Try our mobile app

Published: 2020-12-02 16:10:54 ET
<<<  go to SNOW company page
EX-99.1 2 fy2021q3earnings.htm EX-99.1 Document

image1.jpg
Snowflake Reports Financial Results for the Third Quarter of Fiscal 2021

Product revenue of $148.5 million, representing 115% year-over-year growth
Remaining performance obligations of $927.9 million, representing 240% year-over-year growth
3,554 total customers
Net revenue retention rate of 162%
65 customers with trailing 12-month product revenue greater than $1 million


SAN MATEO, Calif. - December 2, 2020 - Snowflake (NYSE: SNOW), provider of the Data Cloud, today announced financial results for its third quarter of fiscal 2021, ended October 31, 2020.

Total revenue for the quarter was $159.6 million, representing 119% year-over-year growth. Product revenue was $148.5 million, representing 115% year-over-year growth. Remaining performance obligations were $927.9 million, representing 240% year-over-year growth. Net revenue retention rate was 162% as of October 31, 2020. The company now has 3,554 total customers and 65 customers with trailing 12-month product revenue greater than $1 million. See the section titled “Key Business Metrics” for definitions of product revenue, remaining performance obligations, net revenue retention rate, total customers, and customers with trailing 12-month product revenue greater than $1 million.

“We are pleased with our performance this first quarter as a public company,” Snowflake CEO, Frank Slootman said. “The period was marked by continued strong revenue growth coupled with improving unit economics, cash flow, and operating efficiencies. Our vision of the Snowflake Data Cloud mobilizing the world’s data is clearly resonating across our customer base.”





Third Quarter Fiscal 2021 GAAP and Non-GAAP Results:

The following table summarizes our financial results for the third quarter of fiscal 2021:

Third Quarter Fiscal 2021
GAAP Results
Third Quarter Fiscal 2021
Non-GAAP Results(1)
Amount
(millions)
Year/Year Growth
Product revenue$148.5115 %
Amount
(millions)
MarginAmount
(millions)
Margin
Product gross profit$96.765 %$104.570 %
Operating loss($169.5)(106 %)($48.1)(30 %)
Net cash used in operating activities($19.8)
Free cash flow($37.9)(24 %)
Adjusted free cash flow($37.1)(23 %)

(1) We report non-GAAP financial measures in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. See the section entitled “Statement Regarding Use of Non-GAAP Financial Measures” for an explanation of non-GAAP measures, and the table entitled “GAAP to Non-GAAP Reconciliation” for a reconciliation of GAAP to non-GAAP measures.
Note: Fiscal year ends January 31. Numbers are rounded for presentation purposes.





Financial Outlook:

Our guidance includes GAAP and non-GAAP financial measures.

The following table summarizes our guidance for the fourth quarter of fiscal 2021:

Fourth Quarter Fiscal 2021
GAAP Guidance
Fourth Quarter Fiscal 2021
Non-GAAP Guidance(1)
Amount
(millions)
Year/Year Growth
Product revenue$162 - $16797 - 103%
Margin
Operating loss(30 %)
Amount
(millions)
Weighted-average shares used to compute diluted net loss per share attributable to common stockholders - basic and diluted283 

(1) We report non-GAAP financial measures in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. See the section entitled “Statement Regarding Use of Non-GAAP Financial Measures” for an explanation of non-GAAP measures.


The following table summarizes our guidance for the full-year fiscal 2021:

Full-Year Fiscal 2021
GAAP Guidance
Full-Year Fiscal 2021
Non-GAAP Guidance(1)
Amount
(millions)
Year/Year Growth
Product revenue$538 - $543113 - 115%
Margin
Product gross profit68 %
Operating loss(40 %)
Adjusted free cash flow(18 %)
Amount
(millions)
Weighted-average shares used to compute diluted net loss per share attributable to common stockholders - basic and diluted255 

(1) We report non-GAAP financial measures in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. See the section entitled “Statement Regarding Use of Non-GAAP Financial Measures” for an explanation of non-GAAP measures.

