Caution Concerning Forward-Looking Statements



This Quarterly Report contains forward-looking statements that involve
substantial risks and uncertainties. All statements other than statements of
historical facts contained in this Quarterly Report, including statements
regarding our strategy, future operations, future financial position, future
revenue, projected costs, prospects, prospective products, size of market,
plans, objectives of management, expected market growth and the anticipated
effects of the coronavirus (COVID-19) pandemic (and any COVID-19 variants, the
"COVID-19 pandemic") on our business, operating results and financial condition
are forward-looking statements.

Forward-looking statements concern future circumstances and results and other
statements that are not historical facts and are sometimes identified by the
words "may," "will," "should," "potential," "intend," "expect," "endeavor,"
"seek," "anticipate," "estimate," "overestimate," "underestimate," "believe,"
"plan," "could," "would," "project," "predict," "continue," "target" or other
similar words or expressions or negatives of these words, but not all
forward-looking statements include such identifying words. Forward-looking
statements are based upon current plans, estimates and expectations that are
subject to risks, uncertainties and assumptions. Should one or more of these
risks or uncertainties materialize, or should underlying assumptions prove
incorrect, actual results may vary materially from those indicated or
anticipated by such forward-looking statements. We can give no assurance that
such plans, estimates or expectations will be achieved and therefore, actual
results may differ materially from any plans, estimates or expectations in such
forward-looking statements.

Any forward-looking statements speak only as of the date of this Quarterly
Report. We undertake no obligation to update any forward-looking statements,
whether as a result of new information or development, future events or
otherwise, except as required by law. You should read the following discussion
in conjunction with our unaudited consolidated and combined financial statements
and related notes thereto contained in this report. You should also read "Item
1A. Risk Factors" of Part II for a discussion of important factors that could
cause our actual results to differ materially from our expectations.

Our fiscal year ends on June 30, and references in this Quarterly Report to a
specific fiscal year are the twelve months ended June 30 of such year with the
exception of fiscal 2022 being the nine months ended June 30 (for example,
"fiscal 2023" refers to the year ending June 30, 2023).


Business Overview



We are a global leader in asset optimization software that enables industrial
manufacturers to design, operate, and maintain their operations for maximum
performance. We combine decades of modeling, simulation, and optimization
capabilities with industrial operations expertise and apply advanced analytics
to improve the profitability and sustainability of production assets. Our
purpose-built software is proven to drive value creation levers for our
customers; improving operational efficiency and maximizing productivity,
reducing unplanned downtime and safety risks, and minimizing energy consumption
and emissions. Our technology is at the center of their sustainability and
decarbonization programs, enabling circularity through improved industrial
technologies and more degradable and recyclable plastics, and supporting the
broader energy transition with advanced solutions for power transmission and
distribution, carbon capture, storage and utilization, batteries and energy
storage. Cybersecurity is foundational in the design of our software.

On May 16, 2022, Heritage AspenTech and Emerson Electric Co. ("Emerson") and
certain of its subsidiaries, entered into a definitive agreement pursuant to,
among other matters Emerson and its subsidiaries contributed to Heritage
AspenTech Shareholders $6,014,000,000 in cash and its Open Systems
International, Inc. business (the "OSI business" or "OSI Inc.") and Geological
Simulation Software business, which we have renamed as Subsurface Science &
Engineering (the "SSE business" or "SSE") in exchange for 55% of our outstanding
common stock (on a fully diluted basis).

By combining the software capabilities, deep domain expertise and leadership of
Heritage AspenTech with the OSI and SSE businesses, we have created a company
that we believe will deliver superior value to customers across diverse end
markets including energy, chemicals, power transmission and distribution,
engineering, procurement, and construction, pharmaceuticals, and metals and
mining, among others.

                                       20
--------------------------------------------------------------------------------
  Table of Contents
For the quarter ended September 30, 2022, the consolidated and combined
financial statements comprised the results of OSI Inc., SSE and Heritage
AspenTech, while for the same period in the prior fiscal year, these financial
statements comprised the results of only OSI Inc. and SSE. Certain financial
information for the periods ended September 30, 2021 have been reclassed to
conform to the consolidated and combined financial statements for the
three-month period ended September 30, 2022.

Recent Events



On July 27, 2022, we announced that we entered into a definitive agreement to
acquire Micromine, a global leader in design and operational management
solutions for the metals and mining industry, from private equity firm Potentia
Capital and other sellers for AU $900 million in cash (approximately $623
million USD based on foreign currency exchange rate at the time of
announcement). We currently intend to finance the transaction through a
combination of cash on hand and additional debt financing. The acquisition
currently is expected to close in the fiscal second quarter of 2023, subject to
receipt of regulatory approvals. In connection with the agreement to purchase
Micromine, we also entered into foreign currency forward contracts on August 2,
2022 for a six-month period ending on February 6, 2023 to mitigate the impact of
foreign currency exchange associated with the forecasted payment of purchase
price.

Key Business Metrics

Background

We utilize key business metrics to track and assess the performance of our business. We have identified the following set of appropriate business metrics in the context of our evolving business:



•Annual Contract Value

•Total Contract Value

•Bookings

We also use the following non-GAAP business metrics in addition to GAAP measures to track our business performance:

•Free cash flow

•Non-GAAP operating income

We make these measures available to investors and none of these metrics should be considered as an alternative to any measure of financial performance calculated in accordance with GAAP.

Annual Contract Value



Annual contract value (ACV) is an estimate of the annual value of our portfolio
of term license and software maintenance and support (SMS) contracts, the annual
value of SMS agreements purchased with perpetual licenses, and the annual value
of standalone SMS agreements purchased with certain legacy term license
agreements, which have become an immaterial part of our business.

Comparing ACV for different dates can provide insight into the growth and
retention rates of our recurring software business because ACV represents the
estimated annual billings associated with our recurring license and maintenance
agreements at any point in time. Management uses the ACV business metric to
evaluate the growth and performance of our business as well as for planning and
forecasting purposes. We believe that ACV is a useful business metric to
investors as it provides insight into the growth component of our software
business.

ACV generally increases as a result of new term license and SMS agreements with
new or existing customers, renewals or modifications of existing term license
agreements that result in higher license fees due to contractually-agreed price
escalation or an increase in the number of tokens (units of software usage) or
products licensed, or an increase in the value of licenses delivered.

ACV is adversely affected by term license and SMS agreements that are renewed at
a lower entitlement level or not renewed, a decrease in the value of licenses
delivered, and, to a lesser extent, by customer agreements that become inactive
                                       21
--------------------------------------------------------------------------------
  Table of Contents
during the agreement's term because, in our determination, amounts due (or which
will become due) under the agreement are not collectible. As ACV is an estimate
of annual billings, it will generally not include contracts with a term of less
than one year. Because ACV represents all other active term software and SMS
agreements, it may include amounts under agreements with customers that are
delinquent in paying invoices, that are in bankruptcy proceedings, are subject
to termination by the customer or where payment is otherwise in doubt.

As of September 30, 2022, customer agreements representing approximately 84% of
our ACV (by value) were denominated in U.S. dollars. For agreements denominated
in other currencies, we use a fixed historical exchange rate to calculate ACV in
dollars rather than using current exchange rates, so that our calculation of
growth in ACV is not affected by fluctuations in foreign currencies. We have not
applied this methodology retroactively for OSI software amounts delivered prior
to October 2020, but do not believe this to have a material impact on our
reported ACV metric due to the high USD-denominated concentration of the OSI
business. As of September 30, 2022, approximately 94% of OSI ACV was denominated
in USD.

For term license agreements that contain professional services or other products
and services, we have included in ACV the portion of the invoice allocable to
the term license under Topic 606 rather than the portion of the invoice
attributed to the license in the agreement. We believe that methodology more
accurately allocates any discounts or premiums to the different elements of the
agreement.

We estimate that the pro forma ACV of AspenTech grew by approximately 7.7%, from
$751.9 million as of September 30, 2021 to $809.6 million as of September 30,
2022. This includes approximately $2.7 million from Inmation.

Total Contract Value



Total Contract Value ("TCV") is the aggregate value of all payments received or
to be received under all active term license and perpetual SMS agreements,
including maintenance and escalation. TCV of Heritage AspenTech, the OSI
business and the SSE business was $3.3 billion and $3.1 billion as of September
30, 2022 and 2021, respectively.

Bookings



Bookings is the total value of customer term license and perpetual SMS contracts
signed in the current period, less the value of such contracts signed in the
current period where the initial licenses and SMS agreements are not yet deemed
delivered, plus term license contracts and SMS agreements signed in a previous
period for which the initial licenses are deemed delivered in the current
period.

The bookings of Heritage AspenTech, the OSI business and the SSE business was
$224.0 million during the three months ended September 30, 2022, compared to
$156.2 million during the three months ended September 30, 2021. The change in
bookings is related to the timing of renewals.
                                       22

--------------------------------------------------------------------------------

Table of Contents

Non-GAAP Business Metrics



The following table provides a reconciliation of GAAP net cash provided by (used
in) operating activities to free cash flow for the indicated periods (in
thousands):

                                                                   Three Months Ended
                                                                     September 30,
                                                                  2022           2021

Net cash provided by (used in) operating activities (GAAP) $ 5,077

   $  (9,186)
Purchase of property, equipment, and leasehold improvements       (1,321)   

(2,607)

Payments for capitalized computer software development costs (99)


          -

Acquisition related payments                                       7,059             54

Free cash flow                                                 $  10,716      $ (11,739)



The following table presents our (loss) from operations, as adjusted for
stock-based compensation expense, amortization of intangible assets, and other
items, such as the impact of acquisition and integration planning related fees,
for the indicated periods:

                                                          Three Months Ended
                                                            September 30,
                                                         2022           2021
GAAP (loss) from operations                           $ (51,182)     $ (13,884)
Plus:
Stock-based compensation                                 17,736            368
Amortization of intangibles                             121,160         28,809
Acquisition and integration planning related fees         4,858             

54


Non-GAAP income from operations                       $  92,572      $  

15,347

Critical Accounting Estimates and Judgments



Note 2, "Significant Accounting Policies," to the audited consolidated and
combined financial statements in our Transition Reports on Form 10-KT for the
fiscal year ended June 30, 2022 describes the significant accounting policies
and methods used in the preparation of the consolidated and combined financial
statements appearing in this report. The accounting policies that reflect our
critical estimates, judgments and assumptions in the preparation of our
consolidated and combined financial statements are described in "Management's
Discussion and Analysis of Financial Condition and Results of Operations" in
Item 7 of our Transition Reports on Form 10-KT for the fiscal year ended June
30, 2022, and include the subsection captioned "Revenue Recognition."

                                       23
--------------------------------------------------------------------------------
  Table of Contents
Results of Operations

Comparison of the Three Months Ended September 30, 2022 and 2021

The following table sets forth the results of operations and the period-over-period percentage change in certain financial data for the three months ended September 30, 2022 and 2021:



                                                Three Months Ended                            Increase / (Decrease)
                                                   September 30,                                     Change
                                            2022                  2021                     $                        %
                                                                       (Dollars in Thousands)
Revenue:
License and solutions                  $    160,224          $     44,215          $      116,009                     262.4  %
Maintenance                                  78,366                24,535                  53,831                     219.4  %
Services and other                           12,229                 8,265                   3,964                      48.0  %
Total revenue                               250,819                77,015                 173,804                     225.7  %
Cost of revenue:
License and solutions                        69,513                34,388                  35,125                     102.1  %
Maintenance                                   9,217                 4,234                   4,983                     117.7  %
Services and other                           12,400                 4,898                   7,502                     153.2  %
Total cost of revenue                        91,130                43,520                  47,610                     109.4  %
Gross profit                                159,689                33,495                 126,194                     376.8  %
Operating expenses:
Selling and marketing                       118,274                25,000                  93,274                     373.1  %
Research and development                     49,740                15,555                  34,185                     219.8  %
General and administrative                   42,848                 6,617                  36,231                     547.5  %
Restructuring                                     9                   207                    (198)                    (95.7) %
Total operating expenses                    210,871                47,379                 163,492                     345.1  %
(Loss) from Operations                      (51,182)              (13,884)                (37,298)                    268.6  %
Other (expense), net                        (58,632)               (1,359)                (57,273)                  4,214.3  %

Interest income (expense), net                5,023                  (272)                  5,295                  (1,946.7) %
(Loss) before provision for income
taxes                                      (104,791)              (15,515)                (89,276)                    575.4  %
(Benefit) for income taxes                  (93,547)               (4,313)                (89,234)                  2,069.0  %
Net (loss)                             $    (11,244)         $    (11,202)         $          (42)                      0.4  %




                                       24

--------------------------------------------------------------------------------


  Table of Contents
The following table sets forth the results of operations as a percentage of
total revenue for certain financial data for the three months ended
September 30, 2022 and 2021:

                                                  Three Months Ended
                                                    September 30,
                                                  2022              2021
                                                    (% of Revenue)
Revenue:
License and solutions                                  63.9  %      57.4  %
Maintenance                                            31.2         31.9
Services and other                                      4.9         10.7
Total revenue                                         100.0        100.0
Cost of revenue:
License and solutions                                  27.7         44.7
Maintenance                                             3.7          5.5
Services and other                                      4.9          6.4
Total cost of revenue                                  36.3         56.5
Gross profit                                           63.7         43.5
Operating expenses:
Selling and marketing                                  47.2         32.5
Research and development                               19.8         20.2
General and administrative                             17.1          8.6
Restructuring costs                                       -          0.3
Total operating expenses                               84.1         61.5
(Loss) from operations                                (20.4)       (18.0)
Other (expense), net                                  (23.4)        (1.8)
Interest income (expense), net                          2.0         (0.4)
(Loss) before provision for income taxes              (41.8)       (20.1)
(Benefit) for income taxes                            (37.3)        (5.6)
Net (loss)                                             (4.5) %     (14.5) %



Revenue

Total revenue increased by $173.8 million during the three months ended
September 30, 2022 as compared to the same period in prior fiscal year. Overall
revenue growth is primarily due to $176.4 million in revenue from Heritage
AspenTech as a result of the Transaction, an increase of $3.9 million in new and
renewal contracts from SSE, offset by a decrease in revenue of $6.5 million from
OSI due to the mix of open customer projects and the stage of completion
compared to the prior period.

License and solutions revenue increased by $116.0 million during the three months ended September 30, 2022, as compared to the same period in prior fiscal year. This increase was driven primarily by $116.4 million from Heritage AspenTech as a result of the Transaction.



Maintenance revenue increased by $53.8 million during the three months ended
September 30, 2022 as compared to the same period in prior fiscal year. This
increase was primarily due to $53.0 million from Heritage AspenTech as a result
of the Transaction.

Services and other revenue increased by $4.0 million during the three months
ended September 30, 2022, as compared to the same period in prior fiscal year
primarily due to $7.1 million from Heritage AspenTech as a result of the
Transaction, offset by a decrease of $3.1 million in services and other revenue
from OSI and SSE professional services arrangements.

Cost of Revenue

Cost of revenue increased by $47.6 million during the three months ended September 30, 2022, as compared to the same period in prior fiscal year. The increase in cost of revenue is primarily due to $49.4 million from Heritage AspenTech as a result of the Transaction, offset by a decrease in cost of revenue of $1.8 million due to the timing of SSE customer contract renewals.


                                       25

--------------------------------------------------------------------------------

Table of Contents



Cost of license and solutions revenue increased $35.1 million during the three
months ended September 30, 2022, as compared to the same period in prior fiscal
year. This increase was driven by $35.2 million from Heritage AspenTech as a
result of the Transaction, $32.9 million of which is associated with additional
amortization of intangible assets.

Cost of maintenance revenue increased by $5.0 million during the three months
ended September 30, 2022, as compared to the same period in prior fiscal year.
This increase was primarily due to $6.0 million from Heritage AspenTech as a
result of the Transaction.

Cost of services and other revenue increased by $7.5 million for the three
months ended September 30, 2022, as compared to the same period in prior fiscal
year primarily due to $8.2 million from Heritage AspenTech as a result of the
Transaction. Gross profit margin on services and other revenue was (1.4)% and
40.7% for the three months ended September 30, 2022 and 2021, respectively.

Overall gross profit increased by $126.2 million for the three months ended
September 30, 2022, as compared to the same period in prior fiscal year
primarily due to $127.0 million from the Transaction. Gross profit margin
increased significantly to 63.7% for the three months ended September 30, 2022
from 43.5% for the same period in prior fiscal year. The increase was mainly
driven by larger gross profit on license revenue from Heritage AspenTech in the
current period.

Operating Expenses

Selling and marketing expense increased by $93.3 million during the three months
ended September 30, 2022, as compared to the same period in prior fiscal year
primarily due to $100.9 million from Heritage AspenTech as a result of the
Transaction, of which $64.2 million was additional amortization of intangible
assets, offset by a decrease of $7.6 million in management fees, severance and
restructuring.

Research and development expense increased by $34.2 million during the three
months ended September 30, 2022, as compared to the same period in prior fiscal
year primarily due to $32.8 million from Heritage AspenTech as a result of the
Transaction, and $1.5 million from SSE compensation related costs.

General and administrative expense increased by $36.2 million during the three
months ended September 30, 2022, as compared to the same period in prior fiscal
year primarily due to $37.2 million from Heritage AspenTech as a result of the
Transaction, and increased stock-based compensation expense of $2.0 million from
SSE and OSI.

