The following discussion and analysis of our financial condition and results of
operations should be read in conjunction with the condensed consolidated
financial statements and related notes thereto included elsewhere in this
Quarterly Report on Form 10-Q. In addition to historical condensed consolidated
financial information, the following discussion contains forward-looking
statements that reflect our plans, estimates and beliefs. Our actual results
could differ materially and adversely from those anticipated in the
forward-looking statements. Please see the section entitled "Safe Harbor
Cautionary Statement" above and the risk factors discussed in our Annual Report
on Form 10-K for the year ended December 31, 2020, our Quarterly Report on Form
10-Q for the quarter ended March 31, 2021 and our Quarter Report on Form 10-Q
for the quarter ended June 30, 2021 for a discussion of the uncertainties, risks
and assumptions associated with these statements. The following discussion and
analysis also includes a discussion of certain non-GAAP financial measures. For
a description and reconciliation of the non-GAAP measures discussed in this
section, see "Non-GAAP Financial Measures."
Overview
SolarWinds is a leading provider of simple, powerful, and secure information
technology, or IT, management software. Our solutions give organizations
worldwide, regardless of type, size or complexity, the power to accelerate
business transformation in today's hybrid IT environments. We combine powerful,
scalable, affordable, easy to use products with an "inside-first" sales model to
grow our business while also generating significant cash flow.
We offer a broad portfolio of solutions designed to help technology
professionals to monitor, manage and optimize networks, systems, desktops,
applications, storage, databases, website infrastructures and IT service desks.
We intend to continue to innovate and invest in areas of product development
that bring new products to market and enhance the functionality, ease of use and
integration of our current products. We believe this will strengthen the overall
value proposition of our products in any IT environment.
On February 5, 2016, we were acquired by affiliates of Silver Lake Group, L.L.C
and Thoma Bravo, LLC in a take private transaction, or the Take Private. We
applied purchase accounting on the date of the Take Private. In October 2018, we
completed our initial public offering, or IPO, and once again become a publicly
traded company.
Spin-Off of N-able Business
On July 19, 2021, we completed the previously announced separation and
distribution of our managed service provider ("MSP" or "N-able") business into a
newly created and separately traded public company, N-able, Inc. We refer to
this transaction as the "Separation." The Separation was completed by means of a
distribution in which each holder of our common stock, par value $0.001 per
share, received one share of N­able's common stock, par value $0.001, for every
two shares of our common stock held of record as of the close of business on
July 12, 2021. After the distribution, we do not beneficially own any shares of
common stock in N-able and no longer consolidate N­able into our financial
results for periods ending after July 19, 2021. As a result, N­able's historical
financial results through the Separation are reflected in our consolidated
financial statements as discontinued operations.
We incurred significant costs in connection with the Separation which we refer
to as "spin-off costs." We incurred $7.3 million and $30.4 million of costs in
connection with the Separation during the three and nine months ended September
30, 2021, respectively, and $2.6 million for both the three and nine months
ended September 30, 2020 which are primarily reflected in our consolidated
statements of operations as discontinued operations for all periods presented.
Of these amounts, the spin-off costs included in continuing operations were $2.3
million and $3.1 million for the three and nine months ended September 30, 2021,
respectively. We expect spin-off costs to subside in the fourth quarter of 2021.
See Note 3. Discontinued Operations in the Notes to Condensed Consolidated
Financial Statements included in Item 1 of Part I of this Quarterly Report on
Form 10-Q for additional discussion of the Separation.
Cyber Incident
As previously disclosed, we were the victim of a cyberattack on our Orion
Software Platform and internal systems, or the "Cyber Incident." We, together
with our partners, have undertaken extensive measures to investigate, contain,
eradicate, and remediate the Cyber Incident. In addition, as part of our "Secure
by Design" initiative, we continue to work with industry experts to implement
enhanced security practices designed to further strengthen and protect our
products and environment against these and other types of attacks in the future.
                                       23
--------------------------------------------------------------------------------

