Le Lézard
Classified in: Science and technology, Business, Covid-19 virus
Subjects: EARNINGS, Conference Call, Webcast

Unity Announces Second Quarter 2022 Financial Results


Unity Software Inc. (NYSE: U), the world's leading platform for creating and operating interactive, real-time 3D (RT3D) content, today announced second quarter 2022 financial results, including revenue of $297.0 million, which is up 9% from the same period in 2021.

"The second quarter of 2022 was consistent with our guidance with strong performance in Create Solutions," said John Riccitiello, President and Chief Executive Officer, Unity. "We are encouraged by the progress we are making to get Operate Solutions back on stable footing."

"In Create we have momentum with customers in and outside of Games," said Luis Visoso, Chief Financial Officer, Unity. "Our Business outside of Games is growing even faster and now represents 40% of our total Create Solutions revenue, up from 25% in 2021."

Second Quarter 2022 Financial Highlights

Recent Business Highlights

Outlook

Unity is providing the following guidance for the third quarter and for the full year ending December 31, 2022.

 

Q3 2022

 

2022

 

Guidance

 

Guidance

Revenue (in millions)

$315 ? $335

 

$1,300 ? $1,350

Year-over-year revenue growth

10% ? 17%

 

17% ? 22%

Non-GAAP loss from operations (in millions)

($35) ? ($50)

 

($95) ? ($115)

Non-GAAP operating margin

(10%) ? (16%)

 

(7%) ? (9%)

Fully diluted shares outstanding

375M

 

376M

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 of expenses that may be incurred in the future and cannot be reasonably determined or predicted at this time, although it is important to note that these factors could be material to Unity's results computed in accordance with GAAP.

Earnings Webcast Details

Unity plans to host a video webcast for analysts and investors today to discuss its second quarter and year-to-date 2022 financial results and outlook for its third quarter and full-year 2022. The video webcast is scheduled to begin at 2:00 p.m. Pacific Time/5:00 p.m. Eastern Time and can be accessed at the Unity Investor Relations website at investors.unity.com. The video webcast will be available live, and a replay will be available on the Investor Relations website following completion of the live broadcast for approximately 90 days.

A copy of the prepared remarks for the video webcast has been posted on the Unity Investor Relations website at investors.unity.com, simultaneously with the issuing of this press release.

About Unity

Unity is the world's leading platform for creating and operating interactive, real-time 3D content. Our platform provides a comprehensive set of software solutions to create, run, and monetize interactive, real-time 2D and 3D content for mobile phones, tablets, PCs, consoles, and augmented and virtual reality devices. We serve customers of all sizes, at every stage of maturity, from individual creators to large enterprises. For more information, visit unity.com.

Unity uses its Investor Relations website (investors.unity.com), filings with the SEC, press releases, public conference calls, and public webcasts as means of disclosing material nonpublic information and for complying with its disclosure obligations under Regulation FD.

Use of Non-GAAP Financial Measures

Reconciliations of non-GAAP financial measures to Unity's financial results as determined in accordance with GAAP are included at the end of this press release following the accompanying financial data. For a description of these non-GAAP financial measures, including the reasons management uses each measure, please see the section of the tables titled "About Non-GAAP Financial Measures."

