EX-99.1 2 q319ex-991er.htm EXHIBIT 99.1 EARNINGS RELEASE Exhibit


Exhibit 99.1

DocuSign Announces Third Quarter Fiscal 2019 Financial Results

San Francisco – December 6, 2018DocuSign (NASDAQ: DOCU), which offers the world’s #1 eSignature solution as part of its broader platform for automating the agreement process, today announced results for its fiscal quarter ended October 31, 2018.

“With year-over-year growth of 37% in revenue and 40% in billings, DocuSign’s business continued to excel in the third quarter. We added another 25,000 customers, bringing our total to 454,000 worldwide. Expansions within existing customers, traction around our System of Agreement vision, and our strategic partner ecosystem all contributed to our strong results,” said Dan Springer, CEO of DocuSign.

Third Quarter Financial Highlights

Total revenue was $178.4 million, an increase of 37% year-over-year. Subscription revenue was $169.4 million, an increase of 38% year-over-year. Professional services and other revenue was $9.0 million, an increase of 17% year-over-year.
Billings were $198.0 million, an increase of 40% year-over-year.
GAAP gross margin was 75%, compared to 76% in the same period last year. Non-GAAP gross margin was 79% compared to 78% in the same period last year.
GAAP net loss per basic and diluted share was $0.31 in the third quarter of fiscal 2019 on 168 million shares outstanding compared to GAAP net loss per share of $0.45 in the third quarter of fiscal 2018 on 33 million shares outstanding.
Non-GAAP net income per diluted share was $0.00 in the third quarter of fiscal 2019 based on 192 million shares outstanding compared to a non-GAAP net loss per share of $0.17 in the third quarter of fiscal 2018 based on 33 million shares outstanding.
Net cash provided by operating activities was $4.3 million, compared to $11.6 million in the same period last year.
Free cash flow was negative $4.3 million in the third quarter of fiscal 2019 compared to free cash flow of $7.0 million in the same period last year.
Cash, cash equivalents and restricted cash was $1.1 billion at the end of the quarter. Our cash balance reflects the addition of $560.8 million of proceeds net of offering expenses from the issuance of Convertible Senior Notes on September 18, 2018.

A reconciliation of GAAP to non-GAAP financial measures has been provided in the tables included in this press release. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures and Other Key Metrics.”

Operational and Other Financial Highlights

SpringCM Inc. Acquisition. The company completed the acquisition of SpringCM Inc., a leading cloud-based document generation and contract lifecycle management software company, on September 4, 2018 for $218.8 million in cash, subject to adjustment. With SpringCM, DocuSign will accelerate customers' ability to modernize their Systems of Agreement all the way from preparing to signing, acting-on, and managing agreements.

Convertible Senior Notes Offering. The company issued $575.0 million in 0.5% Convertible Senior Notes due 2023. The offering generated net proceeds of $560.8 million. DocuSign used $67.6 million of the net proceeds to enter into capped call transactions to offset potential dilution upon conversion or any cash payments. DocuSign intends to use the remainder of the net proceeds for working capital, other general corporate purposes and potential acquisitions.


1



Outlook

The company currently expects:

Quarter ending January 31, 2019 (in millions, except percentages):
Total revenue
$192
to
$194
Billings
$245
to
$255
Non-GAAP gross margin
78%
to
81%
Non-GAAP sales and marketing
50%
to
52%
Non-GAAP research and development
16%
to
18%
Non-GAAP general and administrative
11%
to
13%
Interest and other income (expense)
$3
to
$4
Provision for income taxes
$0.75
 
 
Non-GAAP diluted weighted-average shares outstanding
185
to
190

Year ending January 31, 2019 (in millions, except percentages):
Total revenue
$693
to
$695
Billings
$795
to
$805
Non-GAAP gross margin
78%
to
81%
Non-GAAP sales and marketing
50%
to
52%
Non-GAAP research and development
16%
to
18%
Non-GAAP general and administrative
11%
to
13%
Provision for income taxes
$2
to
$4
Non-GAAP diluted weighted-average shares outstanding
155
to
160

The company has not reconciled its expectations of non-GAAP financial measures to the corresponding GAAP measures because stock-based compensation expense cannot be reasonably calculated or predicted at this time. Accordingly, a reconciliation is not available without unreasonable effort.


