Cision Reports Second Quarter 2018 Financial Results; Provides Updated Full Year 2018 Outlook

CHICAGO,Aug. 9,2018 -- Cision Ltd. (NYSE: CISN),a leading global provider of software and services to public relations and marketing communications professionals,today reported financial results for the quarter ended June 30,2018.

All data presented below is compared to the second quarter of 2017,unless otherwise noted.

Second Quarter 2018 Financial Highlights

Revenue increased 19.3% to $187.5 million

Revenue,excluding the impact from purchase accounting,increased 19.4% to $187.8 million

Operating income increased 114.5% to $22.3 million

Net loss decreased 66.2% to $6.5 million

Adjusted EBITDA increased 13.1% to $66.2 million

Adjusted net income increased 153.4% to $29.4 million

Adjusted net income per share increased 64.3% to $0.23

"We are pleased to have delivered another solid quarter of financial results," said Kevin Akeroyd,Cision's Chief Executive Officer. "We continue to focus our efforts on delivering best-in-class products and services to our customers,executing our strategic and operational plans,and driving toward our long-term financial goals. This focus resulted in second quarter pro forma organic revenue growth of 2.5% after adjusting for non-core revenues and the impact of currency,an approximate 50 basis-point increase from the first quarter."

Second Quarter Business Statistics and Operational Highlights

Americas revenues increased 6.0% to $126.9 million

EMEA revenues increased 65.7% to $51.9 million

APAC revenues increased 42.6% to $8.6 million

Non-core revenues declined 54.7% to $1.0 million

Average pro forma subscription customers,including PRIME Research,increased 1.0% to approximately 41,200

Average annualized pro forma revenue per subscription customer,including PRIME Research and excluding the impact of currency,increased 2.8% to approximately $11,200

Customers that purchased services from us on a transaction basis,decreased 6.7% to approximately 41,200

Average pro forma revenue per customer that purchased services from us on a transaction basis,increased 6.2% to approximately $1,465

Cross-sell bookings of software,distribution and insights in the United States increased 72.5% to approximately $3.0 million

Cision Communications Cloud® platform customers at June 30,2018 were approximately 8,300

Long-Term Debt

As of June 30,2018,we had approximately $987.2 million of outstanding dollar-denominated term loans and approximately €248.1 million of outstanding Euro-denominated term loans. During the second quarter,we reduced our outstanding dollar-denominated term loan by making an aggregate of $40.0 million of voluntary prepayments pursuant to the terms of our 2017 First Lien Credit Facility,comprised of a $30.0 million voluntary prepayment on April 30,2018 and a $10.0 million voluntary prepayment on June 29,2018.

Subscription and Transaction Customer Trends

Our average pro forma subscription customers,average annualized pro forma revenue per subscription customer,number of customers that purchased services from us on a transaction basis,and average pro forma revenue per customer that purchased services from us on a transaction basis appear in the table below for the most recent six fiscal quarters. All of the figures below include PRIME Research and all dollar figures have been adjusted to exclude the impact of changes in foreigncurrency.

Q1 2017

Q2 2017

Q3 2017

Q4 2017

Q1 2018

Q2 2018

Q2 2018

compared to

Q2 2017

Average pro forma subscription customers

39,761

40,833

40,532

40,628

40,252

41,249

1.0%

Average annualized pro forma revenue per subscription customer

$10,911

$10,925

$11,144

$11,272

$11,200

$11,225

2.8%

Pro forma transaction customers

42,588

44,131

40,829

41,670

40,216

41,172

(6.7%)

Average pro forma revenue per transaction customer

$1,314

$1,380

$1,296

$1,416

$1,392

$1,465

6.2%

Updated Full Year 2018 Outlook

Our updated outlook for the full year ending December 31,2018 appears below (all figures in millions,except per share amounts). These estimates are based on a number of assumptions that management believes to be reasonable and reflect the Company's expectations as of the date of this release. Actual results may differ materially from these estimates as a result of various factors,and the Company refers you to the cautionary language regarding "Forward Looking Statements" included in this press release when considering this information.