Cautionary Statement Regarding Forward-Looking Statements

This communication includes forward-looking statements. These forward-looking statements generally can be identified by phrases such as "will," "expects," "anticipates," "foresees," "forecasts," "estimates" or other words or phrases of similar import. These statements are based on current expectations, estimates and projections about the industry and markets in which Unity Software Inc. ("Unity") and ironSource Ltd. ("ironSource") operate and management's beliefs and assumptions as to the timing and outcome of future events, including the transactions described in this communication. While Unity's and ironSource's management believe the assumptions underlying the forward-looking statements are reasonable, such information is necessarily subject to uncertainties and may involve certain risks, many of which are difficult to predict and are beyond management's control. These risks and uncertainties include, but are not limited to: (i) the impact of the ongoing COVID-19 pandemic and challenging macroeconomic environment on our business, as well as our customers, prospects, partners, and service providers; (ii) Unity's ability to achieve profitability and the timing for any such achievement; (iii) Unity's ability to retain existing customers and expand the use of our platform; (iv) our ability to further expand into new industries and attract new customers; (v) the impact of any changes of terms of service, policies or technical requirements from operating system platform providers or application stores which may result in changes to our or our customers' business practices; (vi) Unity's ability to maintain favorable relationships with hardware, operating system, device, game console and other technology providers; (vii) our ability to compete effectively in the markets in which we participate; (viii) breaches in our security measures, unauthorized access to our platform, our data, or our customers' or other users' personal data; (ix) Unity's ability to manage growth effectively; (x) the rapidly changing and increasingly stringent laws, contractual obligations and industry standards that relate to privacy, data security and the protection of children; (xi) Unity's ability to successfully integrate Weta Digital's technology and business, and related costs and expenses; (xii) the expected benefits of partnerships and joint ventures, including Unity China; (xiii) the expected timing and likelihood of completion of the proposed transaction with ironSource, including the timing, receipt and terms and conditions of any required governmental and regulatory approvals of the proposed transaction; (xiv) the occurrence of any event, change or other circumstances that could give rise to the termination of the merger agreement; (xv) the outcome of any legal proceedings that may be instituted against the parties and others following announcement of the merger agreement; (xvi) the inability to consummate the transaction due to the failure to obtain the requisite stockholder approvals or the failure to satisfy other conditions to completion of the transaction; (xvii) risks that the proposed transaction disrupts current plans and operations of Unity and ironSource; (xviii) the ability to recognize the anticipated benefits of the transaction, including anticipated synergies; (xix) the amount of the costs, fees, expenses and charges related to the transaction; (xx) Unity's expected stock buyback occurring as planned or at all; (xxi) and the other risks and important factors contained and identified in Unity's and ironSource's filings with the Securities and Exchange Committee ("SEC"), such as Unity's Annual Report on Form 10-K for the fiscal year ended December 31, 2021 and subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, and ironSource's Annual Report on Form 20-F for the fiscal year ended December 31, 2021 and subsequent Current Reports on Form 6-K, any of which could cause actual results to differ materially from the forward-looking statements in this communication. There can be no assurance that the proposed transaction will in fact be consummated. We caution investors not to unduly rely on any forward-looking statements. The forward-looking statements speak only as of the date of this press release. Neither Unity nor ironSource is under any duty to update any of these forward-looking statements after the date of this communication, nor to conform prior statements to actual results or revised expectations, and neither Unity nor ironSource intends to do so.

Important Information for Investors and Stockholders

In connection with the proposed transaction, Unity has filed with the SEC a registration statement on Form S-4 that includes a preliminary joint proxy statement of Unity and ironSource that also constitutes a preliminary prospectus of Unity, which joint proxy statement/prospectus will be mailed or otherwise disseminated to Unity's and ironSource's respective securityholders, as applicable, when it is declared effective by the SEC. Unity and ironSource also plan to file other relevant documents with the SEC regarding the proposed transaction. INVESTORS ARE URGED TO READ THE PRELIMINARY JOINT PROXY STATEMENT/PROSPECTUS AND OTHER RELEVANT DOCUMENTS FILED WITH THE SEC IF AND WHEN THEY BECOME AVAILABLE, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION.

Investors and securityholders may obtain free copies of the registration statement and the preliminary joint proxy statement/prospectus and other relevant documents filed by Unity and ironSource with the SEC at the SEC's website at www.sec.gov. Copies of the documents filed by the companies will be available free of charge on their respective websites at www.unity.com and www.is.com.

Participants in Solicitation

Unity, ironSource and their respective directors and executive officers may be considered participants in the solicitation of proxies in connection with the proposed transaction. Information about the directors and executive officers of Unity is set forth in its proxy statement for its 2022 annual meeting of stockholders, which was filed with the SEC on April 20, 2022. Information about the directors and executive officers of ironSource is set forth in its Annual Report on Form 20-F for the fiscal year ended December 31, 2021, which was filed with the SEC on March 30, 2022. These documents can be obtained free of charge from the sources indicated above. Additional information regarding the participants in the proxy solicitations and a description of their direct and indirect interests, by security holdings or otherwise, are contained in the preliminary joint proxy statement/prospectus and other relevant materials to be filed with the SEC when they become available.

No Offer or Solicitation

This communication is not intended to and shall not constitute an offer to sell or the solicitation of an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote of approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.

© 2022 Unity Software Inc. All rights reserved. The Unity design logos, "Unity" and our other registered or common law trademarks, service marks, or trade names are the property of Unity Software Inc. or its affiliates. Other trade names, trademarks, and service marks are the property of their respective owners.