A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty regarding, and the potential variability of, expenses that may be incurred in the future. Stock-based compensation expense-related charges, including employer payroll tax-related items on employee stock transactions, are impacted by the timing of employee stock transactions, the future fair market value of our common stock, and our future hiring and retention needs, all of which are difficult to predict and subject to constant change. We have provided a reconciliation of GAAP to non-GAAP financial measures in the financial statement tables for our historical non-GAAP results included in this press release. Our fiscal year ends January 31, and numbers are rounded for presentation purposes.





Conference Call Details

We will host a conference call today, December 2, 2020, at 2 p.m. Pacific Time to discuss our financial results and outlook. Investors and participants can register for the call in advance by visiting http://www.directeventreg.com/registration/event/9355139. After registering, a confirmation will be sent via email, including dial-in details and unique conference call access codes required for call entry.

The call will also be webcast live on the Snowflake Investor Relations website.

An audio replay of the conference call and webcast will be available two hours after its completion and will be accessible for 30 days on the Snowflake Investor Relations website.

Investor Presentation Details

An investor presentation providing additional information and analysis can be found at https://investors.snowflake.com.

Statement Regarding Use of Non‑GAAP Financial Measures

We report the following non-GAAP financial measures, which have not been prepared in accordance with generally accepted accounting principles in the United States (GAAP) in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.

Product gross profit and Operating income (loss). Our non-GAAP product gross profit and operating income (loss) measures exclude the effect of stock-based compensation expense-related charges, including employer payroll tax-related items on employee stock transactions, amortization of acquired intangibles, and acquisition and other related adjustments. We believe the presentation of operating results that exclude these non-cash or non-recurring items provides useful supplemental information to investors and facilitates the analysis of our operating results and comparison of operating results across reporting periods.

Free cash flow and Adjusted free cash flow. Free cash flow is defined as net cash provided by (used in) operating activities reduced by purchases of property and equipment and capitalized internal-use software development costs. Adjusted free cash flow is defined as free cash flow plus cash paid on employer payroll tax-related items on employee stock transactions. Free cash flow margin and adjusted free cash flow margin are calculated as free cash flow or adjusted free cash flow as a percentage of revenue. We believe these measures provide useful supplemental information to investors because they are indicators of the strength and performance of our core business operations.

We use these non-GAAP financial measures internally for financial and operational decision-making purposes and as a means to evaluate period-to-period comparisons. Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP financial measures and should be read only in conjunction with our condensed consolidated financial statements prepared in accordance with GAAP. Our presentation of non-GAAP financial measures may not be comparable to similar measures used by other companies. We encourage investors to carefully consider our results under GAAP, as well as our supplemental non-GAAP information and the reconciliation between these presentations, to more fully understand our business. Please see the tables included at the end of this release for the reconciliation of GAAP to non-GAAP results.

Key Business Metrics

Product Revenue. Product revenue is a key metric for us because we recognize revenue based on platform consumption, which is inherently variable at our customers’ discretion, and not based on the amount and duration of contract terms. Product revenue includes compute, storage, and data transfer resources, which are consumed by customers on our platform as a single, integrated offering. Customers have the flexibility to consume more than their contracted capacity during the contract term and may have the ability to roll over unused capacity to future periods, generally on the purchase of additional capacity at renewal. Our consumption-based business model distinguishes us from subscription-based software companies that generally recognize revenue ratably over the contract term and may not permit rollover. Because customers have flexibility in the timing of their consumption, which can exceed their contracted capacity or extend beyond the original contract term in many cases, the amount of product revenue recognized in a given period is an important indicator of customer satisfaction and the value derived from our platform. Product revenue excludes our professional services and other revenue.




Remaining Performance Obligations. Remaining performance obligations (RPO) represent the amount of contracted future revenue that has not yet been recognized, including both deferred revenue and non-cancelable contracted amounts that will be invoiced and recognized as revenue in future periods. RPO excludes performance obligations from on-demand arrangements and certain time and materials contracts that are billed in arrears. RPO is not necessarily indicative of future product revenue growth because it does not account for the timing of customers’ consumption or their consumption of more than their contracted capacity. Moreover, RPO is influenced by a number of factors, including the timing of renewals, the timing of purchases of additional capacity, average contract terms, seasonality, and the extent to which customers are permitted to roll over unused capacity to future periods, generally upon the purchase of additional capacity at renewal.