Expenses


For the three months ended September 30, 2021, we recorded pretax gross expenses
related to the Cyber Incident of $5.8 million, partially offset by insurance
receipts and expected insurance proceeds for costs we believe are reimbursable
and probable of recovery under our cybersecurity insurance coverage of $2.9
million. For the three months ended September 30, 2021, we have included $0.4
million of these gross expenses in cost of recurring revenue, $0.1 million in
sales and marketing expense and $5.3 million in general and administrative
expense in the condensed consolidated statements of operations.
For the nine months ended September 30, 2021, we recorded pretax gross expenses
related to the Cyber Incident of $39.8 million, partially offset by insurance
receipts and expected insurance proceeds for costs we believe are reimbursable
and probable of recovery under our cybersecurity insurance coverage of
$15.0 million. For the nine months ended September 30, 2021, we have included
$1.8 million of these gross expenses in cost of recurring revenue, $1.6 million
in sales and marketing expense, $0.1 million in research and development expense
and $36.3 million in general and administrative expense in the condensed
consolidated statements of operations.
General and administrative expense is presented net of insurance proceeds in the
condensed consolidated statements of operations. Expenses include one-time costs
to investigate and remediate the Cyber Incident, and legal and other
professional services related thereto, and consulting services being provided to
customers at no charge, all of which were expensed as incurred. Our "Secure By
Design" initiatives which include costs to enhance our security measures across
our systems and our software development and build environments, will increase
our expenses. We currently estimate that the ongoing costs associated with our
"Secure By Design" initiatives will be approximately $20 million on an annual
basis. These costs will primarily be included in research and development
expense, as well as general and administrative expense.
Litigation, Claims and Government Investigations
As a result of the Cyber Incident, we are subject to numerous lawsuits and
investigations or inquiries as described in Part II, Item 1A. Risk Factors -
Risks Related to Cybersecurity and the Cyber Incident in our Quarterly Report on
Form 10-Q for the quarter ended March 31, 2021 and Note 11. Commitments and
Contingencies in the Notes to Condensed Consolidated Financial Statements
included in Item 1 of Part I of this Quarterly Report on Form 10-Q. While we
will incur costs and other expenses associated with these proceedings and
investigations, it is not possible to estimate the amount of any loss or range
of possible loss that might result from adverse judgments, settlements,
penalties or other resolutions of such proceedings and investigations based on
the early stage thereof, the fact that alleged damages have not been specified,
the uncertainty as to the certification of a class or classes and the size of
any certified class, as applicable, and the lack of resolution on significant
factual and legal issues. We will continue to evaluate information as it becomes
known and will record an estimate for losses at the time or times when it is
both probable that a loss has been incurred and the amount of the loss is
reasonably estimable.
Future Costs
We expect to continue to incur additional legal and other professional services
costs and expenses associated with the Cyber Incident in future periods. We
expect to recognize these expenses as services are received. Costs related to
the Cyber Incident that will be incurred in future periods may include increased
expenses associated with ongoing claims, investigations and inquiries, and any
new claims, investigations and inquiries, as well as increased customer support
activities and other related matters. See Note 11. Commitments and Contingencies
in the Notes to Condensed Consolidated Financial Statements in Item 1 of Part I
of this Quarterly Report on Form 10-Q for information related to the legal
proceedings and governmental investigations related to the Cyber Incident. While
we will incur costs and other expenses associated with these proceedings and
investigations, it is not possible to estimate the amount of any loss or range
of possible loss that might result from adverse judgments, settlements,
penalties or other resolutions of such proceedings and investigations based on
the early stage thereof, the fact that alleged damages have not been specified,
the uncertainty as to the certification of a class or classes and the size of
any certified class, as applicable, and the lack of resolution on significant
factual and legal issues.
In addition, we expect to incur increased expenses for insurance, finance,
compliance activities, and to meet increased legal and regulatory requirements.
We are also providing, at our cost, free third-party support services to
customers related to the Cyber Incident. In addition, in connection with the
Separation, we entered into a separation and distribution agreement and related
agreements with N-able to govern the Separation and related transactions and the
relationship between the respective companies going forward. The separation and
distribution agreement provides for certain indemnity and liability obligations,
including that we will indemnify N-able for all liabilities based upon, arising
out of or related to the Cyber Incident other than certain specified expenses
for which N-able will be responsible. Although the ultimate magnitude and timing
of expenses or other impacts to our business or reputation related to the Cyber
Incident are uncertain, they could be significant. We also expect to continue to
incur increased expenses and capital investments related to our "Secure By
Design" initiatives.
                                       24
--------------------------------------------------------------------------------


