Stock-based compensation expense includes the net effects of capitalization and amortization of stock-based compensation expense related to capitalized software and cloud-computing arrangement implementation costs. Stock-based compensation expense has been, and will continue to be for the foreseeable future, a significant recurring expense in our business and an important part of the compensation provided to our employees. Because of varying available valuation methodologies, subjective assumptions, and the variety of equity instruments that can impact a company’s non-cash expenses, we believe that providing non-GAAP financial measures that exclude stock-based compensation expense allows for meaningful comparisons between its operating results from period to period. The expense related to amortization of acquired intangible assets is dependent upon estimates and assumptions, which can vary significantly and are unique to each asset acquired; therefore, Procore believes non-GAAP measures that adjust for the amortization of acquired intangible assets provide investors a consistent basis for comparison across accounting periods. The amount of employer payroll tax-related items on employee stock transactions is dependent on restricted stock unit settlements, option exercises, related stock price, and other factors that are beyond Procore’s control and that do not correlate to the operation of the business. When evaluating the performance of its business and making operating plans, Procore does not consider these items (for example, when considering the impact of equity award grants, the company places a greater emphasis on overall stockholder dilution than the accounting charges associated with such grants). Additionally, acquisition-related expenses, such as transaction costs and retention payments, are expenses that are not necessarily reflective of operational performance during a period. Procore believes that the exclusion of acquisition-related expenses provides for a useful comparison of our operating results to prior periods and to its peer companies, which commonly exclude these expenses. Income tax benefits relate to the release of a portion of our valuation allowance as a result of deferred tax liabilities recorded related to available sources of income to realize our deferred tax assets. We exclude the income tax effect associated with certain of our non-GAAP financial measures because we believe that excluding this provides meaningful supplemental information regarding our operational performance. Overall, Procore believes it is useful to exclude these expenses in order to better understand the long-term performance of its core business and to facilitate comparison of its results period-over-period and to those of peer companies. All of these non-GAAP financial measures are important tools for financial and operational decision-making and for evaluating Procore's own operating results over different periods of time.
Non-GAAP financial measures may not provide information that is directly comparable to information provided by other companies in Procore's industry, as other companies in the industry may calculate non-GAAP financial measures differently. In addition, there are limitations in using non-GAAP financial measures because non-GAAP financial measures are not prepared in accordance with GAAP, may be different from non-GAAP financial measures used by other companies, and exclude expenses that may have a material impact on Procore's reported financial results. Further, stock-based compensation expense has been, and will continue to be for the foreseeable future, a significant recurring expense in Procore's business and an important part of the compensation provided to its employees. The presentation of non-GAAP financial information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with GAAP. Investors should review the reconciliation of non-GAAP financial measures to the comparable GAAP financial measures included below, and not rely on any single financial measure to evaluate Procore's business.
Free Cash Flow: Procore defines free cash flow as net cash provided by (used in) operating activities, less purchases of property and equipment and capitalized software development costs. Procore believes free cash flow is an important liquidity measure of the cash (if any) that is available, after our operating activities and capital expenditures. Procore uses free cash flow in conjunction with traditional GAAP measures to assess its liquidity and evaluate the effectiveness of its business strategies. Once Procore’s business needs and obligations are met, cash can be used to maintain a strong balance sheet and invest in future growth.
Other Metrics
Customer Count: The aforementioned customer count excludes customers acquired from Levelset and Esticom that have not yet been renewed onto standard Procore annual contracts. Remaining Levelset and Esticom legacy customers will be included in our customer metrics once they are renewed onto standard Procore annual contracts or upon integration of the sales process.
About Procore
Procore Technologies, Inc. (NYSE: PCOR) creates software for people who build the world. With a focus on providing timely and accurate data for all, Procore transforms the construction industry one project at a time - from hospitals and skyscrapers to airports and stadiums. Beyond its connected, innovative technology, Procore empowers the industry and its communities through Procore.org. For more information, visit www.procore.com.