2



Webcast Conference Call Information

The company will host a conference call on December 6, 2018 at 1:30 p.m. PT (4:30 p.m. ET) to discuss its financial results. A live webcast of the event will be available on the DocuSign Investor Relations website at docusign.com/investors. A live dial-in will be available domestically at 877-407-0784 or internationally at 201-689-8560. A replay will be available domestically at 844-512-2921 or internationally at 412-317-6671 until midnight (ET) December 20, 2018 using the passcode 13685199.

About DocuSign

DocuSign (Nasdaq: DOCU) helps organizations connect and automate how they prepare, sign, act on, and manage agreements. As part of its cloud-based System of Agreement Platform, DocuSign offers eSignature-the world’s #1 way to sign electronically on practically any device, from almost anywhere, at any time. Today, over 450,000 customers and hundreds of millions of users in over 180 countries use DocuSign to accelerate the process of doing business and simplify people’s lives.

Investor Relations:
Annie Leschin
VP Investor Relations
investors@docusign.com

Media Relations:
Adrian Wainwright
Head of Communications
media@docusign.com

Forward-Looking Statements

This press release contains “forward-looking” statements that are based on our management’s beliefs and assumptions and on information currently available to management. Forward-looking statements include statements about expected financial metrics, such as revenue, billings, non-GAAP gross margin, non-GAAP diluted weighted-average shares outstanding, and non-financial metrics, such as customer growth, as well as statements related to the benefits of the acquisition of SpringCM and our ability to develop our System of Agreement platform and deliver product innovation. They also include statements about our possible or assumed business strategies, potential growth opportunities, new products and potential market opportunities.

Forward-looking statements include all statements that are not historical facts and can be identified by terms such as “believe,” “could,” “potential,” “will,” “would” or similar expressions and the negatives of those terms. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. These risks include, but are not limited to, risks and uncertainties related to: our ability to successfully integrate SpringCM's operations; our ability to implement our plans, forecasts and other expectations with respect to SpringCM's business; our ability to realize the anticipated benefits of acquisition of SpringCM, including the possibility that the expected benefits from the acquisition will not be realized or will not be realized within the expected time period; disruption from the acquisition making it more difficult to maintain business and operational relationships; the negative effects of consummation of the acquisition on the market price of our common stock or on our operating results; unknown liabilities from the acquisition; our ability to sustain and manage our growth and future expenses, achieve and maintain future profitability, attract new customers and maintain and expand our existing customer base; our ability to scale and update our platform to respond to customers’ needs and rapid technological change, increased competition on our market and our ability to compete effectively, and expansion of our operations and increased adoption of our platform internationally. Additional risks and uncertainties that could affect our financial results are included in the section titled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our quarterly report on Form 10-Q for the quarter ended July 31, 2018 and other filings that we make from time to time with the SEC. In addition, any forward-looking statements contained in this press release are based on assumptions that we believe to be reasonable as of this date. Except as required by law, we assume no obligation to update these forward-looking statements, or to update the reasons if actual results differ materially from those anticipated in the forward-looking statements.



3



Non-GAAP Financial Measures and Other Key Metrics

To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we use certain non-GAAP financial measures, as described below, to understand and evaluate our core operating performance. These non-GAAP financial measures, which may be different than similarly-titled measures used by other companies, are presented to enhance investors’ overall understanding of our financial performance and should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.

We believe that these non-GAAP financial measures provide useful information about our financial performance, enhance the overall understanding of our past performance and future prospects, and allow for greater transparency with respect to important metrics used by our management for financial and operational decision-making. We are presenting these non-GAAP measures to assist investors in seeing our financial performance using a management view, and because we believe that these measures provide an additional tool for investors to use in comparing our core financial performance over multiple periods with other companies in our industry.