Previous

Updated

Revenue

$722 - $732

$722 - $730

Revenue,excluding the impact from purchase accounting

$724 - $734

$724 - $732

Net income

$8 - $10

($6) - $6

Adjusted EBITDA

$250 - $256

$249 - $253

Adjusted net income

$107 - $111

$106 - $109

Adjusted net income per diluted share

$0.84 - $0.86

$0.83 - $0.85

Pro-forma fully diluted weighted average shares outstanding

128.3

128.3

Additionally,for the full year ending December 31,we expect (all figures in millions):

Previous

Updated

Depreciation expense

$31 - $33

$30 - $32

Amortization expense

$106 - $110

$105 - $107

Amortization expense included in cost of revenue

$23 - $25

$23 - $24

Interest expense

$79 - $82

$78 - $80

Debt extinguishment costs

$2 - $3

$4 - $5

Interest expense,net of debt extinguishment costs

$77 - $79

$74 - $76

Cash interest expense

$64 - $66

$64 - $66

Stock-based compensation

$5 - $6

$4 - $5

Capital expenditures,inclusive of capitalized software development

$32 - $36

$34 - $36

The updated outlook above assumes three-month LIBOR of approximately 2.3% and three-month EURIBOR of approximately 0.0%. The above outlook also incorporates a change from the prior quarter with respect to our exchange rate assumptions for the second halfof 2018. This change in our exchange rate assumptions for the British Pound,the Euro,the Canadian Dollar and other currencies reduced our revenue outlook for 2018 by approximately $5.7 million andreduced our updated Adjusted EBITDA outlook for 2018 by approximately $1.7 million. Additionally,we anticipate that the acquisition of certain ShareIQ assets will increase costs by approximately $1.0 million in the second half of 2018. The change in our exchange rate assumptions combined with the increased costs from ShareIQ reduced our updated Adjusted net income per diluted share outlook for 2018 by $0.02. Excluding the impact of the change in our exchange rate assumptions and our acquisition of certain ShareIQ assets,our updated revenue outlook,including the impact from purchase accounting would have been $728 million to $736 million,our updated Adjusted EBITDA outlook would have been $252 million to $256 million,and our updated Adjusted net income per diluted share outlook would have been $0.85 to $0.87. Our previous and updated assumptions for the British Pound,the Euro and the Canadian Dollar appear below:

Previous

Updated

GBP to USD

1.35

1.30

EUR to USD

1.20

1.16

CAD to USD

0.79

0.77

Our outlook for 2018 excludes the impact of any future acquisitions,divestitures,additional voluntary prepayments of our 2017 First Lien Credit Facility,refinancings or repricings of our 2017 First Lien Credit Facility or other unanticipated events. See discussion of non-GAAP financial measures below in this release.

Second Quarter 2018 Conference Call Details

As previously announced,we will hold a conference call to review our second quarter 2018 financial results via conference call on Wednesday,August 8th at 5:00 pm EDT. To hear the live event,visit the Cision investor website at http://investors.cision.com,or dial 1-877-443-4809 (participant dial-in toll free) or 1-412-317-5235 (participant dial-in International). The conference call will be simultaneously webcast on the Investor Relations section of our website: http://investors.cision.com

Forward-Looking Statements

This communication contains "forward-looking statements" within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. In this context,forward-looking statements often address expected future business and financial performance and financial condition,and often contain words such as "anticipate," "intend," "plan," "goal," "seek," "aim," "strive," "believe," "see," "project," "predict," "estimate," "expect," "continue," "strategy," "future," "likely," "may," "might," "should," "will," "would," "target," similar expressions,and variations or negatives of these words. Forward-looking statements are neither historical facts nor assurances of future performance. Instead,they are based only on our current beliefs,expectations,and assumptions regarding the future of our business,future plans and strategies,projections,anticipated events and trends,the economy,and other future conditions. Because forward-looking statements relate to the future,they are subject to inherent uncertainties,risks,and changes in circumstances that are difficult to predict and many of which are outside of our control. Accordingly,you should not place undue reliance on these statements,as actual results may vary materially. A detailed discussion of some of the risks and uncertainties that could cause our actual results and financial condition to differ materially from the forward-looking statements is described under the caption "Risk Factors" in our most recent annual report on Form 10-K filed on March 13,along with our other filings with the U.S. Securities and Exchange Commission. Any forward-looking statement made by us in this communication is based only on information currently available to us and speaks only as of the date of this release. We do not assume any obligation to publicly provide revisions or updates to any forward-looking statements,whether as a result of new information,future developments or otherwise,should circumstances change,except as otherwise required by securities and other applicable laws. Please consult our public filings at www.sec.gov or www.cision.com.