About Non-GAAP Financial Measures

To supplement our consolidated financial statements prepared and presented in accordance with generally accepted accounting principles in the United States (GAAP) we use certain non-GAAP performance financial measures, as described below, to evaluate our ongoing operations and for internal planning and forecasting purposes. We believe the following non-GAAP measures are useful in evaluating our operating performance. We are presenting these non-GAAP financial measures because we believe, when taken collectively, they may be helpful to investors because they provide consistency and comparability with past financial performance. In the future, we may also exclude non-recurring expenses and other expenses that do not reflect our overall operating results.

However, non-GAAP financial measures have limitations in their usefulness to investors because they have no standardized meaning prescribed by GAAP and are not prepared under any comprehensive set of accounting rules or principles. In addition, other companies, including companies in our industry, may calculate similarly-titled non-GAAP financial measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of our non-GAAP financial measures as tools for comparison. As a result, our non-GAAP financial measures are presented for supplemental informational purposes only and should not be considered in isolation or as a substitute for our consolidated financial statements presented in accordance with GAAP.

Non-GAAP Gross Profit, Non-GAAP Operating Expenses, and Non-GAAP Loss from Operations

We define non-GAAP gross profit as gross profit excluding stock-based compensation expense, employer tax related to employee stock transactions, amortization of acquired intangible assets expense, and restructuring charges. We define non-GAAP research and development expense and non-GAAP sales and marketing expense as research and development expense and sales and marketing expense, respectively, excluding stock-based compensation expense, employer tax related to employee stock transactions, amortization of acquired intangible assets expense, and restructuring charges. We define non-GAAP general and administrative expense as general and administrative expense excluding stock-based compensation expense, employer tax related to employee stock transactions, costs incurred from a legal entity reorganization in China, acquisition-related costs, restructuring charges, and a one-time expense for the termination of a future lease agreement. We define non-GAAP loss from operations as loss from operations excluding stock-based compensation expense, employer tax related to employee stock transactions, amortization of acquired intangible assets expense, costs incurred from a legal entity reorganization in China, acquisition-related costs, restructuring charges, and a one-time expense for the termination of a future lease agreement.

We use non-GAAP gross profit and non-GAAP loss from operations in conjunction with traditional GAAP measures to evaluate our financial performance. We believe that non-GAAP gross profit and non-GAAP loss from operations provides our management and investors consistency and comparability with our past financial performance and facilitates period-to-period comparisons of operations, as these metrics exclude stock-based compensation expense, employer tax related to employee stock transactions, amortization of acquired intangible assets expense, costs incurred from a legal entity reorganization in China, acquisition-related costs, restructuring charges, and a one-time expense for the termination of a future lease agreement, which we do not consider to be indicative of our overall operating performance.

Non-GAAP gross profit, non-GAAP operating expenses, and non-GAAP loss from operations have limitations as analytical tools, and you should not consider them in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:

Non-GAAP Net Loss and Non-GAAP Net Loss per Share

We define non-GAAP net loss and non-GAAP net loss per share as net loss and net loss per share excluding stock-based compensation expense, employer tax related to employee stock transactions, amortization of acquired intangible assets expense, costs incurred from a legal entity reorganization in China, acquisition-related costs, restructuring charges, and a one-time expense for the termination of a future lease agreement, as well as the related tax effects of these items. We use non-GAAP net loss and non-GAAP net loss per share in conjunction with traditional GAAP measures to evaluate our financial performance. We believe that these non-GAAP measures provide our management and investors consistency and comparability with our past financial performance and facilitates period-to-period comparisons of operations.

Non-GAAP net loss and non-GAAP net loss per share have limitations as analytical tools, and you should not consider them in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:

Income Tax Effects of Non-GAAP Adjustments

We utilize a fixed annual projected tax rate in our computation of non-GAAP income tax effects to provide better consistency across interim reporting periods. In projecting this non-GAAP tax rate, we utilize a financial projection that excludes the direct impact of the non-GAAP adjustments described above, and eliminates the effects of non-recurring and period specific items which can vary in size and frequency. The projected rate considers other factors such as our current operating structure, existing tax positions in various jurisdictions, and key legislation in major jurisdictions where we operate. For the year ended December 31, 2021, the non-GAAP tax rate was (22)%. For the year ending December 31, 2022, we have determined the projected non-GAAP tax rate to be (10)%. We will periodically re-evaluate this tax rate, as necessary, for significant events, relevant tax law changes, material changes in the forecasted geographic earnings mix, and any significant acquisitions.

