations section on its website as the means of complying with its disclosure obligations under Regulation FD. Accordingly, we recommend that investors should monitor MINDBODY’s investor relations website in addition to following MINDBODY’s press releases, SEC filings, and public conference calls and webcasts.

Non-GAAP Financial Measures

In this press release, MINDBODY has provided financial information that has not been prepared in accordance with generally accepted accounting principles in the United States (GAAP). We disclose the following historical non-GAAP financial measures in this press release: Adjusted EBITDA, non-GAAP net income (loss), and non-GAAP net income (loss) per share. We use these non-GAAP financial measures internally in analyzing our financial results and evaluating our ongoing operational performance. We believe that these non-GAAP financial measures provide an additional tool for investors to use in understanding and evaluating ongoing operating results and trends in the same manner as our management and board of directors. Our use of these non-GAAP financial measures has limitations as an analytical tool, and you should not consider them in isolation or as a substitute for analysis of our financial results as reported under GAAP. Because of these and other limitations, you should consider these non-GAAP financial measures along with other GAAP-based financial performance measures, including various cash flow metrics, net loss, and our GAAP financial results. We have provided a reconciliation of these non-GAAP financial measures to their most directly comparable GAAP measures in the financial statement tables included in this press release, and investors are encouraged to review the reconciliation.

Adjusted EBITDA

We define Adjusted EBITDA as our GAAP net loss before (1) stock-based compensation expense, (2) depreciation and amortization, (3) acquisition-related expenses, including, transaction and integration expenses, (4) income tax provision (benefit), and (5) other expense, net, which consisted of interest income, interest expense, and other income (expense), net. Prior period acquisition-related expenses were insignificant. Accordingly, prior periods have not been adjusted to exclude these expenses.

We have provided below a reconciliation of Adjusted EBITDA to net loss, the most directly comparable GAAP financial measure. We have presented Adjusted EBITDA in this press release because it is a key measure used by our management and board of directors to understand and evaluate our core operating performance and trends, to prepare and approve our annual budget, and to develop short and long-term operational plans. In particular, we believe that the exclusion of the amounts eliminated in calculating Adjusted EBITDA can provide a useful measure for period-to-period comparisons of our core business. Adjusted EBITDA has a number of limitations, including the following: (1) Adjusted EBITDA excludes stock-based compensation expense, which has been and will continue to be for the foreseeable future a significant recurring expense in MINDBODY’s business; (2) although depreciation and amortization expense are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and Adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements; (3) Adjusted EBITDA does not reflect the cash requirements for acquisition-related expenses or tax payments; and (4) other companies, including companies in our industry, may calculate Adjusted EBITDA or similarly titled measures differently, which reduces its usefulness as a comparative measure.

Non-GAAP net income (loss) and non-GAAP net income (loss) per share

We define non-GAAP net income (loss) as GAAP net income (loss) attributable to common stockholders before: (1) stock-based compensation expense, (2) amortization of acquired intangible assets, (3) acquisition-related expenses, including transaction and integration expenses, (4) partial releases of valuation allowances due to acquisition, and (5) the amortization of debt discount and issuance costs from our convertible notes. Non-GAAP net income per share is calculated as non-GAAP net income divided by the diluted weighted-average shares outstanding. Non-GAAP net loss per share, is calculated as non-GAAP net loss divided by the weighted-average shares outstanding. Prior period acquisition-related expenses were insignificant. Accordingly, prior periods have not been adjusted to exclude these expenses.

These non-GAAP financial measures have a number of limitations, including the following: (1) these non-GAAP financial measures exclude stock-based compensation expense and the amortization of debt discount and issuance costs from our convertible notes, which has been and will continue to be for the foreseeable future a significant recurring expense in MINDBODY’s business; and (2) other companies, including companies in our industry, may exclude different items in their calculation of these non-GAAP financial measures, which reduces their usefulness as a comparative measure.