About Cision

Cision Ltd. (NYSE: CISN) is a leading global provider of earned media software and services to public relations and marketing communications professionals. Cision's software allows users to identify key influencers,craft and distribute strategic content,and measure meaningful impact. Cision has over 4,000 employees with offices in 19 countries throughout the Americas,EMEA,and APAC. For more information about its award-winning products and services,including the Cision Communications Cloud®,visit www.cision.com and follow Cision on Twitter @Cision.

Cision Ltd. and its Subsidiaries

Condensed Consolidated Balance Sheets

As of June 30,2018 and December 31,2017

(in thousands,except per share and share amounts)

(Unaudited)

2018

2017

Assets

Current assets:

Cash and cash equivalents

$ 82,967

$ 148,654

Accounts receivable,net

115,896

113,008

Prepaid expenses and other current assets

23,504

19,896

Total current assets

222,367

281,558

Property and equipment,net

53,874

53,578

Other intangible assets,net

430,228

456,291

Goodwill

1,180,072

1,136,403

Other assets

5,871

7,528

Total assets

$ 1,892,412

$ 1,935,358

Liabilities and Stockholders' Equity

Current liabilities:

Current portion of long-term debt

$ 13,269

$ 13,349

Accounts payable

15,928

13,327

Accrued compensation and benefits

22,809

25,873

Other accrued expenses

74,602

73,483

Current portion of deferred revenue

148,005

140,351

Total current liabilities

274,613

266,383

Long-term debt,net of current portion

1,218,581

1,266,121

Deferred revenue,298

1,412

Deferred tax liability

64,180

62,617

Other liabilities

21,271

22,456

Total liabilities

1,579,943

1,618,989

Stockholders' equity:

Preferred stock,$0.0001 par value,20,000,000 shares authorized; no sharesissued and outstanding at June 30,2017

-

-

Common stock,480,000 shares authorized; 130,713,555 and 122,634,922shares issued and outstanding at June 30,2017,respectively

13

12

Additional paid-in capital

794,165

771,813

Accumulated other comprehensive loss

(53,428)

(35,111)

Accumulated deficit

(428,281)

(420,345)

Total stockholders' equity

312,469

316,369

Total liabilities and stockholders' equity

$ 1,358

Cision Ltd. and its Subsidiaries

Condensed Consolidated Statements of Operations and Comprehensive Loss

(in thousands,except per share and share amounts)

(Unaudited)

Three months ended June 30,

Six months ended June 30,

2018

2017

2018

2017

Revenue

$ 187,475

$ 157,131

$ 366,768

$ 302,949

Cost of revenue

66,757

49,218

131,035

94,284

Gross profit

120,718

107,913

235,733

208,665

Operating costs and expenses:

Sales and marketing

28,299

28,010

57,978

55,300

Research and development

8,290

5,566

14,990

11,018

General and administrative

41,538

41,460

87,760

81,692

Amortization of intangible assets

20,264

22,466

40,514

43,477

Total operating costs and expenses

98,391

97,502

201,242

191,487

Operating income

22,327

10,411

34,491

17,178

Non operating income (expense):

Foreign exchange gain (losses)

15,964

(686)

8,081

(2,634)

Interest and other income,net

348

224

92

2,273

Interest expense

(20,474)

(36,328)

(40,162)

(73,243)

Loss on extinguishment of debt

-

-

(2,432)

-

Total non operating loss

(4,162)

(36,790)

(34,421)

(73,604)

Income (loss) before income taxes

18,165

(26,379)

70

(56,426)

Provision for (benefit from) income taxes

24,628

(7,231)

6,946

(14,285)

Net loss

$ (6,463)

$ (19,148)

$ (6,876)

$ (42,141)

Other comprehensive income (loss) -foreign currency translation adjustments

(25,392)

16,700

(18,317)

22,594

Comprehensive loss

$ (31,855)

$ (2,448)

$ (25,193)

$ (19,547)

Net loss per share:

Basic and diluted

$ (0.05)

$ (0.63)

$ (0.05)

$ (1.43)

Weighted average shares outstanding used in computing per share amounts:

Basic and diluted

127,392,151

30,394,760

125,678,727

29,387,796

Cision Ltd. and its Subsidiaries

Condensed Consolidated Statements of Cash Flows

For the Six Months Ended June 30,2018 and June 30,2017

(in thousands)

(Unaudited)

2018

2017

Cash flows from operating activities

Net loss

$ (6,141)

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

Depreciation and amortization

66,878

67,290

Non-cash interest charges and amortization of debt discount and deferred financing costs