Free Cash Flow

We define free cash flow as net cash provided by (used in) operating activities less cash used for purchases of property and equipment. We believe that free cash flow is a useful indicator of liquidity as it measures our ability to generate cash, or our need to access additional sources of cash, to fund operations and investments.

Free cash flow has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:

Adjusted EBITDA and EBITDA

We define Adjusted EBITDA as net income, less income taxes, interest expense, depreciation and amortization and stock-based compensation expense. We define EBITDA as Earnings before Interest, Taxes, Depreciation and Amortization. We believe Adjusted EBITDA and EBITDA are useful in evaluating our operating performance

Key Metrics

We monitor the following key metrics to help us evaluate the health of our business, identify trends affecting our growth, formulate goals and objectives, and make strategic decisions.

Customers Contributing More Than $100,000 of Revenue

We focus on the number of customers that generated more than $100,000 of revenue in the trailing 12 months, as this segment of our customer base represents the majority of our revenue and revenue growth. We define a customer as an individual or entity that generated revenue during the measurement period. A single organization with multiple divisions, segments, or subsidiaries is generally counted as a single customer, even though we may enter into commercial agreements with multiple parties within that organization.

Dollar-Based Net Expansion Rate

We track our performance by measuring our dollar-based net expansion rate, which compares our Create and Operate Solutions revenue from the same set of customers across comparable periods, calculated on a trailing 12-month basis. Our dollar-based net expansion rate as of a period end is calculated as current period revenue divided by prior period revenue. Prior period revenue is the trailing 12-month revenue measured as of such prior period end and includes revenue from all customers that contributed revenue during such trailing 12-month period. Current period revenue is the trailing 12-month revenue from these same customers as of the current period end. Our dollar-based net expansion rate includes the effect of any customer renewals, expansion, contraction, and churn but excludes revenue from new customers in the current period.

Source: Unity

UNITY SOFTWARE INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except par value)

(Unaudited)

 

 

 

 

 

As of

 

June 30, 2022

 

December 31,

2021

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

1,162,385

 

 

$

1,055,776

 

Marketable securities

 

591,475

 

 

 

681,323

 

Accounts receivable, net

 

322,332

 

 

 

340,491

 

Prepaid expenses and other

 

81,559

 

 

 

73,520

 

Total current assets

 

2,157,751

 

 

 

2,151,110

 

Property and equipment, net

 

112,489

 

 

 

106,106

 

Goodwill

 

1,657,920

 

 

 

1,620,127

 

Intangible assets, net

 

758,109

 

 

 

814,386

 

Restricted cash

 

10,755

 

 

 

10,823

 

Other assets

 

143,152

 

 

 

138,794

 

Total assets

$

4,840,176

 

 

$

4,841,346

 

Liabilities and stockholders' equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

11,633

 

 

$

14,009

 

Accrued expenses and other

 

214,217

 

 

 

233,976

 

Publisher payables

 

197,631

 

 

 

237,637

 

Deferred revenue

 

202,990

 

 

 

140,528

 

Total current liabilities

 

626,471

 

 

 

626,150

 

Convertible notes

 

1,705,268

 

 

 

1,703,035

 

Long-term deferred revenue

 

131,519

 

 

 

15,945

 

Other long-term liabilities

 

94,847

 

 

 

101,825

 

Total liabilities

 

2,558,105

 

 

 

2,446,955

 

Commitments and contingencies

 

 

 

Stockholders' equity:

 

 

 

Common stock, $0.000005 par value;

 

 

 

Authorized shares - 1,000,000 and 1,000,000

 

 

 

Issued and outstanding shares - 298,028 and 292,592

 

2

 

 

 

2

 

Additional paid-in capital

 

4,005,333

 

 

 

3,729,874

 

Accumulated other comprehensive loss

 

(9,924

)

 

 

(3,858

)

Accumulated deficit

 

(1,713,340

)

 

 

(1,331,627

)

Total stockholders' equity

 

2,282,071

 

 

 

2,394,391

 

Total liabilities and stockholders' equity

$

4,840,176

 

 