MINDBODY, INC. Condensed Consolidated Balance Sheets (in thousands, except share and per share data) (Unaudited) June 30, December 31, 2018 2017 ----------- ----------- ASSETS Current assets: Cash and cash equivalents $ 325,795 $ 232,019 Accounts receivable 13,545 10,753 Deferred commissions, current portion 1,702 — Prepaid expenses and other current assets 9,617 5,776 --------- - --------- - Total current assets 350,659 248,548 Property and equipment, net 33,514 32,871 Deferred commissions, non-current portion 4,640 — Intangible assets, net 72,598 7,377 Goodwill 111,511 11,583 Other non-current assets 1,528 934 TOTAL ASSETS $ 574,450 $ 301,313 - ------- - - ------- - LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 10,993 $ 7,448 Accrued expenses and other liabilities 17,443 13,099 Deferred revenue, current portion 7,241 6,318 Other current liabilities 832 1,828 --------- - --------- - Total current liabilities 36,509 28,693 Convertible senior notes, net 231,549 — Deferred revenue, non-current portion 1,451 3,201 Deferred rent, non-current portion 2,256 1,966 Financing obligation on leases, non-current portion 14,634 14,932 Other non-current liabilities 667 585 --------- - --------- - Total liabilities 287,066 49,377 Stockholders’ equity: Class A common stock, par value of $0.000004 per share; 1,000,000,000 shares authorized, 44,033,244 shares issued and outstanding as of June 30, 2018; 1 1 1,000,000,000 shares authorized, 43,041,405 shares issued and outstanding as of December 31, 2017 Class B common stock, par value of $0.000004 per share; 100,000,000 shares authorized, 3,664,536 shares issued and outstanding as of June 30, 2018; 100,000,000 — — shares authorized, 3,901,966 shares issued and outstanding as of December 31, 2017 Additional paid-in capital 504,506 454,196 Accumulated other comprehensive loss (230 ) (108 ) Accumulated deficit (216,893 ) (202,153 ) --------- - --------- - Total stockholders’ equity 287,384 251,936 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 574,450 $ 301,313 - ------- - - ------- -

MINDBODY, INC. Condensed Consolidated Statements of Operations (in thousands, except per share data) (Unaudited) Three Months Ended June Six Months Ended June 30, 30, 2018 2017 2018 2017 ----------- ---------- ----------- ---------- Revenue(1) $ 61,611 $ 44,107 $ 115,434 $ 86,321 Cost of revenue(2) 19,417 12,738 34,838 24,757 Gross profit 42,194 31,369 80,596 61,564 --------- - -------- - --------- - -------- - Operating expenses: Sales and marketing(2) 24,781 17,362 42,886 33,696 Research and development(2) 17,547 8,802 29,335 17,450 General and administrative(2) 16,075 9,358 28,738 18,044 Total operating expenses 58,403 35,522 100,959 69,190 --------- - -------- - --------- - -------- - Loss from operations (16,209 ) (4,153 ) (20,363 ) (7,626 ) Interest income 436 227 1,099 324 Interest expense (1,037 ) (310 ) (1,334 ) (621 ) Other income (expense), net (3 ) (21 ) 36 (101 ) --------- - -------- - --------- - -------- - Loss before provision for income taxes (16,813 ) (4,257 ) (20,562 ) (8,024 ) Income tax provision (benefit) 78 118 (1,980 ) 260 --------- - -------- - Net loss $ (16,891 ) $ (4,375 ) $ (18,582 ) $ (8,284 ) - ------- - - ------ - - ------- - - ------ - Net loss per share, basic and diluted $ (0.36 ) $ (0.10 ) $ (0.39 ) $ (0.20 ) - ------- - - ------ - - ------- - - ------ - Weighted-average shares used to compute net loss per share, 47,552 43,147 47,330 41,958 basic and diluted - ------- - - ------ - - ------- - - ------ - (1) Total revenue by category is presented below: Three Months Ended June Six Months Ended June 30, 30, 2018 2017 2018 2017 ----------- ---------- ----------- ---------- Revenue: Subscription and services $ 38,540 $ 25,992 $ 71,283 $ 50,945 Payments 22,266 17,619 42,495 34,369 Product and other 805 496 1,656 1,007 Total revenue $ 61,611 $ 44,107 $ 115,434 $ 86,321 - ------- - - ------ - - ------- - - ------ - (2) Stock-based compensation expense included above was as follows: Three Months Ended June Six Months Ended June 30, 30, 2018 2017 2018 2017 ----------- ---------- ----------- ---------- Cost of revenue $ 658 $ 366 $ 1,082 $ 627 Sales and marketing 2,241 671 3,385 1,177 Research and development 2,048 980 3,360 1,507 General and administrative 2,455 1,496 4,391 2,699 Total stock-based compensation expense $ 7,402 $ 3,513 $ 12,218 $ 6,010 - ------- - - ------ - - ------- - - ------ -