Non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP income (loss) from operations, non-GAAP operating margin, non-GAAP net income (loss) and non-GAAP net income (loss) per share: We define these non-GAAP financial measures as the respective GAAP measures, excluding expenses related to stock-based compensation, amortization of acquisition-related intangibles, amortization of debt discount and issuance costs from our convertible senior notes issued in September 2018, acquisition-related expenses, partial releases of valuation allowance due to acquisition, and, as applicable, other special items. Costs associated with acquisitions include legal, accounting, other professional fees and other non-recurring costs.We believe it is useful to exclude these expenses in order to better understand the long-term performance of our core business and to facilitate comparison of our results to those of peer companies and over multiple periods.

Free cash flows: We define free cash flow as net cash provided by (used in) operating activities less purchases of property and equipment. We believe free cash flow is an important liquidity measure of the cash (if any) that is available, after purchases of property and equipment, for operational expenses, investment in our business, and to make acquisitions. Free cash flow is useful to investors as a liquidity measure because it measures our ability to generate or use cash in excess of our capital investments in property and equipment. Once our business needs and obligations are met, cash can be used to maintain a strong balance sheet and invest in future growth.

Billings: We define billings as total revenues plus the change in our contract liabilities and refund liability less contract assets and unbilled accounts receivable in a given period. Billings reflects sales to new customers plus subscription renewals and additional sales to existing customers. Only amounts invoiced to a customer in a given period are included in billings. We believe billings is a key metric to measure our periodic performance. Given that most of our customers pay in annual installments one year in advance, but we typically recognize a majority of the related revenue ratably over time, we use billings to measure and monitor our ability to provide our business with the working capital generated by upfront payments from our customers.

For a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measure, please see “Reconciliation of GAAP to Non-GAAP Financial Measures” below.

4



DOCUSIGN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
 
Three Months Ended October 31,
 
Nine Months Ended October 31,
(in thousands, except per share data)
2018
 
2017
 
2018
 
2017
Revenue:
 
 
 
 
 
 
 
Subscription
$
169,426

 
$
122,905

 
$
476,085

 
$
347,305

Professional services and other
8,959

 
7,684

 
25,152

 
22,325

Total revenue
178,385

 
130,589

 
501,237

 
369,630

Cost of revenue:
 
 
 
 
 
 
 
Subscription
28,709

 
22,335

 
84,204

 
61,668

Professional services and other
16,364

 
8,881

 
55,524

 
25,130

Total cost of revenue
45,073

 
31,216

 
139,728

 
86,798

Gross profit
133,312

 
99,373

 
361,509

 
282,832

Operating expenses:
 
 
 
 
 
 
 
Sales and marketing
117,051

 
69,666

 
411,915

 
203,300

Research and development
38,404

 
22,522

 
143,047

 
68,997

General and administrative
36,274

 
19,528

 
170,242

 
55,923

Total expenses
191,729

 
111,716

 
725,204

 
328,220

Loss from operations
(58,417
)
 
(12,343
)
 
(363,695
)
 
(45,388
)
Interest expense
(3,503
)
 
(154
)
 
(3,743
)
 
(474
)
Interest income and other income (expense), net
3,395

 
(1,225
)
 
4,165

 
699

Loss before provision for (benefit from) income taxes
(58,525
)
 
(13,722
)
 
(363,273
)
 
(45,163
)
Provision for (benefit from) income taxes
(5,712
)
 
783

 
(3,059
)
 
761

Net loss
$
(52,813
)
 
$
(14,505
)
 
$
(360,214
)
 
$
(45,924
)
Net loss per share attributable to common stockholders, basic and diluted
$
(0.31
)
 
$
(0.45
)
 
$
(2.90
)
 
$
(1.49
)
Weighted-average number of shares used in computing net loss per share attributable to common stockholders, basic and diluted
167,736

 
33,353

 
124,343

 
31,604

 
 
 
 
 
 