Procore Technologies, Inc. |
|||||||||||||||
Condensed Consolidated Statements of Operations |
|||||||||||||||
(unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
(in thousands, except share and per share amounts) |
||||||||||||||
Revenue |
$ |
247,907 |
|
|
$ |
186,429 |
|
|
$ |
689,969 |
|
|
$ |
518,150 |
|
Cost of revenue (1)(2)(3) |
|
44,125 |
|
|
|
37,779 |
|
|
|
126,631 |
|
|
|
107,846 |
|
Gross profit |
|
203,782 |
|
|
|
148,650 |
|
|
|
563,338 |
|
|
|
410,304 |
|
Operating expenses |
|
|
|
|
|
|
|
||||||||
Sales and marketing (1)(2)(3)(4) |
|
129,672 |
|
|
|
109,608 |
|
|
|
372,397 |
|
|
|
306,806 |
|
Research and development (1)(2)(3)(4) |
|
72,708 |
|
|
|
71,493 |
|
|
|
225,960 |
|
|
|
195,569 |
|
General and administrative (1)(3)(4) |
|
51,753 |
|
|
|
39,362 |
|
|
|
143,324 |
|
|
|
123,181 |
|
Total operating expenses |
|
254,133 |
|
|
|
220,463 |
|
|
|
741,681 |
|
|
|
625,556 |
|
Loss from operations |
|
(50,351 |
) |
|
|
(71,813 |
) |
|
|
(178,343 |
) |
|
|
(215,252 |
) |
Interest income |
|
4,721 |
|
|
|
1,922 |
|
|
|
14,612 |
|
|
|
2,674 |
|
Interest expense |
|
(490 |
) |
|
|
(504 |
) |
|
|
(1,477 |
) |
|
|
(1,636 |
) |
Accretion income, net |
|
2,952 |
|
|
|
666 |
|
|
|
6,615 |
|
|
|
666 |
|
Other expense, net |
|
(486 |
) |
|
|
(1,143 |
) |
|
|
(1,009 |
) |
|
|
(1,490 |
) |
Loss before provision for income taxes |
|
(43,654 |
) |
|
|
(70,872 |
) |
|
|
(159,602 |
) |
|
|
(215,038 |
) |
Provision for income taxes |
|
193 |
|
|
|
333 |
|
|
|
573 |
|
|
|
709 |
|
Net loss |
$ |
(43,847 |
) |
|
$ |
(71,205 |
) |
|
$ |
(160,175 |
) |
|
$ |
(215,747 |
) |
Net loss per share attributable to common stockholders, basic and diluted |
$ |
(0.31 |
) |
|
$ |
(0.52 |
) |
|
$ |
(1.13 |
) |
|
$ |
(1.59 |
) |
Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted |
|
142,828,406 |
|
|
|
137,180,639 |
|
|
|
141,249,446 |
|
|
|
135,888,952 |
(1) |
Includes stock-based compensation expense and amortization of capitalized stock-based compensation as follows: |
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
(in thousands) |
||||||||||||||
Cost of revenue |
$ |
2,981 |
|
$ |
1,835 |
|
$ |
8,357 |
|
$ |
5,339 |
||||
Sales and marketing |
|
14,390 |
|
|
|
15,483 |
|
|
|
41,964 |
|
|
|
38,351 |
|
Research and development |
|
16,350 |
|
|
|
17,758 |
|
|
|
52,401 |
|
|
|
43,910 |
|
General and administrative |
|
12,253 |
|
|
|
9,701 |
|
|
|
32,637 |
|
|
|
28,281 |
|
Total stock-based compensation expense* |
$ |
45,974 |
|
|
$ |
44,777 |
|
|
$ |
135,359 |
|
|
$ |
115,881 |
|
*Includes amortization of capitalized stock-based compensation of $1.2 million and $3.1 million, respectively, for the three and nine months ended September 30, 2023 which was initially capitalized as capitalized software and cloud-computing arrangement implementation costs. |