Total Customers. We count the total number of customers at the end of each period. For purposes of determining our customer count, we treat each customer account that has a corresponding capacity contract as a unique customer, and a single organization with multiple divisions, segments, or subsidiaries may be counted as multiple customers. For purposes of determining our customer count, we do not include customers that consume our platform only under on-demand arrangements. Our customer count is subject to adjustments for acquisitions, consolidations, spin-offs, and other market activity.

Net Revenue Retention Rate. To calculate net revenue retention rate, we first specify a measurement period consisting of the trailing two years from our current period end. Next, we define as our measurement cohort the population of customers under capacity contracts that used our platform at any point in the first month of the first year of the measurement period. We then calculate our net revenue retention rate as the quotient obtained by dividing our product revenue from this cohort in the second year of the measurement period by our product revenue from this cohort in the first year of the measurement period. Any customer in the cohort that did not use our platform in the second year remains in the calculation and contributes zero product revenue in the second year. Our net revenue retention rate is subject to adjustments for acquisitions, consolidations, spin-offs, and other market activity. Since we will continue to attribute the historical product revenue to the consolidated contract, consolidation of capacity contracts within a customer’s organization typically will not impact our net revenue retention rate unless one of those customers was not a customer at any point in the first month of the first year of the measurement period.

Customers with Trailing 12-Month Product Revenue Greater than $1 Million. To calculate the number of customers with trailing 12-month product revenue greater than $1 million, we count the number of customers under capacity arrangements that contributed more than $1 million in product revenue in the trailing 12 months. Our customer count is subject to adjustments for acquisitions, consolidations, spin-offs, and other market activity.

Use of Forward‑Looking Statements

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, regarding our performance, including but not limited to statements in the section titled “Financial Outlook.” The forward-looking statements contained in this release and the accompanying oral presentation are subject to known and unknown risks, uncertainties, assumptions, and other factors that may cause actual results or outcomes to be materially different from any future results or outcomes expressed or implied by the forward-looking statements. These risks, uncertainties, assumptions, and other factors include, but are not limited to, those related to our business and financial performance, the effects of COVID-19 or other public health crises on our business, results of operations, and financial condition, our ability to attract and retain customers, our ability to develop new products and services and enhance existing products and services, our ability to respond rapidly to emerging technology trends, our ability to execute on our business strategy, including our strategy related to the Data Cloud, our ability to increase and predict customer consumption of our platform, our ability to compete effectively, and our ability to manage growth.

Further information on these and additional risks, uncertainties, and other factors that could cause actual outcomes and results to differ materially from those included in or contemplated by the forward-looking statements contained in this release are included under the caption “Risk Factors” and elsewhere in our Form 10-Q that will be filed for the third quarter ended October 31, 2020 and other filings and reports we make with the Securities and Exchange Commission from time to time, including our final prospectus dated September 15, 2020 and filed with the SEC pursuant to Rule 424(b)(4) on September 16, 2020.

Moreover, we operate in a very competitive and rapidly changing environment, and new risks may emerge from time to time. It is not possible for us to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results or outcomes to differ materially from those contained in any forward-looking statements we may make. Forward-looking statements speak only as of the date the statements are made and are based on information available to us at the time those statements are made and/or management's good faith belief as of that time with respect to future events. Except as required by law, we undertake no obligation, and do not intend, to update these forward-looking statements, to review or confirm analysts’ expectations, or to provide interim reports or updates on the progress of the current financial quarter.





About Snowflake
Snowflake delivers the Data Cloud — a global network where thousands of organizations mobilize data with near-unlimited scale, concurrency, and performance. Inside the Data Cloud, organizations unite their siloed data, easily discover and securely share governed data, and execute diverse analytic workloads. Wherever data or users live, Snowflake delivers a single and seamless experience across multiple public clouds. Snowflake’s platform is the engine that powers and provides access to the Data Cloud, creating a solution for data warehousing, data lakes, data engineering, data science, data application development, and data sharing. Join Snowflake customers, partners, and data providers already taking their businesses to new frontiers in the Data Cloud at Snowflake.com.

Investor Contact
Jimmy Sexton
IR@snowflake.com

Press Contact
Eszter Szikora
Press@snowflake.com

Source: Snowflake Inc.




Snowflake Inc.
Condensed Consolidated Statements of Operations
(in thousands, except share and per share data)
(unaudited)

Three Months Ended October 31,Nine Months Ended October 31,
2020201920202019
Revenue$159,624 $73,012 $401,584 $177,056 
Cost of revenue66,681 29,489 159,684 82,035 
Gross profit92,943 43,523 241,900 95,021 
Operating expenses:
Sales and marketing134,727 75,668 325,267 213,133 
Research and development74,138 27,669 143,949 75,451 
General and administrative53,532 30,318 116,224 79,413 
Total operating expenses262,397 133,655 585,440 367,997 
Operating loss(169,454)(90,132)(343,540)(272,976)
Interest income1,517 2,491 5,654 9,252 
Other expense, net(519)(40)(1,561)(819)
Loss before income taxes(168,456)(87,681)(339,447)(264,543)
Provision for income taxes433 376 720 738 
Net loss$(168,889)$(88,057)$(340,167)$(265,281)
Net loss per share attributable to common stockholders - basic and diluted$(1.01)$(1.92)$(3.63)$(6.15)
Weighted-average shares used to compute net loss per share attributable to common stockholders - basic and diluted166,868,200 45,911,449 93,763,599 43,113,683 





Snowflake Inc.
Condensed Consolidated Balance Sheets
(in thousands)
(unaudited)

October 31, 2020January 31, 2020
Assets
Current assets:
Cash and cash equivalents$3,939,925 $127,206 
Short-term investments814,123 306,844 
Accounts receivable, net168,982 179,459 
Deferred commissions, current28,063 26,358 
Prepaid expenses and other current assets35,678 25,327 
Total current assets4,986,771 665,194 
Long-term investments347,403 23,532 
Property and equipment, net53,650 27,136 
Operating lease right-of-use assets189,255 195,976 
Goodwill8,449 7,049 
Intangible assets, net14,820 4,795 
Deferred commissions, non-current73,839 69,516 
Other assets38,702 19,522 
Total assets$5,712,889 $1,012,720 
Liabilities, Redeemable Convertible Preferred Stock and
Stockholders’ Equity (Deficit)
Current liabilities
Accounts payable$5,061 $8,488 
Accrued expenses and other current liabilities85,038 62,817 
Operating lease liabilities, current19,333 18,092 
Deferred revenue, current438,227 327,058 
Total current liabilities547,659 416,455 
Operating lease liabilities, non-current186,718 193,175 
Deferred revenue, non-current3,477 2,907 
Other liabilities7,220 8,466 
Redeemable convertible preferred stock— 936,474 
Stockholders’ equity (deficit)4,967,815 (544,757)
Total liabilities, redeemable convertible preferred stock, and stockholders’ equity (deficit)$5,712,889 $1,012,720 





Snowflake Inc.
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)

Three Months Ended October 31,Nine Months Ended October 31,
2020201920202019
Cash flow from operating activities:
Net loss$(168,889)$(88,057)$(340,167)$(265,281)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization2,849 893 6,611 2,257 
Non-cash operating lease costs8,503 7,778 24,840 19,734 
Amortization of deferred commissions7,167 4,516 21,233 11,408 
Stock-based compensation, net of amounts capitalized119,141 22,958 157,790 57,425 
Net amortization (accretion) of premiums (discounts) on investments891 (906)1,117 (5,149)
Other24 329 4,073 1,276 
Changes in operating assets and liabilities, net of effect of acquisitions:
Accounts receivable(17,908)6,479 9,221 (38,193)
Deferred commissions(12,995)(15,724)(27,261)(35,004)
Prepaid expenses and other assets(28,028)(3,571)(29,480)(8,856)
Accounts payable(963)6,566 (3,806)10,566 
Accrued expenses and other liabilities11,484 4,891 22,477 14,368 
Operating lease liabilities(6,014)(8,618)(23,418)(6,052)
Deferred revenue64,984 38,716 111,739 107,735 
Net cash used in operating activities(19,754)(23,750)(65,031)(133,766)
Cash flow from investing activities:
Purchases of property and equipment(17,270)(3,157)(24,018)(14,504)
Capitalized internal-use software development costs(844)(1,319)(4,014)(2,940)
Cash paid for acquisitions, net of cash acquired— — (6,035)(6,314)
Purchases of intangible assets— — (6,184)— 
Purchases of investments(622,385)(196,834)(1,235,020)(517,479)
Sales of investments25,195 3,396 28,705 3,396 
Maturities and redemptions of investments181,669 217,108 371,528 691,986 
Net cash (used in) provided by investing activities(433,635)19,194 (875,038)154,145 
Cash flow from financing activities:
Proceeds from issuance of redeemable convertible preferred stock, net of issuance costs— 11,402 478,573 24,121 
Proceeds from initial public offering and private placements, net of underwriting discounts and other offering costs (net of reimbursement received from the underwriters)
4,244,620 — 4,242,284 — 
Proceeds from early exercised stock options— 5,378 159 5,942 
Proceeds from exercise of stock options10,364 18,203 31,100 21,139 
Proceeds from repayment of a nonrecourse promissory note— — 2,090 — 
Repurchases of early exercised stock options and restricted common stock— (63)(30)(391)
Payments of deferred purchase consideration for acquisitions(564)— (1,164)— 
Net cash provided by financing activities4,254,420 34,920 4,753,012 50,811 
Net increase in cash, cash equivalents and restricted cash3,801,031 30,364 3,812,943 71,190 
Cash, cash equivalents and restricted cash at beginning of period153,888 163,396 141,976 122,570 
Cash, cash equivalents and restricted cash at end of period$3,954,919 $193,760 $3,954,919 $193,760 




Snowflake Inc.
GAAP to Non-GAAP Reconciliations
(in thousands, except percentages)
(unaudited)

Three Months Ended October 31, 2020
GAAP amountsGAAP amounts as a % of RevenueStock-based compensation expense-related chargesAmortization of acquired intangiblesAcquisition and other related adjustmentsNon-GAAP amountsNon-GAAP amounts as a % of Revenue
Revenue
Product revenue$148,473 93 %
Professional service and other revenue11,151 %
Revenue159,624 100 %
Year over Year % Growth119 %
Cost of Revenue:
Cost of product revenue51,816 32 %$(7,325)$(567)$— $43,924 28 %
Cost of professional service and other revenue14,865 10 %(6,203)— — 8,662 %
Total cost of revenue66,681 42 %(13,528)(567)— 52,586 33 %
Gross profit (loss):
Product gross profit96,657 7,325 567 — 104,549 
Professional services and other gross profit (loss)(3,714)6,203 — — 2,489 
Total gross profit92,943 58 %13,528 567 — 107,038 67 %
Product gross margin65 %%— %— %70 %
Professional services and other gross margin(33 %)55 %— %— %22 %
Total gross margin58 %%— %— %67 %
Operating expenses:
Sales and marketing134,727 84 %(40,337)— — 94,390 59 %
Research and development74,138 46 %(39,406)— — 34,732 22 %
General and administrative53,532 34 %(27,197)(309)— 26,026 16 %
Total operating expenses262,397 164 %(106,940)(309)— 155,148 97 %
Operating loss$(169,454)(106 %)$120,468 $876 $— $(48,110)(30 %)
Operating margin(106 %)76 %— %— %(30 %)




Three Months Ended October 31, 2019
GAAP amountsGAAP amounts as a % of RevenueStock-based compensation expense-related chargesAmortization of acquired intangiblesAcquisition and other related adjustmentsNon-GAAP amountsNon-GAAP amounts as a % of Revenue
Revenue
Product revenue$69,213 95 %
Professional service and other revenue3,799 %
Revenue73,012 100 %
Year over Year % Growth155 %
Cost of Revenue:
Cost of product revenue24,646 34 %$(384)$(282)$— $23,980 33 %
Cost of professional service and other revenue4,843 %(449)— — 4,394 %
Total cost of revenue29,489 40 %(833)(282)— 28,374 39 %
Gross profit (loss):
Product gross profit44,567 384 282 — 45,233 
Professional services and other gross loss(1,044)449 — — (595)
Total gross profit43,523 60 %833 282 — 44,638 61 %
Product gross margin64 %%— %— %65 %
Professional services and other gross margin(27 %)12 %— %— %(15 %)
Total gross margin60 %%— %— %61 %
Operating expenses:
Sales and marketing75,668 104 %(4,813)(16)— 70,839 98 %
Research and development27,669 38 %(4,417)— — 23,252 32 %
General and administrative30,318 42 %(12,919)— — 17,399 24 %
Total operating expenses133,655 184 %(22,149)(16)— 111,490 154 %
Operating loss$(90,132)(124 %)$22,982 $298 $— $(66,852)(93 %)
Operating margin(124 %)31 %— %— %(93 %)