MINDBODY, INC. Condensed Consolidated Statements of Cash Flows (in thousands) (Unaudited) Six Months Ended June 30, 2018 2017 ----------- ----------- CASH FLOWS FROM OPERATING ACTIVITIES Net loss $ (18,582 ) $ (8,284 ) Adjustments to reconcile net loss to net cash provided by (used in) operating activities: Stock-based compensation expense 12,218 6,010 Depreciation and amortization 7,955 4,399 Amortization of deferred sales commission costs 464 — Amortization of debt discount and issuance costs 682 — Partial release of valuation allowance due to acquisition (2,133 ) — Other (6 ) (6 ) Changes in operating assets and liabilities net of effects of acquisitions: Accounts receivable (586 ) (100 ) Deferred commissions (5,943 ) — Prepaid expenses and other assets (1,733 ) (1,073 ) Accounts payable (2,447 ) 695 Accrued expenses and other liabilities 3,903 1,270 Deferred revenue 754 1,009 Deferred rent 334 247 Net cash provided by (used in) operating activities (5,120 ) 4,167 --------- - --------- - CASH FLOWS FROM INVESTING ACTIVITIES Purchase of property and equipment (3,980 ) (3,707 ) Additions to internally developed software (1,339 ) (237 ) Acquisition of business, net of cash acquired (151,765 ) (1,450 ) Net cash used in investing activities (157,084 ) (5,394 ) --------- - --------- - CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from issuance of convertible senior notes, net of issuance costs 300,902 — Purchase of capped calls related to issuance of convertible senior notes (36,422 ) — Net proceeds from follow-on public offering — 134,528 Proceeds from exercise of equity awards 4,839 4,637 Proceeds from employee stock purchase plan 2,006 1,510 Payment related to shares withheld for taxes (3,753 ) (1,461 ) Repayment of Booker long term debt (10,008 ) — Repayment on financing and capital lease obligations (253 ) (211 ) Payment of financing obligation related to Lymber and HealCode acquisitions (1,250 ) — Other — (33 ) Net cash provided by financing activities 256,061 138,970 --------- - --------- - Effect of exchange rate changes on cash and cash equivalents (81 ) 185 NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 93,776 137,928 CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 232,019 85,864 CASH AND CASH EQUIVALENTS, END OF PERIOD $ 325,795 $ 223,792 - ------- - - ------- -

Reconciliation of Adjusted EBITDA: Three Months Ended June Six Months Ended June 30, 30, 2018 2017 2018 2017 ----------- ---------- ----------- ---------- (in thousands) Net loss $ (16,891 ) $ (4,375 ) $ (18,582 ) $ (8,284 ) Stock-based compensation expense 7,402 3,513 12,218 6,010 Depreciation and amortization 5,308 2,309 7,955 4,399 Acquisition-related expenses 2,976 — 4,288 — Income tax provision (benefit) 78 118 (1,980 ) 260 Other (income) expense, net 604 104 199 398 Adjusted EBITDA $ (523 ) $ 1,669 $ 4,098 $ 2,783 - ------- - - ------ - - ------- - - ------ - Reconciliation of non-GAAP net loss: Three Months Ended June Six Months Ended June 30, 30, 2018 2017 2018 2017 ----------- ---------- ----------- ---------- (in thousands) GAAP net loss attributable to common stockholders $ (16,891 ) $ (4,375 ) $ (18,582 ) $ (8,284 ) Stock-based compensation expense 7,402 3,513 12,218 6,010 Amortization of acquired intangible assets 2,970 407 3,516 581 Acquisition-related expenses 2,976 — 4,288 — Amortization of debt discount and issuance costs 682 — 682 — Partial release of valuation allowance due to acquisition — — (2,133 ) — --------- - --------- - Non-GAAP net loss $ (2,861 ) $ (455 ) $ (11 ) $ (1,693 ) - ------- - - ------ - - ------- - - ------ - Reconciliation of non-GAAP net loss per share: Three Months Ended June Six Months Ended June 30, 30, 2018 2017 2018 2017 ----------- ---------- ----------- ---------- GAAP net loss per share, basic and diluted: $ (0.36 ) $ (0.10 ) $ (0.39 ) $ (0.20 ) Non-GAAP adjustments to net loss per share 0.30 0.09 0.39 0.16 Non-GAAP adjustments to weighted-average shares used to — — — — compute net income (loss) per share Non-GAAP net loss per share $ (0.06 ) $ (0.01 ) $ — $ (0.04 ) - ------- - - ------ - - ------- - - ------ - Reconciliation of non-GAAP diluted weighted-average shares: Three Months Ended June Six Months Ended June 30, 30, 2018 2017 2018 2017 ----------- ---------- ----------- ---------- (in thousands) GAAP weighted-average shares used to compute net loss per 47,552 43,147 47,330 41,958 share, basic and diluted Potentially dilutive shares — — — — --------- - Non-GAAP diluted weighted-average shares used to compute 47,552 43,147 47,330 41,958 non-GAAP net loss per share --------- - -------- - --------- - -------- -

Contact:

Investor Relations:Nicole Gunderson IR@mindbodyonline.com 888-782-7155

Media Contact:Jennifer Saxon jennifer.saxon@mindbodyonline.com 805-419-2839

AP RADIO
Update hourly