 
 
Stock-based compensation expense included in costs and expenses:
 
 
 
 
 
 
 
Cost of revenue—subscription
$
2,398

 
$
228

 
$
13,941

 
$
697

Cost of revenue—professional services
3,578

 
253

 
22,445

 
742

Sales and marketing
22,338

 
1,959

 
151,610

 
7,547

Research and development
9,919

 
1,042

 
64,546

 
3,721

General and administrative
13,515

 
3,113

 
109,165

 
10,806


5



DOCUSIGN, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in thousands, except share and per share data)
October 31, 2018
 
January 31, 2018
Assets
 
 
 
Current assets
 
 
 
Cash and cash equivalents
$
1,094,133

 
$
256,867

Restricted cash
367

 
569

Accounts receivable
130,611

 
123,750

Contract assets—current
12,056

 
14,260

Prepaid expense and other current assets
28,344

 
23,349

Total current assets
1,265,511

 
418,795

Property and equipment, net
73,965

 
63,019

Goodwill
194,533

 
37,306

Intangible assets, net
79,161

 
14,148

Deferred contract acquisition costs—noncurrent
97,091

 
75,535

Other assets—noncurrent
9,175

 
11,170

Total assets
$
1,719,436

 
$
619,973

Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Equity (Deficit)
 
 
 
Current liabilities
 
 
 
Accounts payable
$
22,059

 
$
23,713

Accrued expenses
22,669

 
15,734

Accrued compensation
53,686

 
50,852

Contract liabilities—current
316,619

 
270,188

Deferred rent—current
2,029

 
1,758

Other liabilities—current
17,574

 
11,574

Total current liabilities
434,636

 
373,819

Convertible senior notes, net
432,572

 

Contract liabilities—noncurrent
7,135

 
7,736

Deferred rent—noncurrent
23,050

 
23,044

Deferred tax liability—noncurrent
2,500

 
2,511

Other liabilities—noncurrent
9,374

 
4,010

Total liabilities
909,267

 
411,120

Redeemable convertible preferred stock

 
547,501

Stockholders’ equity (deficit)
 
 
 
Preferred stock

 

Common stock
16

 
4

Additional paid-in capital
1,676,180

 
160,265

Accumulated other comprehensive (loss) income
(3,493
)
 
3,403

Accumulated deficit
(862,534
)
 
(502,320
)
Total stockholders’ equity (deficit)
810,169

 
(338,648
)
Total liabilities, redeemable convertible preferred stock, and stockholders’ equity (deficit)
$
1,719,436

 
$
619,973



6



DOCUSIGN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
 
Three Months Ended October 31,
 
Nine Months Ended October 31,
(in thousands)
2018
 
2017
 
2018
 
2017
Cash flows from operating activities:
 
 
 
 
 
 
 
Net loss
$
(52,813
)
 
$
(14,505
)
 
$
(360,214
)
 
$
(45,924
)
Adjustments to reconcile net loss to net cash used in operating activities
 
 
 
 
 
 
 
Depreciation and amortization
10,343

 
8,318

 
26,024

 
23,703

Amortization of deferred contract acquisition and fulfillment costs
10,743

 
7,731

 
29,889

 
22,022

Amortization of debt discount and transaction costs
3,147

 

 
3,147

 

Stock-based compensation expense
51,748

 
6,595

 
361,707

 
23,513

Deferred income taxes
(7,335
)
 
58

 
(7,347
)
 
58

Other
(1,204
)
 
1,805

 
(2,079
)
 
(21
)
Changes in operating assets and liabilities
 
 
 
 
 
 
 
Accounts receivable
(14,019
)
 
(146
)
 
1,366

 
12,962

Contract assets
1,625

 
(1,338
)
 
2,774

 
(2,313
)
Prepaid expenses and other current assets
1,023

 
(3,472
)
 
(2,383
)
 
(4,128
)
Deferred contract acquisition and fulfillment costs
(22,206
)
 
(12,023
)
 
(52,545
)
 
