Exhibit 99.1

PROS HOLDINGS REPORTS RECORD SECOND QUARTER 2007
FINANCIAL RESULTS

Pricing and Revenue Optimization Leader Reports Record Quarterly Revenue

·      Record revenues of $14.4 million, an increase of 34% year-over-year

·      Non-GAAP income from operations of $2.4 million, an increase of 65% year-over-year

·      Non-GAAP net income of $1.6 million or $0.07 per fully diluted share

·      Initial public offering completed June 28, 2007

Houston, Texas, — Aug 6, 2007 — PROS Holdings, Inc. (NYSE: PRO), a leading provider of pricing and revenue optimization science and software, today announced financial results for the second quarter ended June 30, 2007.

Revenues for the second quarter of 2007 were a record $14.4 million, a 34% increase over the second quarter of 2006.  License and implementation revenues were $9.9 million in the quarter, an increase of 49% from $6.7 million in the prior year period.

For the quarter ended June 30, 2007, PROS reported income from operations, in accordance with GAAP, of $2.0 million compared with $1.5 million for the same period in 2006, a 37% increase.  Net income per diluted share was $0.06 for the quarter compared to net income per diluted share of $0.07 for the same period in 2006.  The decrease was principally related to interest expense related to the debt incurred in connection with redemptions of preferred stock and payments of dividends before the Company went public.

Bert Winemiller, Chairman and CEO of PROS stated, “The completion of our IPO at the end of June was just one event in what was another successful quarter for PROS. We are pleased to share highlights from the second quarter and first half of 2007.  The second quarter of 2007 marked record revenue and strong operating income.  Second quarter revenue was $14.4 million, which was up 34% on a year-over-year basis.  Our non-GAAP operating income was $2.4 million, up 65% year-over-year, and we produced non-GAAP earnings per share of $0.07.

“We continue to experience strong demand for our pricing and revenue optimization software products running on the industry leading PROS Pricing Platform,” stated Bert.  “PROS Pricing Analytics, Pricing Execution and Pricing Optimization products deliver the Power of Pricing Excellence to our customers and provide innovative advanced pricing science and high-performance real-time transaction processing.  PROS proven track record, proven processes and proven products are the foundation of our success and has allowed us to attain outstanding levels of customer satisfaction.”

Non-GAAP income from operations was $2.4 million, which excludes non-cash stock-based compensation expense of $0.4 million, representing growth of 65% on a year-over-year basis. Non-GAAP net income of $1.6 million or $0.07 per
share was in line with non-GAAP net income in the second quarter of 2006.

The attached table represents a reconciliation of GAAP to non-GAAP income from operations and net income as well as net income per share available to common stockholders for the second quarter and six months ended June 30, 2007 and 2006.

Cash and equivalents were $4.2 million for the second quarter and decreased from $42.5 million at the end of 2006, primarily due to the redemption of preferred stock and payments of dividends.  The cash position as of June 30, 2007 does not include net proceeds of $52.4 million from the company’s initial public offering, which closed in July.




Charlie Murphy, Executive Vice President and Chief Financial Officer added, “We are pleased to have completed our IPO and to be able to report continued growth for PROS in the second quarter.  Our revenue model provides a high level of predictability to our business and adds to our history of profitability and positive operating cash flow.  Our overall gross margin of 70.0% in the second quarter is a record for PROS, with non-GAAP operating margin at 17% for the quarter.”

Financial Outlook

Based on information as of June 30, 2007, PROS is initiating guidance for the third quarter and full year as follows:

Third Quarter of Fiscal Year 2007:

·                  Revenue:  The Company expects total revenue in the range of $15.9 million to $16.3 reflecting revenue growth rates at the midpoint of 29% compared to the third quarter of 2006.

·                  Non-GAAP Income from Operations:  The Company is projecting non-GAAP income from operations of $2.0 to $2.3 million.  Non-GAAP income from operations for the third quarter excludes estimated stock based compensation expense of $0.5 million.

·                  Non-GAAP Net Income and Non-GAAP Diluted Earnings Per Share:  The Company is projecting non-GAAP net income of $1.9 to $2.1 million and non-GAAP diluted earnings per share of $0.07 to $0.08 based on an estimated weighted average of 26.8 million diluted shares and an estimated effective tax rate of 21%.  Non-GAAP net income for the third quarter excludes estimated stock based compensation expense of $0.5 million and the expensing of deferred financing costs of $0.4 million in connection with the repayment of a $20 million credit facility.