Non-Operating Income (Expense)



Interest income (expense) increased by $5.3 million for the three months ended
September 30, 2022 as compared to the same period in prior fiscal year. The
increase was largely attributable to the Transaction, which contributed $9.2
million resulting from interest income earned on Heritage AspenTech's long-term
revenue contracts, partially offset by a $3.7 million increase in interest
expense due to a higher interest rate on our term loan and amortization of debt
issuance costs associated with the Bridge Facility.

Other (expense), net is comprised primarily of unrealized losses on foreign
currency forward contracts and unrealized and realized foreign currency exchange
gains and losses generated from the settlement and remeasurement of transactions
denominated in currencies other than the functional currency of our entities.

Other expense increased by $57.3 million during the three months ended September 30, 2022, as compared to the same period in prior fiscal year primarily due to $50.3 million associated with unrealized losses on foreign currency forward contracts, while the remaining amount was related to unrealized and realized foreign currency exchange gains and losses.



Benefit for Income Taxes

                                 Three Months Ended                 Increase / (Decrease)
                                    September 30,                          Change
                                 2022           2021                  $                    %
                                                    (Dollars in Thousands)
(Benefit) for income taxes   $ (93,547)      $ (4,313)      $            (89,234)      2,069.0  %
Effective tax rate                89.3  %        27.8  %



                                       26

--------------------------------------------------------------------------------
  Table of Contents
Benefit for income taxes was $93.5 million and $4.3 million for the three months
ended September 30, 2022 and 2021, respectively, resulting in effective tax
rates of 89.3% and 27.8%, respectively. Income tax benefit increased due to the
higher Foreign-Derived Intangible Income ("FDII") deduction recorded in the
current period as a result of non-deductible amortization of intangibles,
capitalized R&D costs, and a change in the accounting methodology related to
historical revenue recognition for tax purposes on multi-year software license
agreements. The change resulted in the recognition of taxable income over a 4
tax year period with fiscal year 2024 as the last year of the adjustment.

Liquidity and Capital Resources

Resources



As of September 30, 2022 and June 30, 2022, our principal sources of liquidity
consisted of $382.5 million and $449.7 million, respectively, in cash and cash
equivalents.

We believe our existing cash on hand and cash flows generated by operations are
sufficient for at least the next 12 months to meet our operating requirements,
including those related to salaries and wages, working capital, capital
expenditures, and other liquidity requirements associated with operations. We
may need to raise additional funds if we decide to make one or more acquisitions
of businesses, technologies or products. If additional funding for such purposes
is required beyond existing resources and our Amended and Restated Credit
Agreement described below, we may not be able to effect a receivable, equity or
debt financing on terms acceptable to us or at all.

Bridge Facility



On July 27, 2022, the Company entered into a $475.0 million senior unsecured
bridge facility (the "Bridge Facility") with JPMorgan Chase Bank, N.A.
("JPMorgan"), as Administrative Agent, to finance the acquisition of all of the
equity interests of Mining Software Holdings Pty Ltd ("Micromine acquisition").
The Bridge Facility was entered into under the existing Amended and Restated
Credit Agreement dated as of December 23, 2019, with JPMorgan ("Credit
Agreement"). The Company may elect that each incremental borrowing under the
Bridge Facility bear interest at a rate per annum equal to (a) the Alternate
Base Rate ("ABR"), plus the applicable margin or (b) the Adjusted Term Secured
Overnight Financing Rate ("SOFR"), plus the applicable margin. There are no
amounts outstanding under the Bridge Facility as of September 30, 2022. Future
borrowings under the Bridge Facility are payable 364 days after the closing date
of July 27, 2022.

Credit Agreement

The Credit Agreement provides for a $200.0 million secured revolving credit facility and a $320.0 million secured term loan facility.

The interest rate as of September 30, 2022 was 2.74% on $270.0 million in outstanding borrowings on its term loan facility.

As of September 30, 2022, the Company's current and non-current borrowings, under the term loan facility, were $30.0 million and $240.0 million, respectively. As of June 30, 2022, the Company's current and non-current borrowings, under the term loan facility, were $28.0 million and $245.6 million, respectively.



For a more detailed description of the Credit Agreement, see Note 8, "Credit
Agreement", to our Unaudited Consolidated and Combined Financial Statements in
Part 1, Item 1 of this Form 10-Q.

© Edgar Online, source Glimpses