(32,222
)
Other assets
667

 
(165
)
 
2,002

 
(333
)
Accounts payable
(956
)
 
726

 
(5,990
)
 
(5,545
)
Accrued expenses
1,304

 
1,735

 
3,610

 
1,218

Accrued compensation
1,811

 
3,227

 
2,171

 
(1,753
)
Contract liabilities
16,353

 
11,309

 
35,856

 
30,445

Deferred rent
574

 
(110
)
 
277

 
(174
)
Other liabilities
3,456

 
1,873

 
3,684

 
1,511

Net cash provided by operating activities
4,261

 
11,618

 
41,949

 
23,019

Cash flows from investing activities:
 
 
 
 
 
 
 
Cash paid for acquisition, net of acquired cash
(218,779
)
 

 
(218,779
)
 

Purchases of property and equipment
(8,576
)
 
(4,603
)
 
(19,096
)
 
(15,692
)
Proceeds from sale of business held for sale

 

 

 
467

Net cash used in investing activities
(227,355
)
 
(4,603
)
 
(237,875
)
 
(15,225
)
Cash flows from financing activities:
 
 
 
 
 
 
 
Proceeds from issuance of convertible senior notes, net of initial purchasers' discounts and transaction costs
560,756

 

 
560,756

 

Purchase of capped calls related to issuance of convertible senior notes
(67,563
)
 

 
(67,563
)
 

Proceeds from issuance of common stock in initial public offering, net of underwriting commissions

 

 
529,305

 

Proceeds from the exercise of stock options
5,047

 
8,437

 
15,365

 
21,946

Payment of deferred offering costs
(170
)
 

 
(3,692
)
 

Payment of holdback on prior acquisition

 
(390
)
 

 
(390
)
Net cash provided by financing activities
498,070

 
8,047

 
1,034,171

 
21,556

Effect of foreign exchange on cash, cash equivalents and restricted cash
362

 
(571
)
 
(1,181
)
 
1,572

Net increase in cash, cash equivalents and restricted cash
275,338

 
14,491

 
837,064

 
30,922

Cash, cash equivalents and restricted cash at beginning of period
819,162

 
207,675

 
257,436

 
191,244

Cash, cash equivalents and restricted cash at end of period
$
1,094,500

 
$
222,166

 
$
1,094,500

 
$
222,166


7



DOCUSIGN, INC.
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(Unaudited)

Reconciliation of gross profit and gross margin:
 
Three Months Ended October 31,
 
Nine Months Ended October 31,
(in thousands)
2018
 
2017
 
2018
 
2017
GAAP gross profit
$
133,312

 
$
99,373

 
$
361,509

 
$
282,832

Add: Stock-based compensation
5,976

 
481

 
36,386

 
1,439

Add: Amortization of acquisition-related intangibles
1,632

 
1,691

 
4,303

 
5,079

Add: Acquisition-related expenses
108

 

 
108

 

Non-GAAP gross profit
$
141,028

 
$
101,545

 
$
402,306

 
$
289,350

GAAP gross margin
75
 %
 
76
 %
 
72
 %
 
77
 %
Non-GAAP adjustments
4
 %
 
2
 %
 
8
 %
 
1
 %
Non-GAAP gross margin
79
 %
 
78
 %
 
80
 %
 
78
 %
 
 
 
 
 
 
 
 
GAAP subscription gross profit
$
140,717

 
$
100,570

 
$
391,881

 
$
285,637

Add: Stock-based compensation
2,398

 
228

 
13,941

 
697

Add: Amortization of acquisition-related intangibles
1,632

 
1,691

 
4,303

 
5,079

Non-GAAP subscription gross profit
$
144,747

 
$
102,489

 
$
410,125

 
$
291,413

GAAP subscription gross margin
83
 %
 
82
 %
 
82
 %
 
82
 %
Non-GAAP adjustments
2
 %
 
1
 %
 
4
 %
 
2
 %
Non-GAAP subscription gross margin
85
 %
 
83
 %
 
86
 %
 
84
 %
 
 
 
 
 
 
 
 
GAAP professional services and other gross loss
$
(7,405
)
 
$
(1,197
)
 
$
(30,372
)
 
$
(2,805
)
Add: Stock-based compensation
3,578

 
253

 
22,445

 
742

Add: Acquisition-related expenses
108

 

 
108

 

Non-GAAP professional services and other gross loss
$
(3,719
)
 
$
(944
)
 
$
(7,819
)
 
$
(2,063
)
GAAP professional services and other gross loss
(83
)%
 
(16
)%
 
(121
)%
 
(13
)%
Non-GAAP adjustments
41
 %
 
4
 %
 
90
 %
 
4
 %
Non-GAAP professional services and other gross loss
(42
)%
 
(12
)%
 
(31
)%
 
(9
)%


8



Reconciliation of operating expenses:
 
Three Months Ended October 31,
 
Nine Months Ended October 31,
(in thousands)
2018
 
2017
 
2018
 
2017
GAAP sales and marketing
$
117,051

 
$
69,666

 
$
411,915

 
$
203,300

Less: Stock-based compensation
(22,338
)
 
(1,959
)
 
(151,610
)
 
(7,547
)
Less: Amortization of acquisition-related intangibles
(2,257
)
 
(1,015
)
 
(3,787
)
 
(2,520
)
Less: Acquisition-related expenses
(68
)
 

 
(68
)
 

Non-GAAP sales and marketing
$
92,388

 
$
66,692

 
$
256,450

 
$
193,233

GAAP sales and marketing as a percentage of revenue
66
%
 
53
%
 
82
%
 
55
%
Non-GAAP sales and marketing as a percentage of revenue
52
%
 
51
%
 
51
%
 
52
%
 
 
 
 
 
 
 
 
GAAP research and development
$
38,404

 
$
22,522

 
$
143,047

 
$
68,997

Less: Stock-based compensation
(9,919
)
 
(1,042
)
 
(64,546
)
 
(3,721
)
Less: Acquisition-related expenses
(302
)
 

 
(302
)
 

Non-GAAP research and development
$
28,183

 
$
21,480

 
$
78,199

 
$
65,276

GAAP research and development as a percentage of revenue
22
%
 
17
%
 
29
%
 
19
%
Non-GAAP research and development as a percentage of revenue
16
%
 
16
%
 
16
%
 
18
%
 
 
 
 
 
 
 
 
GAAP general and administrative
$
36,274

 
$
19,528

 
$
170,242

 
$
55,923

Less: Stock-based compensation
(13,515
)
 
(3,113
)
 
(109,165
)
 
(10,806
)
Less: Acquisition-related expenses
(1,290
)
 

 
(1,290
)
 

Non-GAAP general and administrative
$
21,469

 
$
16,415

 
$
59,787

 
$
45,117

GAAP general and administrative as a percentage of revenue
20
%
 
15
%
 
34
%
 
15
%
Non-GAAP general and administrative as a percentage of revenue
12
%
 
13
%
 
12
%
 
12
%

Reconciliation of income (loss) from operations and operating margin:
 
Three Months Ended October 31,
 
Nine Months Ended October 31,
(in thousands)
2018
 
2017
 
2018
 
2017
GAAP operating loss
$
(58,417
)
 
$
(12,343
)
 
$
(363,695
)
 
$
(45,388
)
Add: Stock-based compensation
51,748

 
6,595

 
361,707

 
23,513

Add: Amortization of acquisition-related intangibles
3,889

 
2,706

 
8,090

 
7,599

Add: Acquisition-related expenses
1,768

 

 
1,768

 

Non-GAAP operating income (loss)
$
(1,012
)
 
$
(3,042
)
 
$
7,870

 
$
(14,276
)
GAAP operating margin
(33
)%
 
(9
)%
 
(73
)%
 
(12
)%
Non-GAAP adjustments
32
 %
 
7
 %
 
75
 %
 
8
 %
Non-GAAP operating margin (loss)
(1
)%
 
(2
)%
 
2
 %
 
(4
)%


9



Reconciliation of net income (loss) and net income (loss) per share, basic and diluted:
 
