PowerSchool Announces Second Quarter Financial Results

FOLSOM, Calif.--(BUSINESS WIRE)--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 second quarter ended June 30, 2024.

"I'm pleased with our second quarter performance, which highlights our market leadership in K-12 software and the continued demand for our comprehensive platform of mission-critical products. We demonstrated continued innovation momentum with the launch of new and exciting products such as MyPowerHub and two additional modules of our AI-powered PowerBuddy platform," said Hardeep Gulati, PowerSchool CEO. "We look forward to the next chapter in PowerSchool's growth story with our partnership with Bain Capital."

Second Quarter 2024 Financial Highlights

• Revenue: Total revenue was $191.6 million for the three months ended June 30, 2024, up 10% year-over-year.
• S&S Revenue: Subscriptions and support revenue was $170.1 million, up 16% year-over-year.
• Gross Profit: GAAP gross profit was $111.8 million, representing 58% of total revenue, and Adjusted Gross Profit* was $133.6 million, representing 70% of total revenue.
• Net Income/Loss: GAAP net loss was $25.7 million, representing 13% of total revenue, and Non-GAAP Net Income* was $48.1 million, representing 25% of total revenue.
• Adjusted EBITDA: Adjusted EBITDA* was $66.6 million, up 9% year-over-year and representing 35% of total revenue.
• Earnings/Loss Per Share: GAAP net loss per diluted share was $0.12 on 203.7 million shares outstanding. Non-GAAP net income per diluted share* was $0.23 on 205.0 million shares outstanding.
• Cash Flow: Net cash used in operating activities was $47.4 million, representing 25% 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

• Customer Momentum: Won several notable deals in the quarter, including a data-as-a-service (DaaS) cross-sell win with the Arkansas State Department of Education and cross-sells to Springfield School District 186, Idea Public Schools, Hawthorne School District, and Orleans Parish School District.
• New Product Launch: Announced the launch of MyPowerHub, a next-generation communications platform designed to transform how schools communicate with parents, students, and staff. MyPowerHub offers a suite of features including student information such as grades, assignments, attendance, and schedules, as well as personalized notifications, event calendars, and secure messaging through a single, seamless interface, enhancing communication and collaboration within K-12 communities while generating significant cost savings for school districts by eliminating the need for multiple other software programs.
• 2024 Education Focus Report: Released the PowerSchool 2024 Education Focus Report for the 2024-2025 school year, offering an in-depth analysis of key challenges and innovations shaping the U.S. education landscape. Drawing from a national survey of 1,620 educators, the report provides critical insights into the evolving needs and priorities of the education community. Key findings include: 1) personalized learning drives student success, 2) growing importance of AI in education, 3) bold leadership and data utilization are key priorities, 4) evolving education workforce, and 5) strengthening school-home connections.
• Delivering AI: Announced general availability of two additional AI-powered solutions, PowerBuddy for Learning Student Assistant and PowerBuddy for Data Analysis, which enhance the educational experience and streamline data analysis:
  • PowerBuddy for Learning Student Assistant: Integrated into the popular PowerSchool Schoology Learning Management System, PowerBuddy for Learning is a secure AI assistant designed to offer personalized guidance and enhance the learning experience for students. By leveraging conversational AI, PowerBuddy delivers contextually relevant prompts that are customized to each student's grade level, lesson content, and assignments. This encourages deeper exploration of topics and ensures students receive the necessary guidance and resources aligned with district and state standards, all tailored to their individual learning styles.
  • PowerBuddy for Data Analysis: Acts as a co-pilot, revolutionizing data analysis by allowing users to access data seamlessly through natural language conversations. This cutting-edge AI assistant significantly reduces response times for data requests by removing the need for query writing, automating data visualizations, and generating comprehensive data analyses. These features enable educators and administrators to make well-informed decisions with unprecedented speed and ease.
• International Product Enhancements: Launched translated and localized products for the Middle East, which will allow educators in the region to accomplish critical administrative, classroom, and communication workflows by leveraging newly embedded Arabic translations, right-to-left interface display, Hijri calendar overlay, and more. By providing an Arabic interface, PowerSchool aims to empower educational institutions and facilitate learning for diverse communities.