·                  GAAP Income from Operations, GAAP Net Income & GAAP Fully Diluted Earnings Per Share:  The Company is projecting GAAP income from operations of $1.5 to $1.8 million; GAAP net income of $1.2 to $1.4 million and GAAP diluted earnings per share of $0.04 to $0.05.

Fiscal Year 2007:

·                  Revenue:  The Company expects total revenue in the range of $60.3 to $61.5 million reflecting revenue growth rates at the midpoint of 32% compared to fiscal year 2006.

·                  Non-GAAP Income from Operations:  The Company is projecting non-GAAP income from operations of $8.9 to $9.9 million.  Non-GAAP income from operations for the full year excludes estimated stock based compensation expense of $1.4 million.

·                  Non-GAAP Net Income and Non-GAAP Diluted Earnings Per Share:  The Company is projecting non-GAAP net income of $7.7 to $8.5 million and non-GAAP diluted earnings per share of $0.32 to $0.35 based on an estimated weighted average of 24.1 million diluted shares and an estimated effective tax rate of 21%.  Non-GAAP net income for the full year excludes estimated stock based compensation expense of $1.4 million and the expensing of deferred financing costs of $0.4 million in connection with the repayment of the $20 million credit facility from the proceeds from the IPO.

·                  GAAP Income from Operations, GAAP Net Income & GAAP Fully Diluted Earnings Per Share:  The Company is projecting GAAP income from operations of $7.4 to $8.4 million; GAAP net income of $6.3 to $7.1 million and GAAP diluted earnings per share of $0.26 to $0.29.

Conference Call Details
In conjunction with this announcement, PROS Holdings will host a conference call on August 6, 2007, at 5:00 p.m. (EDT) to discuss the company’s financial results.  To access this call, dial 866-800-8651 (domestic) or 617-614-2704 (international).  The pass code for the call is 20869108.  Additionally, a live web cast of the conference call will be available in the “Investor Relations” section of the Company’s web site at www.prospricing.com.

2




Following the conference call, a replay will be available at 888-286-8010 (domestic) or 617-801-6888 (international).  The replay pass code is 36775327.  An archived web cast of this conference call will also be available in the “Investor Relations” section of the Company’s web site at www.prospricing.com.

About PROS

PROS Holdings, Inc. (NYSE: PRO) is a leading provider of pricing and revenue optimization software products, specializing in price analytics, price execution, and price optimization.  By using PROS’ software products, companies gain insight into their pricing strategies, identify pricing-based profit leaks, optimize their pricing decision making and improve their business processes and financial performance.  PROS’ software products implement advanced pricing science, which includes operations research, forecasting and statistics.  PROS high performance software architecture supports real-time high volume transaction processing and allows PROS to handle the processing and database requirements of the most sophisticated and largest customers, including customers with 100s of simultaneous users and sub-second electronic transactions.  PROS also provides a range of services that include analyzing a company’s current pricing processes and implementing software products to improve pricing performance.  PROS has over 200 product installations across a range of industries in more than 40 countries.

Founded in 1985, PROS is headquartered in Houston, Texas.  Today, PROS has over 300 employees, more than 100 with advanced degrees and over 20 with Ph.D.s.  To learn more about PROS, please visit www.prospricing.com.

Forward-looking Statements

This press release contains forward-looking statements, including statements about PROS future financial performance, new product development, market growth, the demand for PROS solutions, the performance of PROS solutions, and the predictability of the PROS business. The forward-looking statement contained in this press release are based upon PROS historical performance and its current plans, estimates and expectations and are not a representation that such plans, estimates or expectations will be achieved. Factors that could cause actual results to differ materially from those described herein include: (a) PROS ability to perform at the levels required to meet its future financial performance expectations, (b) PROS ability to develop new products and product enhancements with the required functionality desired, (c) the ability of the market for enterprise software to grow, (d) the ability of the PROS revenue model to continue to provide the level of predictability to the PROS business, and (e) PROS ability to maintain historical maintenance renewal rates. Additional information relating to the uncertainty affecting the PROS business are contained in PROS filings with the Securities and Exchange Commission.  These forward-looking statements represent PROS expectations as of the date of this press release.  Subsequent events may cause these expectations to change, and PROS disclaims any obligations to update or alter these forward-looking statements in the future, whether as a result of new information, future events or otherwise.

Non-GAAP Financial Measures

PROS has provided in this release certain financial information that has not been prepared in accordance with GAAP.  This information includes non-GAAP net income and non-GAAP earnings per share.  PROS uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating PROS ongoing operational performance.  PROS believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results.   As noted, the non-GAAP financial measures discussed above are share-based compensation expense in the three and six months ended June 30, 2007 of $0.4 million and $0.5 million, respectively pursuant to SFAS 123(R) and the expensing in the third quarter of deferred financing costs of $0.4 million in connection with the repayment of the $20 million credit facility.

Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measure as detailed above.  A reconciliation of GAAP to the non-GAAP financial measures has been provided in the tables included as part of this press release.

3




PROS HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

 

 

June 30,

 

December 31,

 

 

 

2007

 

2006

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

4,169

 

$

42,540

 

Accounts and unbilled receivables, net of allowance of $1,180,000 and $1,190,000 respectively

 

16,010

 

13,789

 

Prepaid expenses and other

 

2,528

 

2,200

 

 

 

 

 

 

 

Total current assets

 

22,707

 

58,529

 

Property and equipment, net

 

2,474

 

2,373

 

Other assets

 

4,359

 

2,144

 

 

 

 

 

 

 

Total assets

 

$

29,540

 

$

63,046

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Current portion of long-term debt

 

$

200

 

$

 

Accounts payable

 

2,156

 

584

 

Accrued liabilities

 

3,038

 

3,966

 

Accrued contract labor

 

1,424

 

1,405

 

Accrued payroll

 

1,723

 

2,919

 

Deferred revenue

 

22,443

 

22,080

 

 

 

 

 

 

 

Total current liabilities

 

30,984

 

30,954

 

Long-term debt

 

19,750

 

 

Long-term deferred revenue

 

4,806

 

4,132

 

Commitments and contingencies

 

 

 

 

 

Redeemable preferred stock, $0.001 par value, 3,921,312 shares authorized, 0 and 2,627,282 shares outstanding, respectively

 

 

17,283

 

Stockholders’ equity

 

 

 

 

 

Common stock, 20,669,134 and 19,733,689 shares outstanding

 

25

 

24

 

Additional paid-in capital

 

406

 

7,813

 

Common stock warrants

 

226

 

226

 

Treasury stock, 3,847,040 common shares at cost

 

(8,938

)

(8,938

)

Retained (deficit) earnings

 

(17,719

)

11,552

 

 

 

 

 

 

 

Total stockholders’ (deficit) equity

 

(26,000

)

10,677

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity (deficit)

 

$

29,540

 

$

63,046

 

 

4




PROS HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - GAAP

(In thousands, except per share data)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

(In thousands, except per share data)

 

2007

 

2006

 

2007

 

2006

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

License and implementation

 

$

9,893

 

$

6,657

 

$

18,916

 

$

12,364

 

Maintenance and support

 

4,522

 

4,078

 

8,951

 

7,989

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

14,415

 

10,735

 

27,867

 

20,353

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

 

 

 

 

 

 

 

 

License and implementation

 

3,218

 

2,862

 

6,407

 

5,267

 

Maintenance and support

 

1,105

 

952

 

2,094

 

1,819

 

 

 

 

 

 

 

 

 

 

 

Total cost of revenue

 

4,323

 

3,814

 

8,501

 

7,086

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

10,092

 

6,921

 

19,366

 

13,267

 

Gross margin

 

70.0

%

64.5

%

69.5

%

65.2

%

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

3,777

 

3,207

 

6,925

 

6,570

 

Research and development

 

4,324

 

2,258

 

8,065

 

4,404

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

8,101

 

5,465

 

14,990

 

10,974

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

1,991

 

1,456

 

4,376

 

2,293

 

Other income (expense)

 

 

 

 

 

 

 

 

 

Interest income

 

62

 

477

 

595

 

907

 

Interest expense

 

(441

)

 

(458

)

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

1,612

 

1,933

 

4,513

 

3,200

 

Income tax provision

 

344

 

381

 

950

 

631

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,268

 

$

1,552

 

$

3,563

 

$

2,569

 

 

 

 

 

 

 

 

 

 

 

Accretion of preferred stock

 

 

(131

)

(82

)