(2) |
Includes amortization of acquired intangible assets as follows: |
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
(in thousands) |
||||||||||||||
Cost of revenue |
$ |
5,506 |
|
$ |
5,627 |
|
$ |
16,492 |
|
$ |
16,935 |
||||
Sales and marketing |
|
3,106 |
|
|
|
3,106 |
|
|
|
9,319 |
|
|
|
9,318 |
|
Research and development |
|
678 |
|
|
|
877 |
|
|
|
2,087 |
|
|
|
2,674 |
|
Total amortization of acquired intangible assets |
$ |
9,290 |
|
|
$ |
9,610 |
|
|
$ |
27,898 |
|
|
$ |
28,927 |
|
(3) |
Includes employer payroll tax on employee stock transactions as follows: |
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
(in thousands) |
||||||||||||||
Cost of revenue |
$ |
133 |
|
$ |
99 |
|
$ |
439 |
|
$ |
248 |
||||
Sales and marketing |
|
766 |
|
|
|
682 |
|
|
|
2,383 |
|
|
|
1,607 |
|
Research and development |
|
638 |
|
|
|
638 |
|
|
|
2,885 |
|
|
|
2,188 |
|
General and administrative |
|
501 |
|
|
|
304 |
|
|
|
1,636 |
|
|
|
1,031 |
|
Total employer payroll tax on employee stock transactions |
$ |
2,038 |
|
|
$ |
1,723 |
|
|
$ |
7,343 |
|
|
$ |
5,074 |
|
(4) |
Includes acquisition-related expenses as follows: |
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
(in thousands) |
||||||||||||||
Sales and marketing |
$ |
548 |
|
$ |
655 |
|
$ |
2,002 |
|
$ |
1,070 |
||||
Research and development |
|
136 |
|
|
|
1,679 |
|
|
|
6,324 |
|
|
|
3,870 |
|
General and administrative |
|
19 |
|
|
|
3 |
|
|
|
19 |
|
|
|
2,122 |
|
Total acquisition-related expenses |
$ |
703 |
|
|
$ |
2,337 |
|
|
$ |
8,345 |
|
|
$ |
7,062 |
|
Procore Technologies, Inc. |
|||||||
Condensed Consolidated Balance Sheets |
|||||||
(unaudited) |
|||||||
|
September 30,
|
|
December 31,
|
||||
|
(in thousands) |
||||||
Assets |
|
|
|
||||
Current assets |
|
|
|
||||
Cash and cash equivalents |
$ |
318,318 |
|
|
$ |
296,712 |
|
Marketable securities |
|
308,162 |
|
|
|
285,493 |
|
Accounts receivable, net |
|
145,714 |
|
|
|
148,683 |
|
Contract cost asset, current |
|
26,656 |
|
|
|
23,600 |
|
Prepaid expenses and other current assets |
|
43,096 |
|
|
|
44,731 |
|
Total current assets |
|
841,946 |
|
|
|
799,219 |
|
Capitalized software development costs, net |
|
76,931 |
|
|
|
58,577 |
|
Property and equipment, net |
|
37,381 |
|
|
|
39,193 |
|
Right of use assets - finance leases |
|
35,013 |
|
|
|
37,026 |
|
Right of use assets - operating leases |
|
47,481 |
|
|
|
41,934 |
|
Contract cost asset, non-current |
|
42,232 |
|
|
|
40,477 |
|
Intangible assets, net |
|
144,227 |
|
|
|
162,953 |
|
Goodwill |
|
539,108 |
|
|
|
539,128 |
|
Other assets |
|
18,682 |
|
|
|
21,903 |
|