Commenting on the Company's results, Eric Shander, PowerSchool President and CFO, added, "We delivered another strong quarter consistent with our philosophy of double-digit top line growth and margin expansion. I am confident our comprehensive suite of mission-critical software products will continue to meaningfully improve school district operations and drive significant long-term value for the entire K-12 ecosystem."

In light of the proposed transaction with Bain Capital, which was announced on June 7, 2024, PowerSchool will not host an earnings conference call and is suspending its practice of providing financial guidance. PowerSchool currently expects to close the transaction in the second half of 2024.

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."

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 60 million students globally and more than 18,000 customers, including over 90 of the 100 largest districts by student enrollment in the United States, and sells solutions in over 90 countries globally. 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. 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: 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.

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, provision for (benefit from) income tax, and other one-time costs. 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.

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 plus proceeds from the sale of property and equipment. 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.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (unaudited)
(in thousands except per share data)	Three Months Ended June 30,								Six Months Ended June 30,
		2024				2023				2024				2023
Revenue:
Subscriptions and support	$	170,129			$	146,503			$	337,056			$	287,576
Service		19,321				20,197				36,007				36,429
License and other		2,142				7,197				3,496				9,345
Total revenue		191,592				173,897				376,559				333,350
Cost of revenue:
Subscriptions and support		47,768				36,781				94,095				74,975
Service		12,210				15,123				25,593				29,446
License and other		1,148				1,017				2,219				1,968
Depreciation and amortization		18,705				16,108				37,785				32,129
Total cost of revenue		79,831				69,029				159,692				138,518
Gross profit		111,761				104,868				216,867				194,832
Operating expenses:
Research and development		30,616				25,862				62,267				51,283
Selling, general, and administrative		71,621				53,129				124,052				102,687
Acquisition costs		276				-				1,029				-
Depreciation and amortization		17,344				15,764				34,693				31,535
Total operating expenses		119,857				94,755				222,041				185,505
Income (loss) from operations		(8,096	)			10,113				(5,174	)			9,327
Interest expense-net		23,193				16,101				44,189				30,130
Other (income) expenses-net		(853	)			31				(950	)			74
Loss before income taxes		(30,436	)			(6,019	)			(48,413	)			(20,877	)
Income tax expense (benefit)		(4,732	)			(1,724	)			139				(1,769	)
Net loss	$	(25,704	)		$	(4,295	)		$	(48,552	)		$	(19,108	)
Less: Net loss attributable to non-controlling interest		(5,693	)			(1,100	)			(8,983	)			(4,060	)
Net loss attributable to PowerSchool Holdings, Inc.		(20,011	)			(3,195	)			(39,569	)			(15,048	)
Net loss attributable to PowerSchool Holdings, Inc. Class A common stock:
Basic		(20,011	)			(3,195	)			(39,569	)			(15,048	)
Diluted		(24,916	)			(4,080	)			(49,047	)			(15,048	)
Net loss attributable to PowerSchool Holdings, Inc. per share of Class A common stock, basic	$	(0.12	)		$	(0.02	)		$	(0.24	)		$	(0.09	)
Net loss attributable to PowerSchool Holdings, Inc. per share of Class A common stock, diluted	$	(0.12	)		$	(0.02	)		$	(0.24	)		$	(0.09	)
Weighted average shares of Class A common stock:
Basic		166,040,370				163,067,859				165,538,730				161,794,290
Diluted		203,694,429				200,721,918				203,192,789				161,794,290
Other comprehensive income (loss), net of taxes:
Foreign currency translation		(304	)			21				(1,038	)			108
Change in unrealized loss on investments		-				-				-				3
Total other comprehensive income (loss)		(304	)			21				(1,038	)			111
Less: Other comprehensive income (loss) attributable to non-controlling interest	$	(56	)		$	4			$	(192	)		$	21
Comprehensive loss attributable to PowerSchool Holdings, Inc.	$	(20,259	)		$	(3,178	)		$	(40,415	)		$	(14,958	)

CONSOLIDATED BALANCE SHEETS (unaudited)
(in thousands)	June 30, 2024				December 31, 2023
Assets
Current Assets:
Cash and cash equivalents	$	20,678			$	39,054
Accounts receivable-net of allowance of $7,143 and $7,930 respectively		89,393				76,618
Prepaid expenses and other current assets		45,797				40,449
Total current assets		155,868				156,121
Property and equipment - net		7,773				5,003
Operating lease right-of-use assets		12,892				15,998
Capitalized product development costs - net		113,661				112,089
Goodwill		2,768,966				2,740,725
Intangible assets - net		666,591				710,635
Other assets		35,491				36,311
Total assets	$	3,761,242			$	3,776,882
Liabilities and Stockholders' Equity
Current Liabilities:
Accounts payable	$	14,200			$	13,629
Accrued expenses		128,094				116,271
Operating lease liabilities, current		3,398				4,958
Deferred revenue, current		206,482				373,672
Revolving credit facility		187,000				-
Current portion of long-term debt		8,379				8,379
Total current liabilities		547,553				516,909
Noncurrent Liabilities:
Other liabilities		1,142				2,178
Operating lease liabilities-net of current		12,784				13,359
Deferred taxes		268,953				275,316
Tax Receivable Agreement liability		375,647				396,397
Deferred revenue-net of current		6,875				6,111
Long-term debt, net		809,669				811,325
Total liabilities		2,022,623				2,021,595
Stockholders' Equity:
Class A common stock, $0.0001 par value per share, 500,000,000 shares authorized, 166,471,395 and 164,796,626 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively.		16				16
Class B common stock, $0.0001 par value per share, 300,000,000 shares authorized, 37,654,059 and 37,654,059 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively.		4				4
Additional paid-in capital		1,550,637				1,520,288
Accumulated other comprehensive loss		(3,132	)			(2,094	)
Accumulated deficit		(257,956	)			(218,387	)
Total stockholders' equity attributable to PowerSchool Holdings, Inc.		1,289,569				1,299,827
Non-controlling interest		449,050				455,460
Total stockholders' equity		1,738,619				1,755,287
Total liabilities and stockholders' equity	$	3,761,242			$	3,776,882

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
	Three Months Ended June 30,								Six Months Ended June 30,
(in thousands)		2024				2023				2024				2023
Cash flows from operating activities:
Net loss	$	(25,704	)		$	(4,295	)		$	(48,552	)		$	(19,108	)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization		36,049				31,873				72,477				63,664
Share-based compensation		19,013				17,494				33,168				32,043
Amortization of operating lease right-of-use assets		600				811				1,451				1,599
Change in fair value of contingent consideration		(119	)			(185	)			(99	)			(635	)
Amortization of debt issuance costs		1,487				885				2,975				1,761
(Benefit from) provision for allowance for doubtful accounts		318				995				(953	)			1,364
Loss (gain) on lease modification		2,329				1				2,291				53
Loss (gain) on sale/disposal of property and equipment		315				(7	)			(501	)			41
Changes in operating assets and liabilities - net of effects of acquisitions:
Accounts receivables		(28,589	)			(33,510	)			(10,841	)			(25,151	)
Prepaid expenses and other current assets		4,968				4,448				(4,954	)			(2,687	)
Other assets		185				(994	)			376				(3,277	)
Accounts payable		1,992				(433	)			1,346				(183	)
Accrued expenses		16,756				4,305				(8,615	)			(12,207	)
Other liabilities		(1,796	)			(1,855	)			(3,449	)			(3,607	)
Deferred taxes		(5,482	)			(2,339	)			(948	)			(2,834	)
Tax Receivable Agreement liability		623				370				945				385
Deferred revenue		(70,300	)			(50,275	)			(173,156	)			(123,962	)
Net cash used in operating activities		(47,355	)			(32,711	)			(137,039	)			(92,741	)
Cash flows from investing activities:
Purchases of property and equipment		(1,064	)			(582	)			(4,951	)			(938	)
Proceeds from sale of property and equipment		839				-				839				-
Investment in capitalized product development costs		(9,114	)			(10,272	)			(18,070	)			(19,948	)
Acquisitions-net of cash acquired		-				-				(36,062	)			-
Payment of acquisition-related deferred consideration		-				-				(5,800	)			-
Net cash used in investing activities		(9,339	)			(10,854	)			(64,044	)			(20,886	)
Cash flows from financing activities:
Taxes paid related to the net share settlement of equity awards		(52	)			(141	)			(117	)			(1,425	)
Proceeds from Revolving Credit Agreement		210,000				10,000				350,000				10,000
Repayment of Revolving Credit Agreement		(148,000	)			-				(163,000	)			-
Repayment of First Lien Debt		(2,095	)			(1,938	)			(4,190	)			(3,875	)
Payment of contingent consideration		-				-				(245	)			-
Net cash (used in) provided by financing activities		59,853				7,921				182,448				4,700
Effect of foreign exchange rate changes on cash	$	94			$	(235	)		$	259			$	(161	)
Net increase in cash, cash equivalents, and restricted cash		3,253				(35,879	)			(18,376	)			(109,088	)
Cash, cash equivalents, and restricted cash-Beginning of period		17,925				64,773				39,554				137,982
Cash, cash equivalents, and restricted cash-End of period	$	21,178			$	28,894			$	21,178			$	28,894