$

4,841,346

 

UNITY SOFTWARE INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(In thousands, except per share amounts)

(Unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

June 30,

 

June 30,

 

2022

 

2021

 

2022

 

2021

Revenue

$

297,043

 

 

$

273,562

 

 

$

617,169

 

 

$

508,334

 

Cost of revenue

 

96,836

 

 

 

57,725

 

 

 

190,669

 

 

 

116,459

 

Gross profit

 

200,207

 

 

 

215,837

 

 

 

426,500

 

 

 

391,875

 

Operating expenses

 

 

 

 

 

 

 

Research and development

 

215,960

 

 

 

154,216

 

 

 

437,000

 

 

 

308,231

 

Sales and marketing

 

100,908

 

 

 

74,888

 

 

 

204,847

 

 

 

144,681

 

General and administrative

 

81,005

 

 

 

135,917

 

 

 

153,480

 

 

 

199,049

 

Total operating expenses

 

397,873

 

 

 

365,021

 

 

 

795,327

 

 

 

651,961

 

Loss from operations

 

(197,666

)

 

 

(149,184

)

 

 

(368,827

)

 

 

(260,086

)

Interest expense

 

(1,123

)

 

 

(485

)

 

 

(2,234

)

 

 

(600

)

Interest income and other expense, net

 

(3,058

)

 

 

70

 

 

 

(2,117

)

 

 

1,635

 

Loss before income taxes

 

(201,847

)

 

 

(149,599

)

 

 

(373,178

)

 

 

(259,051

)

Provision for (benefit from) income taxes

 

2,311

 

 

 

(1,257

)

 

 

8,535

 

 

 

(3,249

)

Net loss

 

(204,158

)

 

 

(148,342

)

 

 

(381,713

)

 

 

(255,802

)

Other comprehensive loss, net of taxes:

 

 

 

 

 

 

 

Change in foreign currency translation adjustment

 

(366

)

 

 

81

 

 

 

(347

)

 

 

50

 

Change in unrealized losses on marketable securities

 

(1,291

)

 

 

(3

)

 

 

(5,719

)

 

 

(106

)

Comprehensive loss

$

(205,815

)

 

$

(148,264

)

 

$

(387,779

)

 

$

(255,858

)

 

 

 

 

 

 

 

 

Basic and diluted net loss per share

$

(0.69

)

 

$

(0.53

)

 

$

(1.29

)

 

$

(0.92

)

Weighted-average shares used in computation of basic and diluted net loss per share

 

296,849

 

 

 

280,374

 

 

 

295,602

 

 

 

278,233

 

UNITY SOFTWARE INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2022

 

2021

 

2022

 

2021

Operating activities

 

 

 

 

 

 

 

Net loss

$

(204,158

)

 

$

(148,342

)

 

$

(381,713

)

 

$

(255,802

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

42,636

 

 

 

12,270

 

 

 

84,108

 

 

 

24,102

 

Stock-based compensation expense

 

118,242

 

 

 

85,400

 

 

 

221,669

 

 

 

151,961

 

Other

 

2,630

 

 

 

6,239

 

 

 

5,890

 

 

 

7,680

 

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

 

 

 

 

 

 

 

Accounts receivable, net

 

10,341

 

 

 

(42,488

)

 

 

17,873

 

 

 

(67,549

)

Prepaid expenses and other

 

1,091

 

 

 

(559

)

 

 

(8,025

)

 

 

(14,778

)

Other assets

 

8,465

 

 

 

8,792

 

 

 

13,333

 

 

 

(7,753

)

Accounts payable

 

(620

)

 

 

(7,577

)

 

 

(582

)

 

 

(1,274

)

Accrued expenses and other

 

13,178

 

 

 

27,705

 

 

 

(16,468

)

 

 

3,970

 

Publisher payables

 

(16,226

)

 

 

35,052

 

 

 

(40,006

)

 

 

39,099

 

Other long-term liabilities

 

(7,049

)

 

 

(7,208

)

 

 

(15,663

)

 

 

(3,455

)

Deferred revenue

 

(11,400

)

 

 

4,035

 

 

 

178,014

 

 

 

8,236

 

Net cash provided by (used in) operating activities

 

(42,870

)

 

 

(26,681

)

 

 

58,430

 

 

 

(115,563

)

Investing activities

 

 

 

 

 

 

 

Purchases of marketable securities

 

(68,134

)

 

 

(161,726

)

 

 

(150,911

)

 

 

(290,808

)

Proceeds from principal repayments on marketable securities

 

7,501

 

 

 

9,607

 

 

 

30,683

 

 

 

11,624

 

Maturities of marketable securities

 

122,965

 

 

 

90,000

 

 

 

200,666

 

 

 

168,000

 

Purchases of non-marketable investments

 

?