Three Months Ended October 31,
 
Nine Months Ended October 31,
(in thousands, except per share data)
2018
 
2017
 
2018
 
2017
GAAP net loss
$
(52,813
)
 
$
(14,505
)
 
$
(360,214
)
 
$
(45,924
)
Add: Stock-based compensation
51,748

 
6,595

 
361,707

 
23,513

Add: Amortization of acquisition-related intangibles
3,889

 
2,706

 
8,090

 
7,599

Add: Acquisition-related expenses
1,839

 

 
1,839

 

Add: Amortization of debt discount and issuance costs
3,147

 

 
3,147

 

Less: Tax benefit from SpringCM acquisition(1)
(7,369
)
 

 
(7,369
)
 

Non-GAAP net income (loss)
$
441

 
$
(5,204
)
 
$
7,200

 
$
(14,812
)
 
 
 
 
 
 
 
 
Numerator:
 
 
 
 
 
 
 
Non-GAAP net income (loss)
$
441

 
$
(5,204
)
 
$
7,200

 
$
(14,812
)
Less: preferred stock accretion

 
(376
)
 
(353
)
 
(1,097
)
Less: net income allocated to participating securities

 

 
(1,427
)
 

Non-GAAP net income (loss) attributable to common stockholders
$
441

 
$
(5,580
)
 
$
5,420

 
$
(15,909
)
 
 
 
 
 
 
 
 
Denominator:
 
 
 
 
 
 
 
Weighted-average common shares outstanding, basic
167,736

 
33,353

 
124,343

 
31,604

Effect of dilutive securities
24,490

 

 
24,554

 

Non-GAAP weighted-average common shares outstanding, diluted
192,226

 
33,353

 
148,897

 
31,604

 
 
 
 
 
 
 
 
GAAP net loss per share, basic and diluted
$
(0.31
)
 
$
(0.45
)
 
$
(2.90
)
 
$
(1.49
)
Non-GAAP net income (loss) per share, basic
0.00

 
(0.17
)
 
0.04

 
(0.50
)
Non-GAAP net income (loss) per share, diluted
0.00

 
(0.17
)
 
0.04

 
(0.50
)
(1) 
Represents a tax benefit related to the release of a portion of our deferred tax asset valuation allowance resulting from the SpringCM Acquisition.

Computation of free cash flow:
 
Three Months Ended October 31,
 
Nine Months Ended October 31,
(in thousands)
2018
 
2017
 
2018
 
2017
Net cash provided by operating activities
$
4,261

 
$
11,618

 
$
41,949

 
$
23,019

Less: purchase of property and equipment
(8,576
)
 
(4,603
)
 
(19,096
)
 
(15,692
)
Non-GAAP free cash flow
$
(4,315
)
 
$
7,015

 
$
22,853

 
$
7,327



10



Computation of billings:
 
Three Months Ended October 31,
 
Nine Months Ended October 31,
(in thousands)
2018
 
2017
 
2018
 
2017
Revenue
$
178,385

 
$
130,589

 
$
501,237

 
$
369,630

Add: Contract liabilities and refund liability, end of period
330,060

 
226,836

 
330,060

 
226,836

Less: Contract liabilities and refund liability, beginning of period
(300,426
)
 
(214,405
)
 
(282,943
)
 
(195,501
)
Add: Contract assets and unbilled accounts receivable, beginning of period
16,196

 
11,381

 
16,899

 
10,095

Less: Contract assets and unbilled accounts receivable, end of period
(15,229
)
 
(12,678
)
 
(15,229
)
 
(12,678
)
Less: Contract liabilities and refund liability contributed by the acquisition of SpringCM
(11,002
)
 

 
(11,002
)
 

Non-GAAP billings
$
197,984

 
$
141,723

 
$
539,022

 
$
398,382



11