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (unaudited)
Reconciliation of gross profit to Adjusted Gross Profit
	Three Months Ended June 30,								Six Months Ended June 30,
(in thousands)		2024				2023				2024				2023
Gross profit	$	111,761			$	104,868			$	216,867			$	194,832
Depreciation		61				163				212				415
Share-based compensation (1)		3,015				2,654				5,288				5,112
Restructuring (2)		(62	)			524				1,216				537
Acquisition-related expense (3)		158				47				334				134
Amortization		18,644				15,945				37,573				31,715
Adjusted Gross Profit	$	133,577			$	124,201			$	261,490			$	232,745
Gross Profit Margin (4)		58.3	%			60.3	%			57.6	%			58.4	%
Adjusted Gross Profit Margin (5)		69.7	%			71.4	%			69.4	%			69.8	%

(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 June 30,								Six Months Ended June 30,
(in thousands)		2024				2023				2024				2023
Net loss	$	(25,704	)		$	(4,295	)		$	(48,552	)		$	(19,108	)
Add:
Amortization		35,162				31,050				70,654				61,924
Depreciation		887				822				1,824				1,741
Interest expense - net (1)		23,193				16,101				44,189				30,130
Income tax benefit		(4,732	)			(1,724	)			139				(1,769	)
Share-based compensation		20,014				17,910				34,699				33,391
Management fees (2)		81				95				161				158
Restructuring (3)		17,228				917				21,086				2,283
Acquisition-related expense (4)		1,226				314				4,428				1,848
Change in tax reserves (5)		(798	)			-				(798	)			-
Adjusted EBITDA	$	66,557			$	61,190			$	127,830			$	110,598
Net loss margin(6)		(13.4	)%			(2.5	)%			(12.9	)%			(5.7	)%
Adjusted EBITDA Margin (7)		34.7	%			35.2	%			33.9	%			33.2	%

(1)		Interest expense, net of interest income.
(2)		Refers to expense associated with collaboration with our principal stockholders and their internal consulting groups.
(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, executive departures, and costs related to the Bain transaction.
(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, Chalk, and SchoolMessenger. These incremental costs are embedded in our research and development, selling, general and administrative, and cost of revenue line items.
(5)		Refers to income recognized due to the change in tax reserves.
(6)		Represents net loss as a percentage of revenue.
(7)		Represents Adjusted EBITDA as a percentage of revenue.

Reconciliation of net loss to Non-GAAP Net Income
	Three Months Ended June 30,								Six Months Ended June 30,
(in thousands, except per share data)		2024				2023				2024				2023
Net loss	$	(25,704	)		$	(4,295	)		$	(48,552	)		$	(19,108	)
Add:
Amortization		35,162				31,050				70,654				61,924
Depreciation		887				822				1,824				1,741
Share-based compensation		20,014				17,910				34,699				33,391
Management fees (1)		81				95				161				158
Restructuring (2)		17,228				917				21,086				2,283
Acquisition-related expense (3)		1,226				314				4,428				1,848
Change in tax reserves (4)		(798	)			-				(798	)			-
Non-GAAP Net Income	$	48,096			$	46,813			$	83,502			$	82,237
Weighted-average Class A common stock used in computing GAAP net loss per share, basic		166,040,370				163,067,859				165,538,730				161,794,290
Weighted-average Class A common stock used in computing GAAP net loss per share, diluted		203,694,429				200,721,918				203,192,789				161,794,290
Weighted-average shares Class A common stock used in computing Non-GAAP net income, basic		166,040,370				163,067,859				165,538,730				161,794,290
Dilutive impact of LLC Units		37,654,059				37,654,059				37,654,059				37,654,059
Dilutive impact of Restricted Shares and RSUs		410,051				708,939				485,059				832,748
Dilutive impact of Market-share units		941,558				462,342				725,936				244,184
Weighted-average shares Class A common stock used in computing Non-GAAP net income per share - diluted		205,046,038				201,893,199				204,403,784				200,525,281
GAAP net loss attributable to the PowerSchool Holdings, Inc. per share of Class A common stock - basic	$	(0.12	)		$	(0.02	)		$	(0.24	)		$	(0.09	)
Non-GAAP net income attributable to the PowerSchool Holdings, Inc. per share of Class A common stock - basic	$	0.29			$	0.29			$	0.50			$	0.51
GAAP net loss attributable to the PowerSchool Holdings, Inc. per share of Class A common stock - diluted	$	(0.12	)		$	(0.02	)		$	(0.24	)		$	(0.09	)
Non-GAAP net income attributable to the PowerSchool Holdings, Inc. per share of Class A common stock - diluted	$	0.23			$	0.23			$	0.41			$	0.41

(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 costs related to the Bain transaction.
(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, Chalk, and SchoolMessenger. These incremental costs are embedded in our research and development, selling, general and administrative, and cost of revenue line items.
(4)		Refers to income recognized due to the change in tax reserves.

Reconciliation of GAAP to Non-GAAP Cost of Revenue and Operating Expenses
	Three Months Ended June 30,								Six Months Ended June 30,
(in thousands)		2024				2023				2024				2023
GAAP Cost of Revenue - Subscription and Support	$	47,768			$	36,781			$	94,095			$	74,975
Less:
Share-based compensation		2,147				1,700				3,696				3,256
Restructuring		(62	)			523				959				523
Acquisition-related expense		121				38				257				61
Non-GAAP Cost of Revenue - Subscription and Support	$	45,562			$	34,520			$	89,183			$	71,135
GAAP Cost of Revenue - Services	$	12,210			$	15,123			$	25,593			$	29,446
Less:
Share-based compensation		868				954				1,591				1,856
Restructuring		-				1				257				14
Acquisition-related expense		37				8				78				73
Non-GAAP Cost of Revenue - Services	$	11,305			$	14,160			$	23,667			$	27,503
GAAP Research & Development	$	30,616			$	25,862			$	62,267			$	51,283
Less:
Share-based compensation		5,138				4,675				8,774				8,747
Restructuring		(103	)			9				2,293				113
Acquisition-related expense		549				145				1,042				1,522
Non-GAAP Research & Development	$	25,032			$	21,033			$	50,158			$	40,901
GAAP Selling, General and Administrative	$	71,621			$	53,129			$	124,052			$	102,687
Less:
Share-based compensation		11,861				10,580				20,638				19,532
Management fees		81				95				161				158
Restructuring		17,393				385				17,576				1,633
Acquisition-related expense		243				122				2,023				193
Non-GAAP Selling, General and Administrative	$	42,043			$	41,947			$	83,655			$	81,171

Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow and Unlevered Free Cash Flow
	Three Months Ended June 30,								Six Months Ended June 30,
(in thousands)		2024				2023				2024				2023
Net cash used in operating activities	$	(47,355	)		$	(32,711	)		$	(137,039	)		$	(92,741	)
Proceeds from the sale of property and equipment		839				-				839				-
Purchases of property and equipment		(1,064	)			(582	)			(4,951	)			(938	)
Capitalized product development costs		(9,114	)			(10,272	)			(18,070	)			(19,948	)
Free Cash Flow	$	(56,694	)		$	(43,565	)		$	(159,220	)		$	(113,627	)
Add:
Cash paid for interest on outstanding debt		20,641				13,973				39,770				27,669
Unlevered Free Cash Flow	$	(36,053	)		$	(29,592	)		$	(119,450	)		$	(85,958	)

© 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

Contacts

Investor Contact:
Shane Harrison
[e-mail]
855-707-5100

Media Contact:
Beth Keebler
[e-mail]
503-702-4230