 

 

 

(600

)

 

 

(15,000

)

 

 

(4,600

)

Sales of non-marketable investments

 

1,000

 

 

 

?

 

 

 

1,000

 

 

 

?

 

Purchases of property and equipment

 

(15,428

)

 

 

(6,807

)

 

 

(30,357

)

 

 

(18,551

)

Business acquisitions, net of cash acquired, and other

 

(2,010

)

 

 

(44,613

)

 

 

(25,647

)

 

 

(69,430

)

Net cash provided by (used in) investing activities

 

45,894

 

 

 

(114,139

)

 

 

10,434

 

 

 

(203,765

)

Financing activities

 

 

 

 

 

 

 

Proceeds from issuance of common stock from employee equity plans

 

7,502

 

 

 

15,435

 

 

 

37,718

 

 

 

38,059

 

Net cash provided by financing activities

 

7,502

 

 

 

15,435

 

 

 

37,718

 

 

 

38,059

 

Effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash

 

(78

)

 

 

80

 

 

 

(41

)

 

 

89

 

Increase (decrease) in cash, cash equivalents, and restricted cash

 

10,448

 

 

 

(125,305

)

 

 

106,541

 

 

 

(281,180

)

Cash and restricted cash, beginning of period

 

1,162,692

 

 

 

1,138,072

 

 

 

1,066,599

 

 

 

1,293,947

 

Cash, cash equivalents, and restricted cash, end of period

$

1,173,140

 

 

$

1,012,767

 

 

$

1,173,140

 

 

$

1,012,767

UNITY SOFTWARE INC.

RECONCILIATION BETWEEN GAAP AND NON-GAAP FINANCIAL MEASURES

(In thousands, except percentages and per share data)

(Unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

June 30,

 

June 30,

 

2022

 

2021

 

2022

 

2021

Gross profit reconciliation

 

 

 

 

 

 

 

GAAP gross profit

$

200,207

 

 

$

215,837

 

 

$

426,500

 

 

$

391,875

 

Add:

 

 

 

 

 

 

 

Stock-based compensation expense

 

11,839

 

 

 

5,340

 

 

 

20,633

 

 

 

10,457

 

Employer tax related to employee stock transactions

 

205

 

 

 

511

 

 

 

1,593

 

 

 

3,272

 

Amortization of intangible assets expense

 

7,630

 

 

 

?

 

 

 

15,185

 

 

 

?

 

Restructuring charges

 

264

 

 

 

?

 

 

 

264

 

 

 

?

 

Non-GAAP gross profit

$

220,145

 

 

$

221,688

 

 

$

464,175

 

 

$

405,604

 

GAAP gross margin

 

67

%

 

 

79

%

 

 

69

%

 

 

77

%

Non-GAAP gross margin

 

74

%

 

 

81

%

 

 

75

%

 

 

80

%

 

 

 

 

 

 

 

 

Operating expenses reconciliation

 

 

 

 

 

 

 

Research and development

 

 

 

 

 

 

 

GAAP research and development expense

$

215,960

 

 

$

154,216

 

 

$

437,000

 

 

$

308,231

 

Add:

 

 

 

 

 

 

 

Stock-based compensation expense

 

(49,981

)

 

 

(33,227

)

 

 

(105,234

)

 

 

(64,877

)

Employer tax related to employee stock transactions

 

(1,955

)

 

 

(3,349

)

 

 

(7,729

)

 

 

(13,447

)

Amortization of intangible assets expense

 

(18,521

)

 

 

(3,336

)

 

 

(36,626

)

 

 

(6,513

)

Restructuring charges

 

(1,896

)

 

 

?

 

 

 

(1,896

)

 

 

?