(262

)

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to common stockholders

 

$

1,268

 

$

1,421

 

$

3,481

 

$

2,307

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to common stockholders per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.06

 

$

0.07

 

$

0.17

 

$

0.12

 

Diluted

 

$

0.06

 

$

0.07

 

$

0.16

 

$

0.11

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares:

 

 

 

 

 

 

 

 

 

Basic

 

20,669,134

 

19,609,545

 

20,216,903

 

19,596,992

 

Diluted

 

21,818,421

 

20,732,661

 

21,366,190

 

20,720,108

 

 

5




PROS HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - RECONCILIATION OF

GAAP TO NON-GAAP

(In thousands, except per share data)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2007

 

2006

 

2007

 

2006

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,268

 

$

1,552

 

$

3,563

 

$

2,569

 

 

 

 

 

 

 

 

 

 

 

GAAP 123R (Non-Cash Compensation):

 

 

 

 

 

 

 

 

 

Cost of revenue

 

62

 

 

81

 

 

Selling, general and administrative

 

219

 

 

268

 

 

Research and development

 

124

 

 

160

 

 

Total operating expenses

 

405

 

 

509

 

 

 

 

 

 

 

 

 

 

 

 

Tax impact related to GAAP adjustments

 

(86

)

—-

 

(107

)

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income

 

1,587

 

1,552

 

3,965

 

2,569

 

 

 

 

 

 

 

 

 

 

 

Accretion of preferred stock

 

 

(131

)

(82

)

(262

)

 

 

 

 

 

 

 

 

 

 

Non-GAAP net earnings attributable to common stockholders

 

$

1,587

 

$

1,421

 

$

3,883

 

$

2,307

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.08

 

$

0.07

 

$

0.19

 

$

0.12

 

Diluted

 

$

0.07

 

$

0.07

 

$

0.18

 

$

0.11

 

 

 

 

 

 

 

 

 

 

 

Shares used in computing net income per common share

 

 

 

 

 

 

 

 

 

Basic

 

20,669,134

 

19,609,545

 

20,216,903

 

19,596,992

 

Diluted

 

21,818,421

 

20,732,661

 

21,366,190

 

20,720,108

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

1,991

 

$

1,456

 

$

4,376

 

$

2,293

 

 

 

 

 

 

 

 

 

 

 

GAAP 123R (Non-Cash Compensation):

 

405

 

 

509

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP income from operations

 

$

2,396

 

$

1,456

 

$

4,885

 

$

2,293

 

 

6




PROS HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

 

 

Six Months Ended June 30,

 

 

 

2007

 

2006

 

 

 

 

 

 

 

Operating activities

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3,563

 

$

2,569

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

595

 

729

 

Noncash compensation

 

509

 

 

Other, net

 

21

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable, net

 

(867

)

(160

)

Unbilled receivables

 

(1,354

)

(271

)

Prepaid expenses and other

 

(304

)

(320

)

Accounts payable, accrued liabilities, accrued contract labor and accrued payroll

 

(2,062

)

(3,337

)

Deferred revenue

 

1,037

 

3,609

 

 

 

 

 

 

 

Net cash provided by operating activities

 

1,138

 

2,819

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

Purchases of property and equipment

 

(696

)

(372

)

 

 

 

 

 

 

Net cash used in investing activities

 

(696

)

(372

)

 

 

 

 

 

 

Financing activities

 

 

 

 

 

Proceeds from long-term debt

 

20,000

 

 

Dividend on common stock

 

(41,329

)

 

Payments on long-term debt

 

(50

)

 

Redemption of redeemable preferred stock

 

(17,365

)

 

Exercise of stock options

 

661

 

18

 

Offering costs

 

(313

)

 

Deferred loan costs

 

(418

)

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

(38,814

)

18

 

Net (decrease) increase in cash and cash

 

 

 

 

 

equivalents

 

(38,372

)

2,465

 

Cash and cash equivalents

 

 

 

 

 

Beginning of period

 

42,540

 

38,490

 

 

 

 

 

 

 

End of period

 

$

4,168

 

$

40,955

 

 

7




Investor Contact:
PROS Investor Relations
Tel: 713-335-5879
e-mail: ir@PROSpricing.com

 

Media Contact:
PROS Corporate Communications
Tel: 713-335-5197
e-mail: corpcomm@PROSpricing.com

8