Insurance Coverage
We maintain $15 million of cybersecurity insurance coverage to limit our
exposure to losses such as those related to the Cyber Incident, which we renewed
in June 2021. As of September 30, 2021, we recorded a loss recovery asset of
$5.0 million for insurance proceeds deemed probable of recovery which is
included in prepaid and other current assets in our condensed consolidated
balance sheet and received payments of $10.0 million for costs incurred. In
addition, we maintain $50 million of directors and officers liability insurance
coverage to reduce our exposure to our indemnification obligations for certain
expenses incurred by our directors and officers, including as a result of the
legal proceedings related to the Cyber Incident.
Impacts of COVID-19
The impact from the rapidly changing market and economic conditions due to the
COVID-19 pandemic on our business is uncertain. We initially responded to the
COVID-19 pandemic by executing our business continuity plan and transitioning
nearly all of our workforce to a remote working environment to prioritize the
safety of our personnel. Substantially all of our workforce is currently working
remotely. Due to the nature of our business, at this time, we have seen an
impact on our financial results, including a decline in license revenue, but do
not expect to experience a significant long-term impact on our financial results
due to the COVID-19 pandemic. However, we are unable to predict with a level of
precision the longer term impact it may have on our business, results of
operations and financial condition due to numerous uncertainties, including the
duration of the pandemic, actions that may be taken by governmental authorities
in response to the pandemic, its impact to the business of our customers and
their end-customers and other factors identified in Part I, Item 1A "Risk
Factors" in our Annual Report on Form 10-K for the fiscal year ended December
31, 2020. We will continue to evaluate the nature and extent of the impact of
the COVID-19 pandemic to our business, consolidated results of operations and
financial condition.
Third Quarter Highlights
Below are our key financial highlights from continuing operations for the three
months ended September 30, 2021 as compared to the three months ended September
30, 2020.
Customers
Our approach, which we call the "The SolarWinds Model," allows us to both sell
to a broad group of potential customers and close large transactions with
significant customers. As of September 30, 2021, we had over 300,000 customers.
While some customers may spend as little as $100 with us over a twelve-month
period, we had 786 customers who spent more than $100,000 with us for the
trailing twelve-month period ended September 30, 2021 as compared to 754 for the
twelve-month period ended September 30, 2020.
We define customers as individuals or entities that have purchased one or more
of our products under a unique customer identification number since our
inception for our perpetual license products and individuals or entities that
have an active subscription for at least one of our subscription products. Each
unique customer identification number constitutes a separate customer regardless
of the amount purchased. We may have multiple purchasers of our products within
a single organization, each of which may be assigned a unique customer
identification number and deemed a separate customer.
Annual Recurring Revenue (ARR)
We use Subscription Annual Recurring Revenue, or Subscription ARR, and Total
Annual Recurring Revenue, or Total ARR, to evaluate the results of our recurring
revenue model.
                              As of September 30, 2021           Year-over-Year
                                2021                2020             Growth

                                   (in thousands, except percentages)
Subscription ARR(1)     $     130,176            $ 105,869               23.0  %
Total ARR(2)                  623,761              572,078                9.0  %


_______
(1)Subscription ARR represents the annualized recurring value of all active
subscription contracts at the end of a reporting period.
(2)Total ARR represents the sum of Subscription ARR and the annualized value of
all maintenance contracts related to perpetual licenses active at the end of a
reporting period.

ARR Correction for the Quarter Ended June 30, 2021
After filing our Quarterly Report on Form 10-Q for the quarter ended June 30,
2021 on August 6, 2021 (the "Prior Form 10-Q"), we determined that we made an
error in reporting our Total ARR and Core IT Management Total ARR as of June 30,
                                       25
--------------------------------------------------------------------------------

2021. The corrected Total ARR was $973.9 million, reflecting an increase of
11.6% from the $872.5 million as of June 30, 2020. In the Prior Form 10-Q, we
reported Total ARR of $992.5 million, reflecting an increase of 13.8%. The
corrected Core IT Management Total ARR was $621.1 million, reflecting an
increase of 8.8% from the $570.6 million as of June 30, 2020. In the Prior Form
10-Q, we reported Core IT Management Total ARR of $639.7 million, reflecting an
increase of 12.1%.
Components of Our Results of Operations
Revenue
Our revenue consists of recurring revenue and perpetual license revenue.
•Recurring Revenue. The significant majority of our revenue is recurring and
consists of subscription and maintenance revenue.
•Subscription Revenue. We primarily derive subscription revenue from fees
received for subscriptions to our SaaS offerings, and to a lesser extent, our
time-based license arrangements. Subscription revenue includes sales of our
cloud infrastructure, database, network management, application performance
management and IT service management, or ITSM products. We generally invoice
subscription agreements in advance over the subscription period on either a
monthly or annual basis and to a lesser extent, monthly based on usage. Our
subscription revenue grows as customers add new subscription products, upgrade
the capacity level of their existing subscription products or increase the usage
of their subscription products. In April 2020, we launched subscription pricing
options for certain of our network, systems and database management products
that have historically been sold as perpetual licenses. The on-premise
subscription option gives customers additional flexibility when purchasing our
products. We recognize revenue for SaaS offerings ratably over the subscription
term once the service is made available to the customer or when we have the
right to invoice for services performed. The on-premise subscription offerings
are time-based revenue arrangements recognized at a point in time upon delivery
of the software and support is recognized ratably over the contract period.
•Maintenance Revenue. We derive maintenance revenue from the sale of maintenance
services associated with our perpetual license products. Perpetual license
customers pay for maintenance services based on the products they have
purchased. We recognize maintenance revenue ratably on a daily basis over the
contract period. Our maintenance revenue grows when we renew existing
maintenance contracts and add new perpetual license customers, and as existing
customers add new products. In addition, we typically implement annual price
increases for our maintenance services. Customers typically renew their
maintenance contracts at our standard list maintenance renewal pricing for their
applicable products. We generally invoice maintenance contracts annually in
advance.
•License Revenue. We derive license revenue from sales of perpetual licenses of
our on-premise network, systems, storage and database management products to new
and existing customers. We include one year of maintenance services as part of
our customers' initial license purchase. License revenue is recognized at a
point in time upon delivery of the electronic license key. We allocate revenue
to the license component based upon our estimated standalone selling prices,
which is derived by evaluating our historical pricing and discounting practices
in observable bundled transactions.
We plan to continue to sell perpetual licenses for our network, systems and
database management products and not require customers to transition to a
subscription pricing model discussed above. The subscription pricing option, and
our continued efforts to increase subscription revenue, may impact the mix of
license and recurring revenue, but this impact is difficult to predict at this
time due to uncertainty regarding the level of customer adoption of the new
subscription pricing options. We expect a continued shift in the mix between
license and recurring revenue in each quarter as new customers purchase these
on-premise subscription offerings. Our license sales and maintenance renewal
rates may decline or fluctuate in future periods as customers transition to our
subscription offerings and as a result of the Cyber Incident.
Cost of Revenue
•Cost of Recurring Revenue. Cost of recurring revenue consists of technical
support personnel costs, public cloud infrastructure and hosting fees and an
allocation of overhead costs for our subscription revenue and maintenance
services. Allocated costs consist of certain facilities, depreciation, benefits
and IT costs allocated based on headcount.
•Amortization of Acquired Technologies. Amortization of acquired technologies
primarily consists of amortization related to capitalized costs of technologies
acquired in connection with the Take Private, and to a lesser extent, acquired
technologies from our other acquisitions.
                                       26
--------------------------------------------------------------------------------