Nine Months Ended October 31, 2020
GAAP amountsGAAP amounts as a % of RevenueStock-based compensation expense-related chargesAmortization of acquired intangiblesAcquisition and other related adjustmentsNon-GAAP amountsNon-GAAP amounts as a % of Revenue
Revenue
Product revenue$375,506 94 %
Professional service and other revenue26,078 %
Revenue401,584 100 %
Year over Year % Growth127 %
Cost of Revenue:
Cost of product revenue130,065 32 %$(8,553)$(1,130)$— $120,382 30 %
Cost of professional service and other revenue29,619 %(7,402)— — 22,217 %
Total cost of revenue159,684 40 %(15,955)(1,130)— 142,599 36 %
Gross profit (loss):
Product gross profit245,441 8,553 1,130 — 255,124 
Professional services and other gross profit (loss)(3,541)7,402 — — 3,861 
Total gross profit241,900 60 %15,955 1,130 — 258,985 64 %
Product gross margin65 %%— %— %68 %
Professional services and other gross margin(14 %)29 %— %— %15 %
Total gross margin60 %%— %— %64 %
Operating expenses:
Sales and marketing325,267 81 %(52,099)(12)— 273,156 68 %
Research and development143,949 36 %(50,514)— — 93,435 23 %
General and administrative116,224 29 %(43,934)(717)(252)71,321 18 %
Total operating expenses585,440 146 %(146,547)(729)(252)437,912 109 %
Operating loss$(343,540)(86 %)$162,502 $1,859 $252 $(178,927)(45 %)
Operating margin(86 %)41 %— %— %(45 %)




Nine Months Ended October 31, 2019
GAAP amountsGAAP amounts as a % of RevenueStock-based compensation expense-related chargesAmortization of acquired intangiblesAcquisition and other related adjustmentsNon-GAAP amountsNon-GAAP amounts as a % of Revenue
Revenue
Product revenue$169,797 96 %
Professional service and other revenue7,259 %
Revenue177,056 100 %
Year over Year % GrowthN/A
Cost of Revenue:
Cost of product revenue67,845 38 %$(1,447)$(568)$— $65,830 37 %
Cost of professional service and other revenue14,190 %(1,236)— — 12,954 %
Total cost of revenue82,035 46 %(2,683)(568)— 78,784 44 %
Gross profit (loss):
Product gross profit101,952 1,447 568 — 103,967 
Professional services and other gross loss(6,931)1,236 — — (5,695)
Total gross profit95,021 54 %2,683 568 — 98,272 56 %
Product gross margin60 %%— %— %61 %
Professional services and other gross margin(95 %)17 %— %— %(78 %)
Total gross margin54 %%— %— %56 %
Operating expenses:
Sales and marketing213,133 120 %(15,498)(42)— 197,593 113 %
Research and development75,451 43 %(10,857)— — 64,594 36 %
General and administrative79,413 45 %(28,499)— (328)50,586 29 %
Total operating expenses367,997 208 %(54,854)(42)(328)312,773 178 %
Operating loss$(272,976)(154 %)$57,537 $610 $328 $(214,501)(122 %)
Operating margin(154 %)32 %— %— %(122 %)














Three Months Ended October 31,Nine Months Ended October 31,
2020201920202019
Revenue$159,624 $73,012 $401,584 $177,056 
GAAP net cash used in operating activities$(19,754)$(23,750)$(65,031)$(133,766)
Less: purchases of property and equipment(17,270)(3,157)(24,018)(14,504)
Less: capitalized internal-use software development costs(844)(1,319)(4,014)(2,940)
Non-GAAP free cash flow(37,868)(28,226)(93,063)(151,210)
Add: cash paid for employer payroll tax-related items on employee stock transactions812 24 4,196 112 
Non-GAAP adjusted free cash flow$(37,056)$(28,202)$(88,867)$(151,098)
Non-GAAP free cash flow margin(24 %)(39 %)(23 %)(85 %)
Non-GAAP adjusted free cash flow margin(23 %)(39 %)(22 %)(85 %)