7,301

12,577

Equity-based compensation expense

2,210

1,926

Provision for doubtful accounts

3,015

1,125

Deferred income taxes

2,549

(15,451)

Unrealized currency translation losses (gains)

(8,249)

2,394

Gain on sale of business

-

(1,785)

Other

86

(168)

Changes in operating assets and liabilities,net of effects of acquisitions and disposal:

Accounts receivable

277

4,104

Prepaid expenses and other current assets

(3,131)

(766)

Other assets

(168)

170

Accounts payable

1,877

(1,437)

Accrued compensation and benefits

(3,347)

(10,764)

Other accrued expenses

(7,097)

481

Deferred revenue

8,743

2,537

Other liabilities

(435)

(1,984)

Net cash provided by operating activities

63,633

18,108

Cash flows from investing activities

Purchases of property and equipment

(6,860)

(5,273)

Software development costs

(8,197)

(7,408)

Acquisitions of businesses,net of cash received of $2,711 and $12,355

(62,713)

(54,992)

Proceeds from disposal of business

-

23,675

Change in restricted cash

5

607

Net cash used in investing activities

(77,765)

(43,391)

Cash flows from financing activities

Payment of amounts due to Cision Owner

-

(1,940)

Proceeds from term credit facility,net of debt discount of $1,108

-

28,892

Repayments of term credit facility

(46,676)

(5,650)

Payments on capital lease obligations

-

(114)

Payments of deferred financing costs

(294)

-

Proceeds from merger and recapitalization

-

305,210

Payment of contingent consideration

(2,873)

–

Net cash provided by (used in) financing activities

(49,843)

326,398

Effect of exchange rate changes on cash and cash equivalents

(1,712)

1,409

Increase (decrease) in cash and cash equivalents

(65,687)

302,524

Cash and cash equivalents

Beginning of period

148,654

35,135

End of the period

$ 82,967

$ 337,659

Supplemental non-cash information

Issuance of securities by Cision Owner in Connection with acquisitions

$ -

$ 7,000

Non-cash contribution from Cision Owner in connection with merger

-

451,139

Issuance of shares for acquisition

20,143

-

Use of Non-GAAP Financial Measures

Non-GAAP results are presented only as a supplement to our financial statements based on U.S. generally accepted accounting principles (GAAP). Non-GAAP financial information is provided to enhance the reader's understanding of our financial performance,but none of these non-GAAP financial measures are recognized terms under GAAP,and non-GAAP measures should not be considered in isolation or as a substitute for financial measures calculated in accordance with GAAP. Reconciliations of the most directly comparable GAAP measures to non-GAAP measures,such as Adjusted EBITDA and Adjusted net income per share,are provided within the schedules attached to this release. We use non-GAAP measures in our operational and financial decision-making,believing that it is useful to exclude certain items in order to focus on what we deem to be a more reliable indicator of ongoing operating performance and our ability to generate cash flow from operations. As a result,internal management reports used during monthly operating reviews include Adjusted EBITDA,Adjusted net income per diluted share and organic revenue growth. We define organic revenue growth as the change in our total revenue excluding non-core revenues,calculated on a constant currency basis after giving pro forma effect to all acquisitions as though they occurred at the beginning of the applicable period. Additionally,we believe that the presentation of non-GAAP measures provides information that is useful to investors,research analysts,investment banks and lenders under our 2017 First Lien Credit Facility as it indicates,for example,our ability to meet capital expenditures and working capital requirements and otherwise meet our obligations as they become due. Investors are cautioned that non-GAAP financial measures are not a substitute for GAAP disclosures. This communication also includes certain forward-looking non-GAAP financial measures. We are unable to present without unreasonable efforts a reconciliation of forward-looking non-GAAP financial information to the corresponding GAAP financial information because management cannot reliably predict all of the necessary information. Forward-looking non-GAAP financial information is based on numerous assumptions,including assumptions with respect to general business,economic,market,regulatory and financial conditions and various other factors,all of which are difficult to predict and many of which are beyond our control. Accordingly,investors are cautioned not to place undue reliance on this information.