Total assets |
$ |
1,783,001 |
|
|
$ |
1,740,410 |
|
Liabilities and Stockholders’ Equity |
|
|
|
||||
Current liabilities |
|
|
|
||||
Accounts payable |
$ |
16,911 |
|
|
$ |
14,282 |
|
Accrued expenses |
|
95,130 |
|
|
|
99,182 |
|
Deferred revenue, current |
|
425,591 |
|
|
|
396,535 |
|
Other current liabilities |
|
23,923 |
|
|
|
21,639 |
|
Total current liabilities |
|
561,555 |
|
|
|
531,638 |
|
Deferred revenue, non-current |
|
5,836 |
|
|
|
5,278 |
|
Finance lease liabilities, non-current |
|
44,013 |
|
|
|
45,578 |
|
Operating lease liabilities, non-current |
|
41,275 |
|
|
|
38,087 |
|
Other liabilities, non-current |
|
6,571 |
|
|
|
3,049 |
|
Total liabilities |
|
659,250 |
|
|
|
623,630 |
|
Stockholders’ equity |
|
|
|
||||
Common stock |
|
14 |
|
|
|
14 |
|
Additional paid-in capital |
|
2,235,480 |
|
|
|
2,068,225 |
|
Accumulated other comprehensive loss |
|
(2,425 |
) |
|
|
(2,316 |
) |
Accumulated deficit |
|
(1,109,318 |
) |
|
|
(949,143 |
) |
Total stockholders’ equity |
|
1,123,751 |
|
|
|
1,116,780 |
|
Total liabilities and stockholders’ equity |
$ |
1,783,001 |
|
|
$ |
1,740,410 |
|
Remaining performance obligation: |
||||||||||||||
The following table presents our current and non-current RPO at the end of each period: |
||||||||||||||
|
September 30, |
|
Change |
|||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
Dollar |
|
Percent |
|||
|
(dollars in thousands) |
|||||||||||||
Remaining performance obligations |
|
|
|
|
|
|
|
|||||||
Current |
$ |
635,000 |
|
$ |
501,400 |
|
$ |
133,600 |
|
27 |
% |
|||
Non-current |
|
255,381 |
|
|
|
213,600 |
|
|
|
41,781 |
|
|
20 |
% |
Total remaining performance obligations |
$ |
890,381 |
|
|
$ |
715,000 |
|
|
$ |
175,381 |
|
|
25 |
% |
Procore Technologies, Inc. |
|||||||||||||||
Condensed Consolidated Statements of Cash Flows |
|||||||||||||||
(unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
(in thousands) |
||||||||||||||
Operating activities |
|
|
|
|
|
|
|
||||||||
Net loss |
$ |
(43,847 |
) |
|
$ |
(71,205 |
) |
|
$ |
(160,175 |
) |
|
$ |
(215,747 |
) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities |
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
44,809 |
|
|
|
44,777 |
|
|
|
132,234 |
|
|
|
115,881 |
|
Depreciation and amortization |
|
17,733 |
|
|
|
15,903 |
|
|
|
51,943 |
|
|
|
46,453 |
|
Accretion of discounts on marketable debt securities, net |
|
(2,953 |
) |
|
|
(650 |
) |
|
|
(6,615 |
) |
|
|
(650 |
) |
Abandonment of long-lived assets |
|
277 |
|
|
|
177 |
|
|
|
812 |
|
|
|
1,064 |
|
Noncash operating lease expense |
|
2,700 |
|
|
|
2,751 |
|
|
|
7,932 |
|
|
|
7,559 |
|
Unrealized foreign currency loss, net |
|
182 |
|
|
|
526 |
|
|
|
739 |
|
|
|
881 |
|
Deferred income taxes |
|
2 |
|
|
|
288 |
|
|
|
7 |
|
|
|
(350 |
) |
Provision for credit losses |
|
3,152 |
|
|
|
695 |
|
|
|
6,882 |
|
|
|
1,337 |
|
Decrease (increase) in fair value of strategic investments |
|
149 |
|
|
|
45 |
|
|
|
155 |
|
|
|
(36 |
) |
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
||||||||
Accounts receivable |
|
(20,433 |
) |
|
|
(17,978 |
) |
|
|
3,144 |
|
|
|
6,379 |
|
Deferred contract cost assets |
|
(1,469 |
) |
|
|
(5,228 |
) |
|
|
(5,099 |
) |
|
|
(12,589 |
) |
Prepaid expenses and other assets |
|
(3,579 |
) |
|
|
(3,094 |
) |
|
|
(1,878 |
) |
|
|
(8,210 |
) |
Accounts payable |
|
1,109 |
|
|
|
(3,785 |
) |
|
|
2,258 |
|
|
|
2,141 |
|
Accrued expenses and other liabilities |
|
29,135 |
|
|
|
31,973 |
|
|
|
(1,975 |
) |
|
|
23,064 |
|
Deferred revenue |
|
9,498 |
|
|
|
14,143 |
|
|
|
29,080 |
|
|
|
29,849 |
|
Operating lease liabilities |
|
(2,791 |
) |
|
|
(2,751 |
) |
|
|
(8,172 |
) |
|
|
(7,110 |
) |
Net cash provided by (used in) operating activities |
|
33,674 |
|
|
|
6,587 |
|
|
|
51,272 |
|
|
|
(10,084 |
) |
Investing activities |
|
|
|
|
|
|
|
||||||||
Purchases of property and equipment |
|
(3,379 |
) |
|
|
(4,237 |
) |
|
|
(8,073 |
) |
|
|
(13,670 |
) |
Capitalized software development costs |
|
(7,836 |
) |
|
|
(8,531 |
) |
|
|
(25,187 |
) |
|
|
(24,783 |
) |
Purchases of strategic investments |
|
(84 |
) |
|
|
(635 |
) |
|
|
(526 |
) |
|
|
(3,653 |
) |
Purchases of marketable securities |
|
(80,000 |
) |
|
|
(293,078 |
) |
|
|
(309,282 |
) |
|
|
(293,078 |
) |
Maturities of marketable securities |
|
64,894 |
|
|
|
— |
|
|
|
287,620 |
|
|
|
— |
|
Sales of marketable securities |
|
— |
|
|
|
— |
|
|
|
5,452 |
|
|
|
— |
|
Originations of materials financing |
|
(6,578 |
) |
|
|
(7,491 |
) |
|
|
(23,585 |
) |
|
|
(16,750 |
) |
Customer repayments of materials financing |
|
8,057 |
|
|
|
5,736 |
|
|
|
21,053 |
|
|
|
11,997 |
|
Asset acquisition, net of cash acquired |
|
(6,011 |
) |
|
|
— |
|
|
|
(6,011 |
) |
|
|
— |
|
Settlement of post-close working capital adjustments from business combinations |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,291 |
|
Net cash used in investing activities |
|
(30,937 |
) |
|
|
(308,236 |
) |
|
|
(58,539 |
) |
|
|
(338,646 |
) |
Financing activities |
|
|
|
|
|
|
|
||||||||
Proceeds from stock option exercises |
|
4,155 |
|
|
|
4,741 |
|
|
|
15,094 |
|
|
|
19,345 |
|
Proceeds from employee stock purchase plan |
|
— |
|
|
|
— |
|
|
|
13,006 |
|
|
|
11,513 |
|
Payments of deferred offering costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(270 |
) |
Principal payments under finance lease agreements, net of proceeds from lease incentives |
|
(520 |
) |
|
|
(486 |
) |
|
|
(1,450 |
) |
|
|
(1,330 |
) |
Net cash provided by financing activities |
|
3,635 |
|
|
|
4,255 |
|
|
|
26,650 |
|
|
|
29,258 |
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
6,372 |
|
|
|
(297,394 |
) |
|
|
19,383 |
|
|
|
(319,472 |
) |
Effect of exchange rate changes on cash |
|
(572 |
) |
|
|
(1,208 |
) |
|
|
(881 |
) |
|
|
(2,014 |
) |
Cash, cash equivalents and restricted cash, beginning of period |
|
312,518 |
|
|
|
566,328 |
|
|
|
299,816 |
|
|
|
589,212 |
|
Cash, cash equivalents and restricted cash, end of period |
$ |
318,318 |
|
|
$ |
267,726 |
|
|
$ |
318,318 |
|
|
$ |
267,726 |
|
Procore Technologies, Inc. |
|||||||||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures |
|||||||||||||||
(unaudited) |
|||||||||||||||
Reconciliation of gross profit and gross margin to non-GAAP gross profit and non-GAAP gross margin: |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
(dollars in thousands) |
||||||||||||||
Revenue |
$ |
247,907 |
|
|
$ |
186,429 |
|
|
$ |
689,969 |
|
|
$ |
518,150 |
|
Gross profit |
|
203,782 |
|
|
|
148,650 |
|
|
|
563,338 |
|
|
|
410,304 |
|
Stock-based compensation expense |
|
2,981 |
|
|
|
1,835 |
|
|
|
8,357 |
|
|
|
5,339 |
|
Amortization of acquired technology intangible assets |
|
5,506 |
|
|
|
5,627 |
|
|
|
16,492 |
|
|
|
16,935 |
|
Employer payroll tax on employee stock transactions |
|
133 |
|
|
|
99 |
|
|
|
439 |
|
|
|
248 |
|
Non-GAAP gross profit |
$ |
212,402 |
|
|
$ |
156,211 |
|
|
$ |
588,626 |
|
|
$ |
432,826 |
|
Gross margin |
|
82 |
% |
|
|
80 |
% |
|
|
82 |
% |
|
|
79 |
% |
Non-GAAP gross margin |
|
86 |
% |
|
|
84 |
% |
|
|
85 |
% |
|
|
84 |
% |
Reconciliation of operating expenses to non-GAAP operating expenses: |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
(dollars in thousands) |
||||||||||||||
Revenue |
$ |
247,907 |
|
|
$ |
186,429 |
|
|
$ |
689,969 |
|
|
$ |
518,150 |
|
GAAP sales and marketing |
|
129,672 |
|
|
|
109,608 |
|
|
|
372,397 |
|
|
|
306,806 |
|
Stock-based compensation expense |
|
(14,390 |
) |
|
|
(15,483 |
) |
|
|
(41,964 |
) |
|
|
(38,351 |
) |
Amortization of acquired intangible assets |
|
(3,106 |
) |
|
|
(3,106 |
) |
|
|
(9,319 |
) |
|
|
(9,318 |
) |
Employer payroll tax on employee stock transactions |
|
(766 |
) |
|
|
(682 |
) |
|
|
(2,383 |
) |
|
|
(1,607 |
) |
Acquisition-related expenses |
|
(548 |
) |
|
|
(655 |
) |
|
|
(2,002 |
) |
|
|
(1,070 |
) |
Non-GAAP sales and marketing |
$ |
110,862 |
|
|
$ |
89,682 |
|
|
$ |
316,729 |
|
|
$ |
256,460 |
|
GAAP sales and marketing as a percentage of revenue |
|
52 |
% |
|
|
59 |
% |
|
|
54 |
% |
|
|
59 |
% |
Non-GAAP sales and marketing as a percentage of revenue |
|
45 |
% |
|
|
48 |
% |
|
|
46 |
% |
|
|
49 |
% |
|
|
|
|
|
|
|
|
||||||||
GAAP research and development |
$ |
72,708 |
|
|
$ |
71,493 |
|
|
$ |
225,960 |
|
|
$ |
195,569 |
|
Stock-based compensation expense |
|
(16,350 |
) |
|
|
(17,758 |
) |
|
|
(52,401 |
) |
|
|
(43,910 |
) |
Amortization of acquired intangible assets |
|
(678 |
) |
|
|
(877 |
) |
|
|
(2,087 |
) |
|
|
(2,674 |
) |
Employer payroll tax on employee stock transactions |
|
(638 |
) |
|
|
(638 |
) |
|
|
(2,885 |
) |
|
|
(2,188 |
) |
Acquisition-related expenses |
|
(136 |
) |
|
|
(1,679 |
) |
|
|
(6,324 |
) |
|
|
(3,870 |
) |
Non-GAAP research and development |
$ |
54,906 |
|
|
$ |
50,541 |
|
|
$ |
162,263 |
|
|
$ |
142,927 |
|
GAAP research and development as a percentage of revenue |
|
29 |
% |
|
|
38 |
% |
|
|
33 |
% |
|
|
38 |
% |
Non-GAAP research and development as a percentage of revenue |
|
22 |
% |
|
|
27 |
% |
|
|
24 |
% |
|
|
28 |
% |
|
|
|
|
|
|
|
|
||||||||
GAAP general and administrative |
$ |
51,753 |
|
|
$ |
39,362 |
|
|
$ |
143,324 |
|
|
$ |
123,181 |
|
Stock-based compensation expense |
|
(12,253 |
) |
|
|
(9,701 |
) |
|
|
(32,637 |
) |
|
|
(28,281 |
) |
Employer payroll tax on employee stock transactions |
|
(501 |
) |
|
|
(304 |
) |
|
|
(1,636 |
) |
|
|
(1,031 |
) |
Acquisition-related expenses |
|
(19 |
) |
|
|
(3 |
) |
|
|
(19 |
) |
|
|
(2,122 |
) |
Non-GAAP general and administrative |
$ |
38,980 |
|
|
$ |
29,354 |
|
|
$ |
109,032 |
|
|
$ |
91,747 |
|
GAAP general and administrative as a percentage of revenue |
|
21 |
% |
|
|
21 |
% |
|
|
21 |
% |
|
|
24 |
% |
Non-GAAP general and administrative as a percentage of revenue |
|
16 |
% |
|
|
16 |
% |
|
|
16 |
% |
|
|
18 |
% |
Reconciliation of loss from operations and operating margin to non-GAAP income (loss) from operations and non-GAAP operating margin: |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
(dollars in thousands) |
||||||||||||||
Revenue |
$ |
247,907 |
|
|
$ |
186,429 |
|
|
$ |
689,969 |
|
|
$ |
518,150 |
|
Loss from operations |
|
(50,351 |
) |
|
|
(71,813 |
) |
|
|
(178,343 |
) |
|
|
(215,252 |
) |
Stock-based compensation expense |
|
45,974 |
|
|
|
44,777 |
|
|
|
135,359 |
|
|
|
115,881 |
|
Amortization of acquired intangible assets |
|
9,290 |
|
|
|
9,610 |
|
|
|
27,898 |
|
|
|
28,927 |
|
Employer payroll tax on employee stock transactions |
|
2,038 |
|
|
|
1,723 |
|
|
|
7,343 |
|
|
|
5,074 |
|
Acquisition-related expenses |
|
703 |
|
|
|
2,337 |
|
|
|
8,345 |
|
|
|
7,062 |
|
Non-GAAP income (loss) from operations |
$ |
7,654 |
|
|
$ |
(13,366 |
) |
|
$ |
602 |
|
|
$ |
(58,308 |
) |
Operating margin |
|
(20 |
%) |
|
|
(39 |
%) |
|
|
(26 |
%) |
|
|
(42 |
%) |
Non-GAAP operating margin |
|
3 |
% |
|
|
(7 |
%) |
|
|
0 |
% |
|
|
(11 |
%) |
Reconciliation of net loss and net loss per share to non-GAAP net income (loss) and non-GAAP net income (loss) per share: |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
(in thousands, except share and per share amounts) |
||||||||||||||
Revenue |
$ |
247,907 |
|
|
$ |
186,429 |
|
|
$ |
689,969 |
|
|
$ |
518,150 |
|
Net loss |
|
(43,847 |
) |
|
|
(71,205 |
) |
|
|
(160,175 |
) |
|
|
(215,747 |
) |
Stock-based compensation expense |
|
45,974 |
|
|
|
44,777 |
|
|
|
135,359 |
|
|
|
115,881 |
|
Amortization of acquired intangible assets |
|
9,290 |
|
|
|
9,610 |
|
|
|
27,898 |
|
|
|
28,927 |
|
Employer payroll tax on employee stock transactions |
|
2,038 |
|
|
|
1,723 |
|
|
|
7,343 |
|
|
|
5,074 |
|
Acquisition-related expenses |
|
703 |
|
|
|
2,337 |
|
|
|
8,345 |
|
|
|
7,062 |
|
Income tax effect of non-GAAP items |
|
— |
|
|
|
(48 |
) |
|
|
— |
|
|
|
62 |
|
Non-GAAP net income (loss) |
$ |
14,158 |
|
|
$ |
(12,806 |
) |
|
$ |
18,770 |
|
|
$ |
(58,741 |
) |
|
|
|
|
|
|
|
|
||||||||
Numerator: |
|
|
|
|
|
|
|
||||||||
Non-GAAP net income (loss) |
$ |
14,158 |
|
|
$ |
(12,806 |
) |
|
$ |
18,770 |
|
|
$ |
(58,741 |
) |
|
|
|
|
|
|
|
|
||||||||
Denominator: |
|
|
|
|
|
|
|
||||||||
Weighted-average shares used in computing net loss per share attributable to common stockholders, basic |
|
142,828,406 |
|
|
|
137,180,639 |
|
|
|
141,249,446 |
|
|
|
135,888,952 |
|
Effect of dilutive securities: Employee stock awards |
|
6,285,767 |
|
|
|
— |
|
|
|
6,672,063 |
|
|
|
— |
|
Weighted-average shares used in computing net income per share attributable to common stockholders, diluted |
|
149,114,173 |
|
|
|
137,180,639 |
|
|
|
147,921,509 |
|
|
|
135,888,952 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP net loss per share, basic |
$ |
(0.31 |
) |
|
$ |
(0.52 |
) |
|
$ |
(1.13 |
) |
|
$ |
(1.59 |
) |
GAAP net loss per share, diluted |
$ |
(0.31 |
) |
|
$ |
(0.52 |
) |
|
$ |
(1.13 |
) |
|
$ |
(1.59 |
) |
Non-GAAP net income (loss) per share, basic |
$ |
0.10 |
|
|
$ |
(0.09 |
) |
|
$ |
0.13 |
|
|
$ |
(0.43 |
) |
Non-GAAP net income (loss) per share, diluted |
$ |
0.09 |
|
|
$ |
(0.09 |
) |
|
$ |
0.13 |
|
|
$ |
(0.43 |
) |
Computation of free cash flow: |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
(in thousands) |
||||||||||||||
Net cash provided by (used in) operating activities |
$ |
33,674 |
|
|
$ |
6,587 |
|
|
$ |
51,272 |
|
|
$ |
(10,084 |
) |
Purchases of property, plant, and equipment |
|
(3,379 |
) |
|
|
(4,237 |
) |
|
|
(8,073 |
) |
|
|
(13,670 |
) |
Capitalized software development costs |
|
(7,836 |
) |
|
|
(8,531 |
) |
|
|
(25,187 |
) |
|
|
(24,783 |
) |
Non-GAAP free cash flow |
$ |
22,459 |
|
|
$ |
(6,181 |
) |
|
$ |
18,012 |
|
|
$ |
(48,537 |
) |