Operating Expenses
Operating expenses consists of sales and marketing, research and development and
general and administrative expenses as well as amortization of acquired
intangibles. Personnel costs are the most significant component of operating
expenses and consist of salaries, benefits, bonuses, sales commissions,
stock-based compensation and an allocation of overhead costs based on headcount.
The total number of employees as of September 30, 2021 was 2,155, as compared to
2,088 as of September 30, 2020, as adjusted to exclude employees of the N-able
business.
We expect our operating expenses to continue to increase in absolute dollars as
we make long-term investments in our business. Our operating expenses in future
periods also may increase in absolute dollars and fluctuate as a percentage of
revenue as a result of any future acquisitions and any further decisions to
increase our investment in our business. In addition, the separation of the
N-able business will result in dis-synergies associated with increased overhead
costs and duplicate hiring for the remainder of 2021. We intend to continue to
grant equity awards to employees and directors, which will result in additional
stock-based compensation expense in future periods.
•Sales and Marketing. Sales and marketing expenses primarily consist of related
personnel costs, including our sales, marketing and maintenance renewal and
subscription retention teams. Sales and marketing expenses also includes the
cost of digital marketing programs such as paid search, search engine
optimization and management, website maintenance and design. We expect to
continue to hire personnel globally to drive new sales and maintenance renewals.
•Research and Development. Research and development expenses primarily consist
of related personnel costs. We expect to continue to grow our research and
development organization, particularly internationally.
•General and Administrative. General and administrative expenses primarily
consist of personnel costs for our executive, finance, legal, human resources
and other administrative personnel, general restructuring costs, acquisition
costs, certain Cyber Incident costs, professional fees and other general
corporate expenses. The Cyber Incident has resulted in increased general and
administrative expenses which we expect to continue in the near term.
•Amortization of Acquired Intangibles. We amortize to operating expenses the
capitalized costs of intangible assets acquired in connection with the Take
Private and our other acquisitions.
Other Income (Expense)
Other income (expense) primarily consists of interest expense and gains (losses)
resulting from changes in exchange rates on foreign currency denominated
accounts. We expect interest expense to decrease as we repay indebtedness.
Foreign Currency
As a global company, we face exposure to adverse movements in foreign currency
exchange rates. Fluctuations in foreign currencies impact the amount of total
assets, liabilities, revenue, operating expenses and cash flows that we report
for our foreign subsidiaries upon the translation of these amounts into U.S.
dollars. See "Item 3. Quantitative and Qualitative Disclosures About Market
Risk" for additional information on how foreign currency impacts our financial
results.
Income Tax Expense (Benefit)
Income tax expense (benefit) consists of domestic and foreign corporate income
taxes related to the sale of products. The tax rate on income earned by our
North American entities is higher than the tax rate on income earned by our
international entities. We expect the income earned by our international
entities to grow over time as a percentage of total income, which may result in
a decline in our effective income tax rate. However, our effective tax rate will
be affected by many other factors including changes in tax laws, regulations or
rates, new interpretations of existing laws or regulations, shifts in the
allocation of income earned throughout the world and changes in overall levels
of income before tax.

                                       27
--------------------------------------------------------------------------------

Comparison of the Three Months Ended September 30, 2021 and 2020 Revenue

Three Months Ended September 30,


                                                                  2021                                           2020
                                                                          Percentage of                               Percentage of
                                                     Amount                  Revenue                Amount               Revenue               Change

                                                                         (in thousands, except percentages)
Subscription                                   $        32,293                     17.8  %       $  26,871                     14.5  %       $  5,422
Maintenance                                            119,742                     66.1            118,663                     64.2             1,079
Total recurring revenue                                152,035                     83.9            145,534                     78.7             6,501
License                                                 29,236                     16.1             39,284                     21.3           (10,048)
Total revenue                                  $       181,271                    100.0  %       $ 184,818                    100.0  %       $ (3,547)


Total revenue decreased $3.5 million, or 1.9%, for the three months ended
September 30, 2021 compared to the three months ended September 30,
2020. Revenue from North America was approximately 69% and 71% of total revenue
for the three months ended September 30, 2021 and 2020, respectively. Other than
the United States, no single country accounted for 10% or more of our total
revenue during these periods. We expect our international total revenue to
increase slightly as a percentage of total revenue as we expand our
international sales and marketing efforts across our product lines.
The Cyber Incident is expected to negatively impact revenue, profitability and
cash flows in 2021 and beyond. Certain of our customers have, and others may,
defer renewals or cancel subscriptions which could have a negative impact on our
revenue. However, despite the Cyber Incident, our maintenance renewal rate for
the trailing twelve month period was 89%.
Recurring Revenue
Subscription Revenue. Subscription revenue increased $5.4 million, or 20.2%, for
the three months ended September 30, 2021 compared to the three months ended
September 30, 2020, primarily due to sales of our database monitoring and
on­premise subscription offerings.
Our net retention rate for our subscription products was as follows:
                             Trailing Twelve-Months Ended September 30,
                                           2021                         2020

Net retention rate(1)                                         96  %     99  %


_______
(1)Net retention rate for subscription products represents the implied monthly
subscription revenue at the end of a period for the base set of customers from
which we generated subscription revenue in the year prior to the calculation,
divided by the implied monthly subscription revenue one year prior to the date
of the calculation for that same customer base.
Maintenance Revenue. Maintenance revenue increased $1.1 million, or 0.9%, for
the three months ended September 30, 2021 compared to the three months ended
September 30, 2020, primarily due to the effect of price increases for our
licensed products, partially offset by the impact on maintenance revenue from
decreased sales of our licensed products, customers transitioning to our
on-premise subscription offerings and a decline in our maintenance renewal rate
primarily due to the Cyber Incident.
Our maintenance renewal rate for our perpetual license products was as follows:
                                   Trailing Twelve-Months Ended September 30,
                                                 2021                         2020

Maintenance renewal rate(1)                                         89  %     92  %


_______
(1)Maintenance renewal rate represents the sales of maintenance services for all
existing maintenance contracts expiring in a period, divided by the sum of
previous sales of maintenance services corresponding to those services expiring
in the current period. Sales of maintenance services includes sales of
maintenance renewals for a previously purchased product and the amount allocated
to maintenance revenue from a license purchase.

                                       28
--------------------------------------------------------------------------------

License Revenue
License revenue decreased $10.0 million, or 25.6%, primarily due to decreased
sales of our licensed products as a result of the Cyber Incident, the continuing
impact of the difficult economic environment caused by COVID-19 and an increase
in the subscription sales of our network, systems and database management
products that have historically been sold only as perpetual licenses.

Cost of Revenue
                                                               Three Months Ended September 30,
                                                       2021                                        2020
                                                            Percentage of                              Percentage of
                                          Amount               Revenue               Amount               Revenue               Change

                                                              (in thousands, except percentages)
Cost of recurring revenue              $  17,949                      9.9  %       $ 13,645                      7.4  %       $ 4,304
Amortization of acquired technologies     39,882                     22.0            39,282                     21.3              600
Total cost of revenue                  $  57,831                     31.9  %       $ 52,927                     28.6  %       $ 4,904


Total cost of revenue increased in the three months ended September 30, 2021
compared to the three months ended September 30, 2020 primarily due to increases
in public cloud infrastructure and hosting fees related to our subscription
products of $2.1 million, personnel costs to support our customers and
additional product offerings of $1.2 million and costs related to the Cyber
Incident of $0.4 million.
Operating Expenses
                                                                   Three Months Ended September 30,
                                                           2021                                           2020
                                                                   Percentage of                               Percentage of
                                              Amount                  Revenue                Amount               Revenue               Change

                                                                  (in thousands, except percentages)
Sales and marketing                     $        58,642                     32.4  %       $  52,940                     28.6  %       $  5,702
Research and development                         26,285                     14.5             21,485                     11.6             4,800
General and administrative                       28,551                     15.8             23,875                     12.9             4,676
Amortization of acquired intangibles             13,784                      7.6             12,596                      6.8             1,188
Total operating expenses                $       127,262                     70.2  %       $ 110,896                     60.0  %       $ 16,366


Sales and Marketing. Sales and marketing expenses increased $5.7 million, or
10.8%, primarily due to increases in personnel costs of $3.2 million and
marketing program costs and public relation costs increased $0.9 million. We
have increased our sales and marketing employee headcount through acquisitions,
and we expect to incur additional costs in future periods as we expand our
international sales teams and focus on enterprise customers.
Research and Development. Research and development expenses increased $4.8
million, or 22.3%, primarily due to an increase in personnel costs of $3.0
million and a $1.1 million increase in contract services. Our research and
development expenses have increased as we work to deliver new product offerings
to our customers as well as through acquisitions.
General and Administrative. General and administrative expenses increased $4.7
million, or 19.6%, primarily due to $2.4 million of costs related to the Cyber
Incident, net of insurance proceeds, and $1.4 million of costs related to the
spin-off of our N­able business. Personnel costs increased $0.2 million, which
includes a $1.7 million decrease in stock-based compensation expense resulting
from modifications to certain stock awards during the third quarter of 2020. The
Cyber Incident has resulted in increased general and administrative expenses
which we expect to continue for the remainder of 2021.
Amortization of Acquired Intangibles. Amortization of acquired intangibles
increased $1.2 million, or 9.4% primarily due to amortization related to
intangibles acquired in the fourth quarter of 2020.
                                       29
--------------------------------------------------------------------------------

Interest Expense, Net

Three Months Ended September 30,


                                                                2021                                           2020
                                                                        Percentage of                               Percentage of
                                                   Amount                  Revenue                Amount               Revenue               Change

                                                                       (in thousands, except percentages)
Interest expense, net                        $       (15,897)                    (8.8) %       $ (16,792)                    (9.1) %       $    895


Interest expense, net decreased by $0.9 million, or 5.3%, in the three months
ended September 30, 2021 compared to the three months ended September 30, 2020.
The decrease in interest expense is primarily due to decreases in interest rates
on our debt and the reduction in our outstanding debt balance related to
quarterly principal repayments. The weighted-average effective interest rate on
our debt for the three months ended September 30, 2021 was 2.84% compared to
2.91% for the three months ended September 30, 2020. See Note 6. Debt in the
Notes to Condensed Consolidated Financial Statements included in Item 1 of Part
I of this Quarterly Report on Form 10-Q for additional information regarding our
debt.
Other Income (Expense), Net
                                                                        

Three Months Ended September 30,


                                                                 2021                                       2020
                                                                      Percentage of                             Percentage of
                                                    Amount               Revenue               Amount              Revenue               Change

                                                                       (in

thousands, except percentages)



Other income (expense), net                      $   1,478                      0.8  %       $  (255)                    (0.1) %       $ 1,733


Other income (expense), net increased by $1.7 million in the three months ended
September 30, 2021 compared to the three months ended September 30, 2020
primarily due to the impact of changes in foreign currency exchange rates
related to various accounts for the period and amounts recorded in connection
with the transition services agreement with N-able.
Income Tax Expense (Benefit)
                                                                Three 

Months Ended September 30,


                                                         2021                                          2020
                                                                 Percentage of                             Percentage of
                                           Amount                   Revenue               Amount              Revenue                Change

                                                               (in thousands, except percentages)
Income (loss) before income taxes    $       (18,241)                    (10.1) %       $ 3,948                      2.1  %       $ (22,189)
Income tax expense (benefit)                 (19,321)                    (10.7)           1,505                      0.8            (20,826)
Effective tax rate                             105.9   %                                   38.1  %                                     67.8  %


Our income tax benefit for the three months ended September 30, 2021 was $19.3
million as compared to income tax expense of $1.5 million for the three months
ended September 30, 2020. The effective tax rate increased to 105.9% for the
period primarily due to adjustments made in connection with the Separation
during the quarter. For additional discussion about our income taxes, see Note
9. Income Taxes in the Notes to Condensed Consolidated Financial Statements
included in Item 1 of Part I of this Form 10-Q.

© Edgar Online, source Glimpses