Non-GAAP measures are frequently used by securities analysts,investors,and other interested parties in their evaluation of companies comparable to Cision,many of which present non-GAAP measures when reporting their results. These measures can be useful in evaluating our performance against our peer companies because we believe the measures provide users with valuable insight into key components of GAAP financial disclosures. However,non-GAAP measures have limitations as an analytical tool. Non-GAAP measures are not necessarily comparable to similarly titled measures used by other companies. They are not presentations made in accordance with GAAP,are not measures of financial condition or liquidity,and should not be considered as an alternative to profit or loss for the period determined in accordance with GAAP or operating cash flows determined in accordance with GAAP. As a result,you should not consider such performance measures in isolation from,or as a substitute analysis for,results of operations as determined in accordance with GAAP.

Cision Ltd. and its Subsidiaries

Reconciliation of Net Loss to EBITDA and Adjusted EBITDA

(in millions)

(Unaudited)

Three

Months

Ended

June 30,

2018

Three

Months

Ended

June 30,

2017

Change

Six

Months

Ended

June 30,

2018

Six

Months

Ended

June 30,

2017

Change

Net loss

$ (6.5)

$ (19.1)

$ 12.7

$ (6.9)

$ (42.1)

$ 35.3

Depreciation and amortization

33.6

34.7

(1.1)

66.9

67.3

(0.4)

Interest expense and loss on extinguishment of debt

20.5

36.3

(15.9)

42.6

73.2

(30.6)

Provision for (benefit from) income taxes

24.6

(7.2)

31.9

6.9

(14.3)

21.2

EBITDA (1)

72.2

44.6

27.6

109.5

84.1

25.4

Acquisition and offering related costs

8.9

12.0

(3.1)

19.8

20.3

(0.5)

Gain on sale of business

-

-

-

-

(1.8)

1.8

Stock-based compensation

0.9

0.9

(0.1)

2.2

1.9

0.3

Deferred revenue reduction from purchase accounting

0.3

0.1

0.2

1.2

0.1

1.1

Sponsor fees and expenses

-

0.1

(0.1)

-

0.3

(0.3)

Unrealized translation (gain) loss

(16.1)

0.6

(16.7)

(8.2)

2.4

(10.6)

Adjusted EBITDA (2)

$ 66.2

$ 58.5

$ 7.7

$ 124.4

$ 107.3

$ 17.1

Cision Ltd. and its Subsidiaries

Reconciliation of Net Loss to Adjusted Net Income and Adjusted Net Income per Diluted Share

(in millions,except for per share amounts)

(Unaudited)

Three

Months

Ended

June 30,

2017

Change

Net loss

$ (6.5)

$ (19.1)

$ 12.7

$ (6.9)

$ (42.1)

$ 35.3

Provision for (benefit from) income taxes

24.6

(7.2)

31.9

6.9

(14.3)

21.2

Acquisition and offering related costs

8.9

12.0

(3.1)

19.8

20.3

(0.5)

Gain on sale of business

-

-

-

-

(1.8)

1.8

Stock-based compensation expense

0.9

0.9

(0.1)

2.2

1.9

0.3

Deferred revenue reduction from purchase accounting

0.3

0.1

0.2

1.2

0.1

1.1

Amortization related to acquired intangible assets

26.2

28.7

(2.6)

52.0

55.4

(3.3)

Non-recurring interest and loss on extinguishment of debt

1.5

1.1

0.4

3.9

4.0

(0.1)

Sponsor fees and expenses

-

0.1

(0.1)

-

0.3

(0.3)

Unrealized translation loss (gain)

(16.1)

0.6

(16.7)

(8.2)

2.4

(10.6)

Adjustedincome before income taxes

39.8

17.3

22.5

70.9

26.1

44.8

Less: Income tax at a 26% rate for 2018,and a 33% rate for 2017

(10.3)

(5.7)

(4.6)

(18.4)

(8.6)

(9.8)

Adjusted net income (3)

$ 29.4

$ 11.6

$ 17.9

$ 52.5

$ 17.5

$ 35.0

Pro forma fully-diluted weighted average shares outstanding

127,392

82,921

44,471

125,669

82,498

43,171

Adjusted net income per diluted share (4)

$0.23

$0.14

$0.09

$0.42

$0.21

$0.21

Cision Ltd. and its Subsidiaries

Reconciliation of Net Cash Provided by Operating Activities to Adjusted Net Cash Provided by

Operating Activities

(in millions)

(Unaudited)

Three

Months

Ended

June 30,

2017

Change

Net cash provided by operating activities

$ 27.3

$ 5.3

$ 22.0

$ 63.6

$ 18.1

$ 45.5

Acquisition and offering related costs

8.9

12.0

(3.1)

19.8

20.3

(0.5)

Adjusted net cash provided by operating activities (5)

$ 36.2

$ 17.3

$ 18.9

$ 83.4

$ 38.4

$ 45.0

(1) Cision defines EBITDA as net income (loss),plus depreciation and amortization expense,plus interest expense and loss on extinguishment of debt,plus provision for (or minus benefit from) income taxes.