 

Non-GAAP research and development expense

$

143,607

 

 

$

114,304

 

 

$

285,515

 

 

$

223,394

 

GAAP research and development expense as a percentage of revenue

 

73

%

 

 

56

%

 

 

71

%

 

 

61

%

Non-GAAP research and development expense as a percentage of revenue

 

48

%

 

 

42

%

 

 

46

%

 

 

44

%

 

 

 

 

 

 

 

 

Sales and marketing

 

 

 

 

 

 

 

GAAP sales and marketing expense

$

100,908

 

 

$

74,888

 

 

$

204,847

 

 

$

144,681

 

Add:

 

 

 

 

 

 

 

Stock-based compensation expense

 

(23,194

)

 

 

(14,523

)

 

 

(47,028

)

 

 

(26,560

)

Employer tax related to employee stock transactions

 

(478

)

 

 

(857

)

 

 

(1,998

)

 

 

(3,085

)

Amortization of intangible assets expense

 

(6,980

)

 

 

(1,373

)

 

 

(14,022

)

 

 

(2,655

)

Restructuring charges

 

(1,582

)

 

 

?

 

 

 

(1,582

)

 

 

?

 

Non-GAAP sales and marketing expense

$

68,674

 

 

$

58,135

 

 

$

140,217

 

 

$

112,381

 

GAAP sales and marketing expense as a percentage of revenue

 

34

%

 

 

27

%

 

 

33

%

 

 

28

%

Non-GAAP sales and marketing expense as a percentage of revenue

 

23

%

 

 

21

%

 

 

23

%

 

 

22

%

General and administrative

 

 

 

 

 

 

 

GAAP general and administrative expense

$

81,005

 

 

$

135,917

 

 

$

153,480

 

 

$

199,049

 

Add:

 

 

 

 

 

 

 

Stock-based compensation expense

 

(20,981

)

 

 

(32,310

)

 

 

(36,527

)

 

 

(50,067

)

Employer tax related to employee stock transactions

 

(390

)

 

 

(1,409

)

 

 

(1,460

)

 

 

(2,780

)

Legal entity reorganization costs

 

(2,315

)

 

 

?

 

 

 

(4,645

)

 

 

?

 

Acquisition-related costs

 

(3,437

)

 

 

(2,470

)

 

 

(4,518

)

 

 

(3,346

)

Restructuring charges

 

(1,893

)

 

 

?

 

 

 

(1,893

)

 

 

?

 

Lease termination expense

 

?

 

 

 

(49,795

)

 

 

?

 

 

 

(49,795

)

Non-GAAP general and administrative expense

$

51,989

 

 

$

49,933

 

 

$

104,437

 

 

$

93,061

 

GAAP general and administrative expense as a percentage of revenue

 

27

%

 

 

50

%

 

 

25

%

 

 

39

%

Non-GAAP general and administrative expense as a percentage of revenue

 

18

%

 

 

18

%

 

 

17

%

 

 

18

%

 

 

 

 

 

 

 

 

Loss from operations reconciliation

 

 

 

 

 

 

 

GAAP loss from operations

$

(197,666

)

 

$

(149,184

)

 

$

(368,827

)

 

$

(260,086

)

Add:

 

 

 

 

 

 

 

Stock-based compensation expense

 

105,995

 

 

 

85,400

 

 

 

209,422

 

 

 

151,961

 

Employer tax related to employee stock transactions

 

3,028

 

 

 

6,126

 

 

 

12,780

 

 

 

22,584

 

Amortization of intangible assets expense

 

33,131

 

 

 

4,709

 

 

 

65,833

 

 

 

9,168

 

Legal entity reorganization costs

 

2,315

 

 

 

?

 

 

 

4,645

 

 

 

?

 

Acquisition-related costs

 

3,437

 

 

 

2,470

 

 

 

4,518

 

 

 

3,346

 

Restructuring charges

 

5,635

 

 

 

?

 

 

 

5,635

 

 

 

?

 

Lease termination expense

 

?

 

 

 

49,795

 

 

 

?

 

 

 

49,795

 

Non-GAAP loss from operations

$

(44,125

)

 

$

(684

)

 

$

(65,994

)

 

$

(23,232

)

GAAP operating margin

 

(67

)%

 

 

(55

)%

 

 

(60

)%

 

 

(51

)%

Non-GAAP operating margin

 

(15

)%

 

 

?

