•Introduced the AWS Lambda agent for the Fastly Next-Gen WAF, further enhancing the ability to deploy Fastly’s Next-Gen WAF in more places, to support serverless and FaaS initiatives with one of the most popular serverless solutions on the market.
•Released general availability of GraphQL support with Next-Gen WAF, a frictionless security solution supporting popular GraphQL APIs with GraphQL visibility and protection available right out of the box.
Observability:
•Launched general availability of Origin Inspector, enabling users to have real-time and historical visibility into responses delivered from their origin servers to the Fastly Edge Cloud, and Domain Inspector, enabling users with traffic monitoring for a single fully qualified domain name (FQDN) or multiple domains within a Fastly service.
Leading Innovation:
•Redesigned the Fastly status page to include resources separated into Fastly’s Network Services, Security, Compute, and Observability product categories.
•Released in beta Compute@Edge support for Go, a programming language used to build large-scale network tools such as Docker, Kubernetes, Istio and Terraform.
Developer Relations:
•Glitch has surpassed 2 million developers, extending Fastly’s opportunity to convert their ideas into globally performant, secure and reliable applications at scale.
Key Metrics Highlights
•Trailing 12-month net retention rate (NRR LTM)1 was 118% in the third quarter, up from 117% in the second quarter 2022.
•Dollar-Based Net Expansion Rate (DBNER)2 was 122% in the third quarter, up from 120% in the second quarter 2022.
•Total customer count was 2,925, of which 482 were enterprise customers.4
•Average enterprise customer spend of $759K in the third quarter, up 4% quarter-over-quarter.
Corporate Development
•Todd Nightingale joined Fastly as CEO, bringing his experience from Cisco, where he led business strategy and development efforts for its networking portfolio.
Customer and Partner Highlights
•Named a Challenger in Gartner® Magic Quadrant™ for Web Application and API Protection (WAAP). Along with our recent recognition as the Customers’ Choice for Web Application and API Protection for a fourth consecutive year, this validates Fastly’s first and only unified solution that protects Internet scale in any environment.
•New Relic, a developer of cloud-based performance software for websites and applications, is now using Fastly’s Compute@Edge after experiencing quality issues with a competitor's edge-based solution.
•Nirvana Labs, an innovator in decentralized blockchain solutions, chose Fastly’s Edge and WAF capabilities for its rate limit performance over its existing provider.
•Saturn, a time-based scheduling and social network for high school students, chose Fastly’s Next-Gen WAF and network services over its incumbent provider.
Third Quarter 2022 Financial Highlights
•Record revenue of $108.5 million, representing 6% sequential growth and 25% year-over-year growth.
•GAAP gross margin of 48.6%, compared to 52.4% in the third quarter of 2021. Non-GAAP gross margin of 53.6%, compared to 57.5% in the third quarter of 2021.
•GAAP net loss per basic and diluted shares of $0.52 compared to $0.48 in the third quarter of 2021. Non-GAAP net loss5 per basic and diluted shares of $0.14, compared to $0.11 in the third quarter of 2021.
Fourth Quarter and Full Year 2022 Guidance:
Q4 2022
Full Year 2022
Total Revenue (millions)
$112 - $116
$425 - $429
Non-GAAP Operating Loss (millions)(5)
($18.0) - ($14.0)
($82) - ($78)
Non-GAAP Net Loss per share (6) (7)
($0.15) - ($0.11)
($0.67) - ($0.63)
Calculations of Key and Other Selected Metrics – Quarterly
(unaudited)
Q4 2020
Q1 2021
Q2 2021
Q3 2021
Q4 2021
Q1 2022
Q2 2022
Q3 2022
Total Customer Count
2,326
2,458
2,581
2,748
2,804
2,880
2,894
2,925
Enterprise Customer Count(4)
378
395
408
430
445
457
471
482
Enterprise Revenue % Total LTM
88
%
89
%
89
%
88
%
88
%
89
%
88
%
89
%
Enterprise Customer Average Spend LTM (in thousands)(8)
$
681
$
705
$
702
$
698
$
704
$
722
$
730
$
759
Net Retention Rate (NRR) Quarter(9)
116
%
110
%
93
%
112
%
107
%
114
%
128
%
115
%
Net Retention Rate (NRR) LTM(1)
137
%
135
%
121
%
114
%
118
%
115
%
117
%
118
%
Dollar-Based Net Expansion Rate (DBNER)(2)
144
%
141
%
126
%
118
%
121
%
118
%
120
%
122
%
Annual Revenue Retention Rate (ARR)(3)
99.3
%
—
%
—
%
—
%
99.2
%
—
%
—
%
—
%
Global Network Capacity
117 TB/sec
130 TB/sec
145 TB/sec
167 TB/sec
184 TB/sec
198 TB/sec
215 TB/sec
233 TB/sec
Countries
26
26
28
31
32
34
34
35
Markets
56
58
61
68
71
75
78
79
1 We calculate LTM Net Retention Rate by dividing the total customer revenue for the prior twelve-month period (“prior 12-month period”) ending at the beginning of the last twelve-month period (“LTM period”) minus revenue contraction due to billing decreases or customer churn, plus revenue expansion due to billing increases during the LTM period from the same customers by the total prior 12-month period revenue. We believe the LTM Net Retention Rate is supplemental as it removes some of the volatility that is inherent in a usage-based business model.
2 We calculate Dollar-Based Net Expansion Rate by dividing the revenue for a given period from customers who remained customers as of the last day of the given period (the “current” period) by the revenue from the same customers for the same period measured one year prior (the “base” period). The revenue included in the current period excludes revenue from (i) customers that churned after the end of the base period and (ii) new customers that entered into a customer agreement after the end of the base period.
3 Annual revenue retention rate is calculated by subtracting the quotient of the Annual Revenue Churn from all of our Churned Customers divided by our annual revenue of the same calendar year from 100%. Our “Annual Revenue Churn” is calculated by multiplying the final full month of revenue from a customer that terminated its contract with us (a “Churned Customer”) by the number of months remaining in the same calendar year.
4 Enterprise customers are defined as those spending $100,000 or more in the trailing twelve-month period.
5 For a reconciliation of non-GAAP financial measures to their corresponding GAAP measures, please refer to the reconciliation table at the end of this letter.
6 Assumes weighted average basic shares outstanding of 123.6 million in Q4 2022 and 121.6 million for the full year 2022.
7 Non-GAAP Net Loss per share is calculated as Non-GAAP Net Loss divided by weighted average basic shares for 2022.
8 Calculated based on trailing twelve-months.
9 Net Retention Rate measures the net change in monthly revenue from existing customers in the last month of the period (the “current" period month) compared to the last month of the same period one year prior (the “prior" period month). The revenue included in the current period month includes revenue from (i) revenue contraction due to billing decreases or customer churn and (ii) revenue expansion due to billing increases, but excludes revenue from new customers. We calculate Net Retention Rate by dividing the revenue from the current period month by the revenue in the prior period month.
Forward-Looking Statements
This investor supplement contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended, about us and our industry that involve substantial risks and uncertainties. Forward-looking statements generally relate to future events or Fastly's future financial or operating performance. In some cases, you can identify forward-looking statements because they contain words such as "may," "will," "should," "expects," "plans," "anticipates,” “going to,” "could," "intends," "target," "projects," "contemplates," "believes," "estimates," "predicts," "potential," "continue," “would,” or the negative of these words or other similar terms or expressions that concern Fastly's expectations, goals, strategy, priorities, plans, projections, or intentions. Forward-looking statements in this investor supplement include, but are not limited to, statements regarding Fastly’s future financial and operating performance, including its outlook and guidance; and Fastly's strategies, product and business plans. Fastly's expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected. These risks include the possibility that: Fastly is unable to attract and retain customers; Fastly's existing customers and partners do not maintain or increase usage of Fastly's platform; Fastly's platform and product features do not meet expectations, including due to defects, interruptions, security breaches, delays in performance or other similar problems; Fastly is unable to adapt to meet evolving market and customer demands and rapid technological change; Fastly is unable to comply with modified or new industry standards, laws and regulations; Fastly is unable to generate sufficient revenues to achieve or sustain profitability; Fastly’s limited operating history makes it difficult to evaluate its prospects and future operating results; Fastly is unable to effectively manage its growth; and Fastly is unable to compete effectively. The forward-looking statements contained in this investor supplement are also subject to other risks and uncertainties, including those more fully described in Fastly’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021, and additional information that will be set forth in Fastly’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2022, and other filings and reports that we may file from time to time with the SEC. The forward-looking statements in this investor supplement are based on information available to Fastly as of the date hereof, and Fastly disclaims any obligation to update any forward-looking statements, except as required by law.
Non-GAAP Financial Measures
To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States ("GAAP"), the Company uses the following non-GAAP measures of financial performance: non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating loss, non-GAAP net loss, non-GAAP basic and diluted net loss per common share, non-GAAP research and development, non-GAAP sales and marketing, non-GAAP general and administrative, free cash flow and adjusted EBITDA. The presentation of this additional financial information is not intended to be considered in isolation from, as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. These non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP. In addition, these non-GAAP financial measures may be different from the non-GAAP financial measures used by other companies. These non-GAAP measures should only be used to evaluate our results of operations in conjunction with the corresponding GAAP measures. Management compensates for these limitations by reconciling these non-GAAP financial measures to the most comparable GAAP financial measures within our earnings releases.
Non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating loss, non-GAAP net loss and non-GAAP basic and diluted net loss per common share, non-GAAP research and development, non-GAAP sales and marketing, and non-GAAP general and administrative differ from GAAP in that they exclude stock-based compensation expense, amortization of acquired intangible assets, acquisition-related expenses, executive transition costs, net gain on extinguishment of debt and amortization of debt discount and issuance costs.
Adjusted EBITDA: excludes stock-based compensation expense, depreciation and other amortization expenses, amortization of acquired intangible assets, acquisition-related expenses, executive transition costs, interest income, interest expense, including amortization of debt discount and issuance costs, net gain on extinguishment of debt, other income (expense), net, and income taxes.
Acquisition-related Expenses: consists of acquisition-related charges that are not related to ongoing operations. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net loss performance and its adjusted EBITDA performance because these charges may not be reflective of our core business, ongoing operating results, or future outlook.
Amortization of Acquired Intangible Assets: consists of non-cash charges that can be affected by the timing and magnitude of asset purchases and acquisitions. Management considers its operating results without this activity when evaluating its ongoing non-GAAP performance and its adjusted EBITDA performance because these charges are non-cash expenses that can be affected by the timing and magnitude of asset purchases and acquisitions and may not be reflective of our core business, ongoing operating results, or future outlook.
Amortization of Debt Discount and Issuance Costs: consists primarily of amortization expense related to our debt obligations. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net loss performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook. These are included in our total interest expense.
Capital Expenditures: consists of cash used for purchases of property and equipment, net of proceeds from sale of property and equipment, capitalized internal-use software and payments on finance lease obligations, as reflected in our statement of cash flows.
Depreciation and Other Amortization Expense: consists of non-cash charges that can be affected by the timing and magnitude of asset purchases. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because these charges are non-cash expenses that can be affected by the timing and magnitude of asset purchases and may not be reflective of our core business, ongoing operating results, or future outlook.
Executive Transition costs: consists of one-time cash and non-cash charges recognized with respect to changes in our executive's employment status. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net loss performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Free Cash Flow: calculated as net cash used in operating activities less capital expenditures, including any advance payments made related to capital expenditures.
Income Taxes: consists primarily of expenses recognized related to state and foreign income taxes. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Interest Expense: consists primarily of interest expense related to our debt instruments, including amortization of debt discount and issuance costs. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net loss performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Interest Income: consists primarily of interest income related to our marketable securities. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net loss and adjusted EBITDA results because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Net Gain on Debt Extinguishment: relates to net gain on the partial repurchase of our outstanding convertible debt. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net loss and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Other Income (Expense), Net: consists primarily of foreign currency transaction gains and losses. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Stock-based Compensation Expense: consists of expenses for stock options, restricted stock units, performance awards, restricted stock awards and Employee Stock Purchase Plan ("ESPP") under our equity incentive plans. Although stock-based compensation is an expense for the Company and is viewed as a form of compensation, management considers its operating results without this activity when evaluating its ongoing non-GAAP net loss performance and its adjusted EBITDA performance, primarily because it is a non-cash expense not believed by management to be reflective of our core business, ongoing operating results, or future outlook. In addition, the value of some stock-based instruments is determined using formulas that incorporate variables, such as market volatility, that are beyond our control.
Management believes these non-GAAP financial measures and adjusted EBITDA serve as useful metrics for our management and investors because they enable a better understanding of the long-term performance of our core business and facilitate comparisons of our operating results over multiple periods and to those of peer companies, and when taken together with the corresponding GAAP financial measures and our reconciliations, enhance investors' overall understanding of our current financial performance.
In the financial tables below, the Company provides a reconciliation of the most comparable GAAP financial measure to the historical non-GAAP financial measures used in this investor supplement.
Consolidated Statements of Operations – Quarterly
(unaudited, in thousands, except per share amounts)
Q4 2020
Q1 2021
Q2 2021
Q3 2021
Q4 2021
Q1 2022
Q2 2022
Q3 2022
Revenue
$
82,649
$
84,852
$
85,026
$
86,735
$
97,717
$
102,382
$
102,518
$
108,504
Cost of revenue(1)
33,753
37,494
40,320
41,244
47,944
53,915
56,466
55,825
Gross profit
48,896
47,358
44,706
45,491
49,773
48,467
46,052
52,679
Operating expenses:
Research and development(1)
25,590
28,988
30,346
32,528
34,997
40,437
38,717
38,957
Sales and marketing(1)
34,765
34,872
36,334
39,288
42,151
41,480
46,760
47,006
General and administrative (1)
45,885
33,461
35,494
28,609
29,281
29,554
29,543
32,481
Total operating expenses
106,240
97,321
102,174
100,425
106,429
111,471
115,020
118,444
Loss from operations
(57,344)
(49,963)
(57,468)
(54,934)
(56,656)
(63,004)
(68,968)
(65,765)
Net gain on extinguishment of debt
—
—
—
—
—
—
54,391
—
Interest income
178
174
276
280
552
681
1,502
1,967
Interest expense
(452)
(661)
(1,436)
(1,555)
(1,593)
(1,622)
(1,530)
(1,381)
Other income (expense)
(697)
(64)
178
41
201
(279)
(1,673)
1,877
Loss before income taxes
(58,315)
(50,514)
(58,450)
(56,168)
(57,496)
(64,224)
(16,278)
(63,302)
Income tax expense
(12,611)
169
(155)
30
25
40
159
118
Net loss
$
(45,704)
$
(50,683)
$
(58,295)
$
(56,198)
$
(57,521)
$
(64,264)
$
(16,437)
$
(63,420)
Net loss per share attributable to common stockholders, basic and diluted
$
(0.40)
$
(0.44)
$
(0.51)
$
(0.48)
$
(0.49)
$
(0.54)
$
(0.14)
$
(0.52)
Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted
112,902
114,134
115,326
116,475
118,161
119,673
121,242
122,339
__________
(1)Includes stock-based compensation expense as follows:
Q4 2020
Q1 2021
Q2 2021
Q3 2021
Q4 2021
Q1 2022
Q2 2022
Q3 2022
Cost of revenue
$
1,255
$
1,186
$
1,828
$
1,897
$
2,316
$
2,946
$
3,188
$
2,978
Research and development
7,017
7,958
8,634
14,752
15,675
18,589
13,889
14,488
Sales and marketing
5,275
5,008
5,631
9,121
11,399
10,094
10,184
10,920
General and administrative
16,134
16,686
17,333
10,866
10,198
8,393
7,717
10,992
Total
$
29,681
$
30,838
$
33,426
$
36,636
$
39,588
$
40,022
$
34,978
$
39,378
Reconciliation of GAAP to Non-GAAP Financial Measures - Quarterly
(unaudited, in thousands, except per share amounts)
Q4 2020
Q1 2021
Q2 2021
Q3 2021
Q4 2021
Q1 2022
Q2 2022
Q3 2022
Gross Profit
.
.
GAAP gross Profit
$
48,896
$
47,358
$
44,706
$
45,491
$
49,773
$
48,467
$
46,052
$
52,679
Stock-based compensation
1,255
1,186
1,828
1,897
2,316
2,946
3,188
2,978
Amortization of acquired intangible assets
2,475
2,475
2,475
2,475
2,475
2,475
2,475
2,475
Non-GAAP gross profit
52,626
51,019
49,009
49,863
54,564
53,888
51,715
58,132
GAAP gross margin
59.2
%
55.8
%
52.6
%
52.4
%
50.9
%
47.3
%
44.9
%
48.6
%
Non-GAAP gross margin
63.7
%
60.1
%
57.6
%
57.5
%
55.8
%
52.6
%
50.4
%
53.6
%
Research and development
GAAP research and development
25,590
28,988
30,346
32,528
34,997
40,437
38,717
38,957
Stock-based compensation
(7,017)
(7,958)
(8,634)
(14,752)
(15,675)
(18,589)
(13,889)
(14,488)
Non-GAAP research and development
18,573
21,030
21,712
17,776
19,322
21,848
24,828
24,469
Sales and marketing
GAAP sales and marketing
34,765
34,872
36,334
39,288
42,151
41,480
46,760
47,006
Stock-based compensation
(5,275)
(5,008)
(5,631)
(9,121)
(11,399)
(10,094)
(10,184)
(10,920)
Amortization of acquired intangible assets
(2,603)
(2,816)
(2,709)
(2,709)
(2,710)
(2,709)
(2,710)
(2,897)
Non-GAAP sales and marketing
26,887
27,048
27,994
27,458
28,042
28,677
33,866
33,189
General and administrative
GAAP general and administrative
45,885
33,461
35,494
28,609
29,281
29,554
29,543
32,481
Stock-based compensation
(16,134)
(16,686)
(17,333)
(10,866)
(10,198)
(8,393)
(7,717)
(7,959)
Executive transition costs
—
—
—
—
—
—
—
(4,207)
Acquisition-related expenses
(13,625)
(929)
(1,298)
(179)
(149)
(58)
(1,912)
—
Non-GAAP general and administrative
16,126
15,846
16,863
17,564
18,934
21,103
19,914
20,315
Operating loss
GAAP operating loss
(57,344)
(49,963)
(57,468)
(54,934)
(56,656)
(63,004)
(68,968)
(65,765)
Stock-based compensation
29,681
30,838
33,426
36,636
39,588
40,022
34,978
36,345
Executive transition costs
—
—
—
—
—
—
—
4,207
Amortization of acquired intangible assets
5,078
5,291
5,184
5,184
5,185
5,184
5,185
5,372
Acquisition-related expenses
13,625
929
1,298
179
149
58
1,912
—
Non-GAAP operating loss
(8,960)
(12,905)
(17,560)
(12,935)
(11,734)
(17,740)
(26,893)
(19,841)
Net loss
GAAP net loss
(45,704)
(50,683)
(58,295)
(56,198)
(57,521)
(64,264)
(16,437)
(63,420)
Stock-based compensation
29,681
30,838
33,426
36,636
39,588
40,022
34,978
36,345
Executive transition costs
—
—
—
—
—
—
—
4,207
Amortization of acquired intangible assets
5,078
5,291
5,184
5,184
5,185
5,184
5,185
5,372
Acquisition-related expenses
13,625
929
1,298
179
149
58
1,912
—
Acquisition-related tax benefit
(13,154)
—
—
—
—
—
—
—
Net gain on extinguishment of debt
—
—
—
—
—
—
(54,391)
—
Amortization of debt issuance costs
—
—
993
967
947
963
776
714
Non-GAAP net loss
$
(10,474)
$
(13,625)
$
(17,394)
$
(13,232)
$
(11,652)
$
(18,037)
$
(27,977)
$
(16,782)
GAAP net loss per common share—basic and diluted
$
(0.40)
$
(0.44)
$
(0.51)
$
(0.48)
$
(0.49)
$
(0.54)
$
(0.14)
$
(0.52)
Non-GAAP net loss per common share—basic and diluted
$
(0.09)
$
(0.12)
$
(0.15)
$
(0.11)
$
(0.10)
$
(0.15)
$
(0.23)
$
(0.14)
Weighted average basic common shares
112,902
114,134
115,326
116,475
118,161
119,673
121,242
122,339
Reconciliation of GAAP to Non-GAAP Financial Measures - Quarterly (Continued)
(unaudited, in thousands, except per share amounts)
Q4 2020
Q1 2021
Q2 2021
Q3 2021
Q4 2021
Q1 2022
Q2 2022
Q3 2022
Adjusted EBITDA
GAAP net loss
$
(45,704)
$
(50,683)
$
(58,295)
$
(56,198)
$
(57,521)
$
(64,264)
$
(16,437)
$
(63,420)
Stock-based compensation
29,681
30,838
33,426
36,636
39,588
40,022
34,978
36,345
Executive transition costs
—
—
—
—
—
—
—
4,207
Depreciation and other amortization
5,568
6,491
7,000
7,489
8,228
9,975
10,860
10,786
Amortization of acquired intangible assets
5,078
5,291
5,184
5,184
5,185
5,184
5,185
5,372
Acquisition-related expenses
13,625
929
1,298
179
149
58
1,912
—
Acquisition-related tax benefit
(13,154)
—
—
—
—
—
—
—
Interest income
(178)
(174)
(276)
(280)
(552)
(681)
(1,502)
(1,967)
Interest expense
452
661
443
588
646
659
754
667
Amortization of debt discount and issuance costs
—
—
993
967
947
963
776
714
Net gain on extinguishment of debt
—
—
—
—
—
—
(54,391)
—
Other (income) expense, net
697
64
(178)
(41)
(201)
279
1,673
(1,877)
Income tax (benefit) expense
543
169
(155)
30
25
40
159
118
Adjusted EBITDA
$
(3,392)
$
(6,414)
$
(10,560)
$
(5,446)
$
(3,506)
$
(7,765)
$
(16,033)
$
(9,055)
Non-GAAP Consolidated Statements of Operations - Quarterly
(unaudited, in thousands, except per share amounts)
Q4 2020
Q1 2021
Q2 2021
Q3 2021
Q4 2021
Q1 2022
Q2 2022
Q3 2022
Revenue
$
82,649
$
84,852
$
85,026
$
86,735
$
97,717
$
102,382
$
102,518
$
108,504
Cost of revenue (1)(2)
30,023
33,833
36,017
36,872
43,153
48,494
50,803
50,372
Gross profit
52,626
51,019
49,009
49,863
54,564
53,888
51,715
58,132
Operating expenses:
Research and development(1)
18,573
21,030
21,712
17,776
19,322
21,848
24,828
24,469
Sales and marketing(1)(2)
26,887
27,048
27,994
27,458
28,042
28,677
33,866
33,189
General and administrative (1)(3)(7)
16,126
15,846
16,863
17,564
18,934
21,103
19,914
20,315
Total operating expenses
61,586
63,924
66,569
62,798
66,298
71,628
78,608
77,973
Income (loss) from operations(1)(2)(3)(7)
(8,960)
(12,905)
(17,560)
(12,935)
(11,734)
(17,740)
(26,893)
(19,841)
Interest income
178
174
276
280
552
681
1,502
1,967
Interest expense(4)
(452)
(661)
(443)
(588)
(646)
(659)
(754)
(667)
Other income (expense), net
(697)
(64)
178
41
201
(279)
(1,673)
1,877
Income (loss) before income tax expense (benefit)(5)
(9,931)
(13,456)
(17,549)
(13,202)
(11,627)
(17,997)
(27,818)
(16,664)
Income tax expense (benefit)(6)
543
169
(155)
30
25
40
159
118
Net income (loss)(1)(2)(3)(4)(5)(6)(7)
$
(10,474)
$
(13,625)
$
(17,394)
$
(13,232)
$
(11,652)
$
(18,037)
$
(27,977)
$
(16,782)
Net income (loss) per share attributable to common stockholders, basic and diluted
$
(0.09)
$
(0.12)
$
(0.15)
$
(0.11)
$
(0.10)
$
(0.15)
$
(0.23)
$
(0.14)
Weighted-average shares used in computing net income (loss) per share attributable to common stockholders, basic and diluted
112,902
114,134
115,326
116,475
118,161
119,673
121,242
122,339
(1) Excludes stock-based compensation. See GAAP to Non-GAAP reconciliations.
(2) Excludes amortization of acquired intangible assets. See GAAP to Non-GAAP reconciliations.
(3) Excludes acquisition-related and other expenses. See GAAP to Non-GAAP reconciliations.
(4) Excludes amortization of debt discount and issuance costs. See GAAP to Non-GAAP reconciliations.
(5) Excludes net gain on extinguishment of debt. See GAAP to Non-GAAP reconciliations.
(6) Excludes acquisition-related tax benefit. See GAAP to Non-GAAP reconciliations.
(7) Excludes executive transition costs. See GAAP to Non-GAAP reconciliations.
Consolidated Balance Sheets - Quarterly
(unaudited, in thousands)
Q4 2020
Q1 2021
Q2 2021
Q3 2021
Q4 2021
Q1 2022
Q2 2022
Q3 2022
Assets
Current assets:
Cash and cash equivalents
$
62,900
$
948,783
$
687,986
$
282,131
$
166,068
$
245,794
$
62,510
$
87,897
Marketable securities
131,283
147,793
241,744
361,290
361,795
393,950
419,905
445,048
Accounts receivable, net
50,258
52,363
56,065
54,234
64,625
73,717
68,218
72,914
Prepaid expenses and other current assets
16,815
18,495
22,309
22,230
32,160
23,616
29,037
31,321
Total current assets
261,256
1,167,434
1,008,104
719,885
624,648
737,077
579,670
637,180
Property and equipment, net
95,979
98,608
116,471
147,729
166,961
174,550
173,950
179,080
Operating lease right-of-use assets, net
60,019
63,305
62,630
70,149
69,631
63,455
69,861
72,374
Goodwill
635,590
635,645
635,646
635,635
636,805
637,570
670,186
670,158
Intangible assets, net
121,742
116,379
113,215
107,905
102,596
97,287
93,978
88,482
Marketable securities, non-current
20,448
29,930
173,227
429,489
528,911
394,464
284,951
186,066
Other assets
24,917
26,993
27,578
28,142
29,468
30,020
60,199
73,258
Total assets
$
1,219,951
$
2,138,294
$
2,136,871
$
2,138,934
$
2,159,020
$
2,134,423
$
1,932,795
$
1,906,598
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable
$
9,150
$
12,019
$
10,202
$
7,766
$
9,257
$
8,248
$
10,011
$
8,265
Accrued expenses
34,334
36,320
28,609
36,063
36,112
49,902
49,943
54,186
Finance lease liabilities
11,033
10,910
14,773
18,675
21,125
26,766
28,088
27,807
Operating lease liabilities
19,895
20,011
19,713
20,007
20,271
18,688
19,243
20,919
Other current liabilities
19,677
19,036
29,735
24,758
45,107
36,569
33,705
33,422
Total current liabilities
94,089
98,296
103,032
107,269
131,872
140,173
140,990
144,599
Long-term debt, less current portion
—
930,291
931,385
932,305
933,205
934,121
703,375
704,042
Finance lease liabilities, noncurrent
14,707
13,648
19,685
24,659
22,293
28,867
26,479
21,027
Operating lease liabilities, noncurrent
44,890
47,505
47,177
54,066
55,114
52,334
60,657
62,750
Other long-term liabilities
4,400
3,520
6,502
5,056
2,583
2,205
7,556
7,201
Total liabilities
158,086
1,093,260
1,107,781
1,123,355
1,145,067
1,157,700
939,057
939,619
Stockholders’ equity:
Class A and Class B common stock
2
2
2
2
2
2
2
2
Additional paid-in capital
1,350,050
1,384,045
1,426,520
1,469,366
1,527,468
1,561,371
1,597,869
1,634,666
Accumulated other comprehensive income (loss)
6
(137)
(261)
(420)
(2,627)
(9,496)
(12,542)
(12,678)
Accumulated deficit
(288,193)
(338,876)
(397,171)
(453,369)
(510,890)
(575,154)
(591,591)
(655,011)
Total stockholders’ equity
1,061,865
1,045,034
1,029,090
1,015,579
1,013,953
976,723
993,738
966,979
Total liabilities and stockholders’ equity
$
1,219,951
$
2,138,294
$
2,136,871
$
2,138,934
$
2,159,020
$
2,134,423
$
1,932,795
$
1,906,598
Consolidated Statements of Cash Flows – Quarterly
(unaudited, in thousands)
Q4 2020
Q1 2021
Q2 2021
Q3 2021
Q4 2021
Q1 2022
Q2 2022
Q3 2022
Cash flows from operating activities:
Net loss
$
(45,704)
$
(50,683)
$
(58,295)
$
(56,198)
$
(57,521)
$
(64,264)
$
(16,437)
$
(63,420)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization
5,713
6,419
6,927
7,364
8,089
9,850
10,736
10,662
Amortization of acquired intangibles
4,933
5,363
5,257
5,309
5,309
5,309
5,309
5,496
Amortization of right-of-use assets and other
5,941
6,357
6,303
7,158
7,065
6,839
6,539
8,501
Amortization of debt issuance costs
161
332
937
966
950
964
775
715
Amortization of deferred contract costs
1,141
1,411
1,535
1,621
1,727
1,851
2,138
2,031
Stock-based compensation
29,681
30,838
33,426
36,636
39,588
40,022
34,978
39,378
Provision for doubtful accounts and credit losses
507
(420)
225
236
155
127
402
1,253
Interest paid on finance leases
(234)
(330)
(405)
(524)
(495)
(591)
(649)
(603)
(Gain) loss on disposal of property and equipment
786
27
—
(204)
(123)
268
586
—
Tax benefit related to release of valuation allowance
(12,950)
—
—
—
—
—
—
—
Amortization and accretion of discounts and premiums on investments
—
—
—
—
—
957
894
771
Net gain on extinguishment of debt
—
—
—
—
—
—
(54,391)
—
Other adjustments
448
64
749
683
729
128
(67)
(353)
Changes in operating assets and liabilities:
Accounts receivable
(2,595)
(1,685)
(3,927)
1,595
(10,546)
(9,219)
5,097
(5,949)
Prepaid expenses and other current assets
(1,772)
(1,680)
(3,814)
(8)
725
(2,111)
(2,701)
(975)
Other assets
(9,752)
(2,952)
(2,137)
(2,231)
(3,103)
(2,451)
(3,948)
(13,505)
Accounts payable
(2,987)
2,119
(1,957)
(1,815)
1,799
(2,492)
3,336
(4,301)
Accrued expenses
(4,232)
(755)
(3,080)
6,548
1,548
4,891
(3,729)
3,328
Operating lease liabilities
(5,412)
(6,365)
(6,491)
(6,879)
(6,712)
(6,557)
(6,280)
(7,830)
Other liabilities
5,178
1,071
7,733
(2,948)
2,908
3,289
732
(2,833)
Net cash provided by (used in) operating activities
(31,149)
(10,869)
(17,014)
(2,691)
(7,908)
(13,190)
(16,680)
(27,634)
Cash flows from investing activities:
Purchase of marketable securities
(64,698)
(64,331)
(269,537)
(443,701)
(150,586)
(148,193)
(207,286)
—
Sale of marketable securities
—
12,497
—
51,739
2,291
2,301
159,552
—
Maturities of marketable securities
5,001
25,503
31,750
15,600
45,232
240,547
127,333
72,857
Business acquisitions, net of cash acquired
(200,988)
—
—
—
(1,169)
(775)
(25,224)
(1,746)
Advance for purchase of property and equipment
—
—
—
—
—
—
(29,310)
(1,964)
Purchases of property and equipment
(5,126)
(8,079)
(2,934)
(20,254)
(3,549)
(4,664)
(4,151)
(2,631)
Proceeds from sale of property and equipment
425
—
—
291
297
—
241
125
Capitalized internal-use software
(2,049)
(989)
(1,691)
(7,619)
(3,180)
(3,810)
(4,926)
(5,120)
Purchases of intangible assets
—
—
(2,093)
1
—
—
—
—
Net cash provided by (used in) investing activities
(267,435)
(35,399)
(244,505)
(403,943)
(110,664)
85,406
16,229
61,521
Cash flows from financing activities:
Issuance of convertible note, net of issuance costs
—
930,775
—
—
—
—
—
—
Payments of debt issuance costs
—
(1,351)
—
—
—
—
—
—
Repayments of notes payable
(20,300)
—
—
—
—
—
—
—
Net Cash paid for debt extinguishment
—
—
—
—
—
—
(177,082)
—
Repayments of finance lease liabilities
(2,713)
(2,951)
(3,628)
(3,985)
(3,004)
(4,882)
(6,147)
(7,076)
Cash received for restricted stock sold in advance of vesting conditions
—
—
—
—
—
10,655
—
—
Cash paid for early sale of restricted shares
—
—
—
—
—
(3,498)
(3,539)
(3,618)
Proceeds from exercise of vested stock options
2,320
2,719
2,886
3,489
3,532
3,048
1,721
555
Proceeds from Employee Stock Purchase Plan
3,112
3,071
1,493
1,430
2,075
2,406
1,571
1,749
Net cash provided by (used in) financing activities
(17,581)
932,263
751
934
2,603
7,729
(183,476)
(8,390)
Effects of exchange rate changes on cash, cash equivalents, and restricted cash
(10)
(112)
(29)
(242)
(94)
(219)
(100)
(110)
Net increase (decrease) in cash, cash equivalents, and restricted cash
(316,175)
885,883
(260,797)
(405,942)
(116,063)
79,726
(184,027)
25,387
Cash, cash equivalents, and restricted cash at beginning of period
380,055
63,880
949,763
688,966
283,024
166,961
246,687
62,660
Cash, cash equivalents, and restricted cash at end of period
$
63,880
$
949,763
$
688,966
$
283,024
$
166,961
$
246,687
$
62,660
$
88,047
Free Cash Flow
(in thousands, unaudited)
Quarter ended
Q4 2020
Q1 2021
Q2 2021
Q3 2021
Q4 2021
Q1 2022
Q2 2022
Q3 2022
Cash flow provided by (used in) operations
$
(31,149)
$
(10,869)
$
(17,014)
$
(2,691)
$
(7,908)
$
(13,190)
$
(16,680)
$
(27,634)
Capital expenditures(1)
(9,463)
(12,019)
(8,253)
(31,567)
(9,436)
(13,356)
(14,983)
(14,702)
Advance payment for purchase of property and equipment(2)
—
—
—
—
—
—
(29,310)
(1,964)
Free Cash Flow
$
(40,612)
$
(22,888)
$
(25,267)
$
(34,258)
$
(17,344)
$
(26,546)
$
(60,973)
$
(44,300)
__________
(1)Capital Expenditures are defined as cash used for purchases of property and equipment, net of proceeds from sale of property and equipment, and capitalized internal-use software and payments on finance lease obligations, as reflected in our statement of cash flows.
(2)Advance payments for purchase of property and equipment relate to prepayments made for our capital expenditures in advance of receiving the asset, as reflected in our statement of cash flows.