(2) Cision defines Adjusted EBITDA as EBITDA,further adjusted for acquisition and offering related costs,stock-based compensation,deferred revenue reduction from purchase accounting,(gains) losses related to divested businesses or assets,sponsor fees and expenses,and unrealized translation losses (gains). All of the items included in the reconciliation from net income to Adjusted EBITDA are either non-cash items or are items that we consider to be less useful in assessing our operating performance. In the case of the non-cash items,we believe that investors can better assess our operating performance if the measures are presented without such items because,unlike cash expenses,these adjustments do not affect our ability to generate free cash flow or invest in our business. For example,by excluding depreciation and amortization from EBITDA,users can compare operating performance without regard to different accounting determinations such as useful life. In the case of the other items,we believe that investors can better assess operating performance if the measures are presented without these items because their financial impact does not reflect ongoing operating performance.

(3) Cision defines Adjusted net income as net income (loss) plus provision for (or minus benefit from) income taxes,amortization related to acquired intangibles,non-recurring interest and losses on extinguishment of debt,and unrealized translation losses (gains),which together,sum to Adjusted income (loss) before income taxes. Adjusted income (loss) before income taxes is then taxed at an assumed long term corporate tax rate of 33% for 2017 and periods prior,and 26% for 2018 and beyond,pursuant to our preliminary analysis with respect to recent U.S. tax law changes,to determine Adjusted net income. The enactment of the Tax Cuts and Jobs Act in December 2017 resulted in a provisional net one-time tax of $11.9 million in the fourth quarter of 2017 based on a reasonable estimate of the income tax effects,primarily from a tax on accumulated foreign earnings,the remeasurement of deferred tax assets and liabilities and new limitations on the deductibility of interest. Our calculation of Adjusted net income excludes this provisional net one-time tax. We continue to finalize the analysis of the tax reform provisions in 2018. All of the items included in the reconciliation from net income to Adjusted net income are either non-cash items or are items that we consider to be less useful in assessing our operating performance. In the case of the non-cash items,by excluding the amortization related to acquired intangibles,users can compare operating performance without regard to highly variable amortization expenses related to our acquisitions. In the case of the other items,we believe that investors can better assess operating performance if the measures are presented without these items because their financial impact does not reflect ongoing operating performance.

(4) Cision defines Adjusted net income per diluted share as Adjusted net income,as defined above,divided by the fully-diluted pro forma weighted average shares outstanding for the period. The fully-diluted pro forma weighted average shares outstanding for the respective period assume that the exchange of shares pursuant to our merger with Capitol Acquisition III had taken effect as of the beginning of such period. Additionally,for purposes of calculating the number of fully diluted shares outstanding,we have excluded the potential impact of dilution from outstanding warrants to purchase shares of our common stock prior to the dates of their conversion,and stock options and restricted units issued and outstanding pursuant to our 2017 Omnibus Incentive Plan. During the second quarter of fiscal 2018,we issued an aggregate of 6,342,989 ordinary shares (6,100,209 ordinary shares on May 18,2018 and 242,780 ordinary shares on June 4,2018),in exchange for all of our outstanding warrants,pursuant to the completion of our warrant exchange transactions. Commencing on these respective issuance dates,we included the issued shares in our fully-diluted pro forma weighted average share count. Using our average share price of $14.04 for the three months ended June 30,our fully-diluted pro forma weighted average shares outstanding for the three months ended June 30,2018 would have been approximately 129.0 million had we incorporated the dilutive effects of the warrants for the periods prior to May 18,2018 and June 4,2018 respectively,and stock options and restricted units.

(5) Cision defines Adjusted net cash provided by operating activities as net cash provided by operating activities adjusted for acquisition and offering related costs.

Investor Contact:

Jack Pearlstein

Chief Financial Officer

Jack.Pearlstein@Cision.com

Media Contact:

Nick Bell

Vice President,Marketing Communications and Content

nick.bell@cision.com

Logo - http://cusmail.com/res/2023/07-23/20/8d7400c745bc318445a719bb70304fcb.jpg