%

 

 

(11

)%

 

 

(5

)%

 

 

 

 

 

 

 

 

Net loss and net loss per share reconciliation

 

 

 

 

 

 

 

GAAP net loss

$

(204,158

)

 

$

(148,342

)

 

$

(381,713

)

 

$

(255,802

)

Add:

 

 

 

 

 

 

 

Stock-based compensation expense

 

105,995

 

 

 

85,400

 

 

 

209,422

 

 

 

151,961

 

Employer tax related to employee stock transactions

 

3,028

 

 

 

6,126

 

 

 

12,780

 

 

 

22,584

 

Amortization of intangible assets expense

 

33,131

 

 

 

4,709

 

 

 

65,833

 

 

 

9,168

 

Legal entity reorganization costs

 

2,315

 

 

 

?

 

 

 

4,645

 

 

 

?

 

Acquisition-related costs

 

3,437

 

 

 

2,470

 

 

 

4,518

 

 

 

3,346

 

Restructuring charges

 

5,635

 

 

 

?

 

 

 

5,635

 

 

 

?

 

Lease termination expense

 

?

 

 

 

49,795

 

 

 

?

 

 

 

49,795

 

Income tax effect of non-GAAP adjustments

 

(2,520

)

 

 

(1,499

)

 

 

1,500

 

 

 

(8,312

)

Non-GAAP net loss

$

(53,137

)

 

$

(1,341

)

 

$

(77,380

)

 

$

(27,260

)

GAAP net loss per share attributable to our common stockholders, basic and diluted

$

(0.69

)

 

$

(0.53

)

 

$

(1.29

)

 

$

(0.92

)

Total impact on net loss per share, basic and diluted, from non-GAAP adjustments

 

0.51

 

 

 

0.52

 

 

 

1.03

 

 

 

0.82

 

Non-GAAP net loss per share attributable to our common stockholders, basic and diluted

$

(0.18

)

 

$

(0.01

)

 

$

(0.26

)

 

$

(0.10

)

 

 

 

 

 

 

 

 

Weighted-average common shares used in GAAP net loss per share computation, basic and diluted

 

296,849

 

 

 

280,374

 

 

 

295,602

 

 

 

278,233

 

Weighted-average common shares used in non-GAAP net loss per share computation, basic and diluted

 

296,849

 

 

 

280,374

 

 

 

295,602

 

 

 

278,233

 

 

 

 

 

 

 

 

 

Free cash flow reconciliation

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

$

(42,870

)

 

$

(26,681

)

 

$

58,430

 

 

$

(115,563

)

Less:

 

 

 

 

 

 

 

Purchases of property and equipment

 

(15,428

)

 

 

(6,807

)

 

 

(30,357

)

 

 

(18,551

)

Free cash flow

$

(58,298

)

 

$

(33,488

)

 

$

28,073

 

 

$

(134,114

)

Net cash provided by (used in) investing activities

$

45,894

 

 

$

(114,139

)

 

$

10,434

 

 

$

(203,765

)

Net cash provided by financing activities

$

7,502

 

 

$

15,435

 

 

$

37,718

 

 

$

38,059

 

 


These press releases may also interest you

at 21:10
The Flowr Corporation ("Flowr" or the "Company") announces its financial results for the period ended September 30, 2022. All financial information in this news release is reported in thousands of Canadian dollars and represents results from...

at 21:10
Juan Monteverde, founder and managing partner of the class action firm Monteverde & Associates PC (the "M&A Class Action Firm"), a national securities firm rated Top 50 in the 2018-2021 ISS Securities Class Action Services Report and headquartered at...

at 21:03
The 19th International Finance Forum Annual Meeting will take place between December 2 to 4 in Guangzhou with packed meetings and events centred on the theme of "the Ever-Changing World: Reshaping Our Shared Future". The Meeting is co-organised by...

at 21:00
Full-Life Technologies, a fully integrated global radiotherapeutics company, today announced an agreement to acquire New Jersey-based Focus-X Therapeutics, a company developing targeted radiopharmaceuticals to treat cancer based on proprietary...

at 21:00
Cambridge Cognition, a leading technology company, which develops and markets digital solutions to assess brain health, and Luca Healthcare, China's category leader in developing and commercializing clinically validated digital health solutions,...

at 21:00
Juan Monteverde, founder and managing partner of the class action firm Monteverde & Associates PC (the "M&A Class Action Firm"), a national securities firm rated Top 50 in the 2018-2021 ISS Securities Class Action Services Report and headquartered at...



News published on 9 august 2022 at 16:15 and distributed by: