Document


 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
___________________
FORM 8-K
___________________

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): September 5, 2018

___________________
MONGODB, INC.
(Exact Name of Registrant as Specified in its Charter)
___________________
 
Delaware
001-38240
26-1463205
(State or Other Jurisdiction
of Incorporation)
(Commission File Number)
(IRS Employer
Identification No.)
 
 
 
229 W. 43rd Street, 5th Floor
New York, NY
 
10036
(Address of Principal Executive Offices)
 
(Zip Code)
646-727-4092
(Registrant’s Telephone Number, Including Area Code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)

___________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
¨
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☒
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
 





Item 2.02    Results of Operations and Financial Condition.
On September 5, 2018, MongoDB, Inc. (the “Company”) issued a press release announcing its financial results for the second quarter ended July 31, 2018. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8‑K and is incorporated herein by reference.
The information furnished under this Item 2.02, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or subject to the liabilities of that section. The information shall not be deemed incorporated by reference into any other filing with the Securities and Exchange Commission made by the Company, regardless of any general incorporation language in such filing.

Item 9.01    Financial Statements and Exhibits.
(d)    Exhibits
 
 
 
Exhibit No.
 
Description
99.1
 






SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
MONGODB, INC.
 
 
 
 
 
 
 
 
 
 
 
 
Dated: September 5, 2018
By:
 
/s/ Dev Ittycheria
 
 
 
Name: Dev Ittycheria
Title: President and Chief Executive Officer






Exhibit
Exhibit 99.1


MongoDB, Inc. Announces Second Quarter Fiscal 2019 Financial Results
Second Quarter Fiscal 2019 Total Revenue of $57.5 million, up 61% Year-over-Year
Over 7,400 Customers at July 31, 2018, up 72% Year-over-Year
MongoDB Atlas Revenue 18% of Total Q2 Revenue, up over 400% Year-over-Year
 
New York City, New York - September 5, 2018 - MongoDB, Inc. (NASDAQ: MDB), the leading modern, general purpose database platform, today announced its financial results for the second quarter ended July 31, 2018.
“MongoDB delivered outstanding performance across the board in the second quarter” said Dev Ittycheria, President and Chief Executive Officer of MongoDB. “We are seeing strong demand from both new and existing customers across a growing number of use cases, as evidenced by our 63% subscription revenue growth, demonstrating that MongoDB is quickly becoming the modern database platform of choice.”

Ittycheria added, “We pushed the pace of innovation with the release of MongoDB 4.0 and are excited about the introduction of new enterprise security features into MongoDB Atlas, our fully managed cloud database service, and the general availability of MongoDB Stitch, our serverless platform. Our investments in expanding engineering and go-to-market capabilities have positioned MongoDB to continue delivering high levels of growth as we disrupt the massive database market.”

Second Quarter Fiscal 2019 Financial Highlights
Revenue: Total revenue was $57.5 million, an increase of 61% year-over-year. Subscription revenue was $52.9 million, an increase of 63% year-over-year, and services revenue was $4.6 million, an increase of 48% year-over-year.
Gross Profit: Gross profit was $41.0 million, representing a 71% gross margin, as compared to a 71% gross margin in the prior-year period. Non-GAAP gross profit was $41.8 million, representing a 73% non-GAAP gross margin.
Loss from Operations: Loss from operations was $30.6 million, compared to $26.2 million in the year-ago period. Non-GAAP loss from operations was $21.6 million, compared to $21.2 million in the year-ago period.
Net Loss: Net loss was $31.2 million, or $0.61 per share based on 51.2 million weighted-average shares outstanding. This compares to $26.1 million, or $1.92 per share based on 13.6 million weighted-average shares outstanding, in the year-ago period. Non-GAAP net loss was $21.1 million, or $0.41 per share based on 51.2 million weighted-average shares outstanding. This compares to $21.2 million, or $0.52 per share based on 40.5 million non-GAAP weighted-average shares outstanding, in the year-ago period.
Cash Flow: As of July 31, 2018, MongoDB had $523.2 million in cash, cash equivalents, short-term investments and restricted cash. During the three months ended July 31, 2018, MongoDB used $16.9 million of cash in operations and $1.2 million in capital expenditures, leading to negative free cash flow of $18.0 million, compared to negative free cash flow of $16.1 million in the year-ago period. Our cash balance reflects the $254 million of proceeds in the quarter from the issuance of our 0.75% senior convertible notes due 2024, net of issuance and capped call costs.
A reconciliation of each Non-GAAP measure to the most directly comparable GAAP measure has been provided in the financial statement tables included at the end of this press release. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures.”

1


Second Quarter Fiscal 2019 and Recent Business Highlights
MongoDB saw tremendous community enthusiasm as it hosted its annual MongoDB World conference June 26-27 in New York City. More than 2,000 developers, customers, partners and investors traveled from across the world to attend and were joined by more than 200,000 livestream participants as numerous industry leaders from a variety of different organizations shared how MongoDB is transforming their businesses.
MongoDB made several significant product announcements, including the release of MongoDB 4.0, which encompassed the availability of multi-document ACID transactions. The company believes this makes MongoDB the best choice for mission critical use cases and will make it easier than ever for customers to choose MongoDB as their default database platform. The general availability of MongoDB Stitch, the company’s serverless platform, exposes advanced database functionality directly to mobile and web applications while providing the robust security and privacy controls expected in today’s environment.
MongoDB Atlas, the company’s managed cloud database-as-a-service offering, continues to see significant momentum in both self-service and direct sales channels, driven by the popularity of MongoDB and major secular trends around public cloud adoption and database modernization. Atlas added approximately 1,000 customers in the quarter. Atlas revenue was up 400% year-over-year and represented 18% of total revenue for the quarter. With Global Clusters now available in MongoDB Atlas, customers can easily create sophisticated policies to strategically distribute data closer to their users for low-latency performance. Global Clusters also facilitate compliance with regulatory requirements like GDPR by ensuring that selected data is isolated within particular geographic boundaries.
Business Outlook
Based on information as of today, September 5, 2018, MongoDB is issuing the following financial guidance for the third quarter and full year fiscal 2019:
 
Third Quarter Fiscal 2019
Full Year Fiscal 2019
Revenue
$59.0 million to $60.0 million
$228 million to $230 million
Non-GAAP Loss from Operations
$(21.0) million to $(20.0) million
$(84.0) million to $(82.0) million
Non-GAAP Net Loss per Share
$(0.40) to $(0.38)
$(1.66) to $(1.62)
Reconciliation of non-GAAP loss from operations and non-GAAP net loss per share guidance to the most directly comparable GAAP measures is not available without unreasonable efforts on a forward-looking basis due to the high variability, complexity and low visibility with respect to the charges excluded from these non-GAAP measures; in particular, the measures and effects of stock-based compensation expense specific to equity compensation awards that are directly impacted by unpredictable fluctuations in our stock price. We expect the variability of the above charges to have a significant, and potentially unpredictable, impact on our future GAAP financial results.
Conference Call Information
MongoDB will host a conference call today, September 5, 2018, at 5:00 p.m. (Eastern Time) to discuss its financial results and business outlook. A live webcast of the call will be available on the “Investor Relations” page of MongoDB’s website at http://investors.mongodb.com. To access the call by phone, dial 800-289-0438 (domestic) or 323-794-2423 (international). A replay of this conference call will be available for a limited time at 844-512-2921 (domestic) or 412-317-6671 (international). The replay conference ID is 9763217. A replay of the webcast will also be available for a limited time at http://investors.mongodb.com.

2


About MongoDB
MongoDB is the leading modern, general purpose database platform, designed to unleash the power of software and data for developers and the applications they build. Headquartered in New York, MongoDB has more than 7,400 customers in over 100 countries. The MongoDB database platform has been downloaded over 40 million times and there have been more than one million MongoDB University registrations.
Forward-Looking Statements
This press release includes certain “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, including statements concerning our financial guidance for the third fiscal quarter and full year fiscal 2019, our go-to-market and growth strategies, our introduction of future product enhancements and the potential advantages of those enhancements,our ability to expand our leadership position and drive revenue growth, and the anticipated benefits of our platform for our customers and partners. These forward-looking statements include, but are not limited to, plans, objectives, expectations and intentions and other statements contained in this press release that are not historical facts and statements identified by words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “project,” “will,” “would” or the negative or plural of these words or similar expressions or variations. These forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made. Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking statements and are subject to a variety of assumptions, uncertainties, risks and factors that are beyond our control including, without limitation: our limited operating history; our history of losses; failure of our database platform to satisfy customer demands; our investments in new products and our ability to introduce new features, services or enhancements; the effects of increased competition; our ability to effectively expand our sales and marketing organization; our ability to continue to build and maintain credibility with the developer community; our ability to add new customers or increase sales to our existing customers; our ability to maintain, protect, enforce and enhance our intellectual property; the growth and expansion of the market for database products and our ability to penetrate that market; our ability to maintain the security of our software and adequately address privacy concerns; our ability to manage our growth effectively and successfully recruit additional highly-qualified personnel; the price volatility of our common stock; and those risks detailed from time-to-time under the caption “Risk Factors” and elsewhere in our Securities and Exchange Commission (“SEC”) filings and reports, including our Annual Report on Form 10-K filed on March 30, 2018, as well as future filings and reports by us. Except as required by law, we undertake no duty or obligation to update any forward-looking statements contained in this release as a result of new information, future events, changes in expectations or otherwise.
Non-GAAP Financial Measures
This press release includes the following financial measures defined as non-GAAP financial measures by the SEC: non-GAAP gross profit, non-GAAP gross margin, non-GAAP loss from operations, non-GAAP net loss, non-GAAP net loss per share and free cash flow. Non-GAAP gross profit, non-GAAP gross margin, non-GAAP loss from operations and non-GAAP net loss exclude stock-based compensation expense and, in the case of non-GAAP net loss, non-cash interest expense related to our convertible senior notes and change in fair value of warrant liability. Non-GAAP net loss per share is calculated by dividing non-GAAP net loss by the weighted-average shares used to compute net loss per share attributable to common stockholders, basic and diluted, and for periods prior to and including the period in which we completed our initial public offering, giving effect to the conversion of preferred stock at the beginning of the period. MongoDB uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating MongoDB’s ongoing operational performance. MongoDB believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing its financial results with other companies in MongoDB’s industry, many of which present similar non-GAAP financial measures to investors.

3


Free cash flow represents net cash used in operating activities less capital expenditures and capitalized software development costs, if any. MongoDB uses free cash flow to understand and evaluate its liquidity and to generate future operating plans. The exclusion of capital expenditures and amounts capitalized for software development facilitates comparisons of MongoDB’s liquidity on a period-to-period basis and excludes items that it does not consider to be indicative of its liquidity. MongoDB believes that free cash flow is a measure of liquidity that provides useful information to investors in understanding and evaluating the strength of its liquidity and future ability to generate cash that can be used for strategic opportunities or investing in its business in the same manner as MongoDB’s management and board of directors.
Non-GAAP financial measures have limitations as an analytical tool and should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. In particular, other companies may report non-GAAP gross profit, non-GAAP gross margin, non-GAAP loss from operations, non-GAAP net loss, non-GAAP net loss per share, free cash flow or similarly titled measures but calculate them differently, which reduces their usefulness as comparative measures. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures, as presented below. This earnings press release and any future releases containing such non-GAAP reconciliations can also be found on the Investor Relations page of MongoDB’s website at http://investors.mongodb.com.
Investor Relations
Brian Denyeau
ICR for MongoDB
646-277-1251
ir@mongodb.com

Media Relations
Mark Wheeler
MongoDB
866-237-8815 x7186
communications@mongodb.com


4


MONGODB, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share data)
(unaudited)
 
July 31, 2018
 
January 31, 2018
Assets
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
122,771

 
$
61,902

Short-term investments
399,906

 
217,072

Accounts receivable, net of allowance for doubtful accounts of $1,651 and $1,238 as of July 31, 2018 and January 31, 2018, respectively
38,340

 
46,872

Deferred commissions
14,857

 
11,820

Prepaid expenses and other current assets
7,832

 
5,884

Total current assets
583,706

 
343,550

Property and equipment, net
70,374

 
59,557

Goodwill
1,700

 
1,700

Acquired intangible assets, net
1,185

 
1,627

Deferred tax assets
300

 
326

Other assets
6,665

 
8,436

Total assets
$
663,930

 
$
415,196

Liabilities and Stockholders’ Equity
 
 
 
Current liabilities:
 
 
 
Accounts payable
$
2,256

 
$
2,261

Accrued compensation and benefits
14,981

 
17,433

Other accrued liabilities
13,473

 
8,423

Deferred revenue
125,526

 
114,500

Total current liabilities
156,236

 
142,617

Deferred rent, non-current
1,842

 
925

Deferred tax liability, non-current
39

 
18

Deferred revenue, non-current
20,235

 
22,930

Convertible senior notes, net
210,553

 

Other liabilities, non-current
66,401

 
55,213

Total liabilities
455,306

 
221,703

Stockholders’ equity:
 
 
 
Class A common stock, par value of $0.001 per share; 1,000,000,000 shares authorized as of July 31, 2018 and January 31, 2018; 29,991,734 and 13,303,028 shares issued and outstanding as of July 31, 2018 and January 31, 2018, respectively
30

 
13

Class B common stock, par value of $0.001 per share; 100,000,000 shares authorized as of July 31, 2018 and January 31, 2018; 22,192,877 and 37,371,914 shares issued as of July 31, 2018 and January 31, 2018, respectively; 22,093,506 and 37,272,543 shares outstanding as of July 31, 2018 and January 31, 2018, respectively
22

 
38

Additional paid-in capital
714,401

 
638,680

Treasury stock, 99,371 shares (repurchased at an average of $13.27 per share) as of July 31, 2018 and January 31, 2018
(1,319
)
 
(1,319
)
Accumulated other comprehensive loss
(340
)
 
(159
)
Accumulated deficit
(504,170
)
 
(443,760
)
Total stockholders’ equity
208,624

 
193,493

Total liabilities and stockholders’ equity
$
663,930

 
$
415,196



5


MONGODB, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except share and per share data)
(unaudited)
 
Three Months Ended July 31,
 
Six Months Ended July 31,
 
2018
 
2017
 
2018
 
2017
Revenue:
 
 
 
 
 
 
 
Subscription
$
52,933

 
$
32,531

 
$
97,498

 
$
61,718

Services
4,557

 
3,069

 
8,214

 
6,272

Total revenue
57,490

 
35,600

 
105,712

 
67,990

Cost of revenue(1):
 
 
 
 
 
 
 
Subscription
12,116

 
7,215

 
22,186

 
13,765

Services
4,378

 
2,973

 
8,057

 
5,622

Total cost of revenue
16,494

 
10,188

 
30,243

 
19,387

Gross profit
40,996

 
25,412

 
75,469

 
48,603

Operating expenses:
 
 
 
 
 
 
 
Sales and marketing(1)   
37,880

 
26,892

 
71,769

 
49,037

Research and development(1)   
21,430

 
15,749

 
40,075

 
28,826

General and administrative(1)   
12,254

 
8,933

 
23,481

 
16,704

Total operating expenses
71,564

 
51,574

 
135,325

 
94,567

Loss from operations
(30,568
)
 
(26,162
)
 
(59,856
)
 
(45,964
)
Other income (loss), net
(432
)
 
335

 
159

 
676

Loss before provision for income taxes
(31,000
)
 
(25,827
)
 
(59,697
)
 
(45,288
)
Provision for income taxes
246

 
252

 
713

 
481

Net loss
$
(31,246
)
 
$
(26,079
)
 
$
(60,410
)
 
$
(45,769
)
Net loss per share, basic and diluted
$
(0.61
)
 
$
(1.92
)
 
$
(1.19
)
 
$
(3.42
)
Weighted-average shares used to compute net loss per share, basic and diluted
51,185,258

 
13,600,435

 
50,784,422

 
13,386,109


 
(1) 
Includes stock‑based compensation expense as follows:
 
Three Months Ended July 31,
 
Six Months Ended July 31,
 
2018
 
2017
 
2018
 
2017
Cost of revenue—subscription
$
489

 
$
170

 
$
848

 
$
321

Cost of revenue—services
281

 
98

 
465

 
170

Sales and marketing
2,129

 
1,482

 
4,347

 
2,697

Research and development
2,904

 
1,322

 
5,110

 
2,567

General and administrative
3,206

 
1,845

 
5,816

 
3,616

Total stock‑based compensation expense
$
9,009

 
$
4,917

 
$
16,586

 
$
9,371



6


MONGODB, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
 
Three Months Ended July 31,
 
Six Months Ended July 31,
 
2018
 
2017
 
2018
 
2017
Cash flows from operating activities
 
 
 
 
 
 
 
Net loss
$
(31,246
)
 
$
(26,079
)
 
$
(60,410
)
 
$
(45,769
)
Adjustments to reconcile net loss to net cash used in operating activities:
 
 
 
 
 
 
 
Depreciation and amortization
806

 
963

 
1,623

 
1,860

Stock-based compensation
9,078

 
4,917

 
16,586

 
9,371

Amortization of debt discount and issuance costs
1,094

 

 
1,094

 

Deferred income taxes
43

 
(1
)
 
47

 
62

Change in fair value of warrant liability

 
(1
)
 

 
(101
)
Change in operating assets and liabilities:
 
 
 
 
 
 
 
Accounts receivable
(6,283
)
 
(6,401
)
 
8,029

 
(1,646
)
Prepaid expenses and other current assets
1,336

 
11

 
(1,910
)
 
(2,942
)
Deferred commissions
(744
)
 
(1,118
)
 
(1,320
)
 
(369
)
Other long-term assets
116

 
6

 
46

 
(634
)
Accounts payable
245

 
(1,142
)
 
(394
)
 
12

Deferred rent
445

 
303

 
917

 
190

Accrued liabilities
3,924

 
4,286

 
1,957

 
1,245

Deferred revenue
4,334

 
9,108

 
8,834

 
11,852

Net cash used in operating activities
(16,852
)
 
(15,148
)
 
(24,901
)
 
(26,869
)
Cash flows from investing activities
 
 
 
 
 
 
 
Purchases of property and equipment
(1,194
)
 
(914
)
 
(1,561
)
 
(1,626
)
Proceeds from maturities of marketable securities
60,000

 
17,000

 
118,000

 
64,230

Purchases of marketable securities
(300,467
)
 
(4,134
)
 
(300,467
)
 
(68,754
)
Net cash provided by (used in) investing activities
(241,661
)
 
11,952

 
(184,028
)
 
(6,150
)
Cash flows from financing activities
 
 
 
 
 
 
 
Proceeds from exercise of stock options, including early exercised stock options
7,818

 
1,334

 
8,106

 
5,984

Proceeds from the issuance of common stock under the Employee Stock Purchase Plan
5,626

 

 
5,626

 

Repurchase of early exercised stock options
(157
)
 
(70
)
 
(309
)
 
(74
)
Proceeds from borrowings on convertible senior notes, net of issuance costs
293,161

 

 
293,161

 

Payment for purchase of capped calls
(37,086
)
 

 
(37,086
)
 

Proceeds from tenant allowance related to build to suit lease
376

 

 
376

 

Proceeds from exercise of redeemable convertible preferred stock warrants

 
1

 

 
1

Payment of initial public offering costs

 
(1,177
)
 

 
(1,177
)
Net cash provided by financing activities
269,738

 
88

 
269,874

 
4,734

Effect of exchange rate changes on cash, cash equivalents, and restricted cash
(75
)
 
93

 
(83
)
 
160

Net increase (decrease) in cash, cash equivalents, and restricted cash
11,150

 
(3,015
)
 
60,862

 
(28,125
)
Cash, cash equivalents, and restricted cash, beginning of period
112,139

 
44,302

 
62,427

 
69,412

Cash, cash equivalents, and restricted cash, end of period
$
123,289

 
$
41,287

 
$
123,289

 
$
41,287



7


MONGODB, INC.
RECONCILIATION OF GAAP MEASURES TO NON-GAAP MEASURES
(in thousands, except share and per share data)
(unaudited)
 
Three Months Ended July 31,
 
Six Months Ended July 31,
 
2018
 
2017
 
2018
 
2017
Reconciliation of GAAP gross profit to non-GAAP gross profit:
 
 
 
 
 
 
 
Gross profit on a GAAP basis
$
40,996

 
$
25,412

 
$
75,469

 
$
48,603

Gross margin (Gross profit/Total revenue) on a GAAP basis
71
%
 
71
%
 
71
%
 
71
%
Add back:
 
 
 
 
 
 
 
Stock-based compensation expense: Cost of Revenue—Subscription
489

 
170

 
848

 
321

Stock-based compensation expense: Cost of Revenue—Services
281

 
98

 
465

 
170

Non-GAAP gross profit
$
41,766

 
$
25,680

 
$
76,782

 
$
49,094

Non-GAAP gross margin (Non-GAAP gross profit/Total revenue)
73
%
 
72
%
 
73
%
 
72
%
 
 
 
 
 
 
 
 
Reconciliation of GAAP loss from operations to non-GAAP loss from operations:
 
 
 
 
 
 
 
Loss from operations on a GAAP basis
$
(30,568
)
 
$
(26,162
)
 
$
(59,856
)
 
$
(45,964
)
Add back:
 
 
 
 
 
 
 
Stock-based compensation expense
9,009

 
4,917

 
16,586

 
9,371

Non-GAAP loss from operations
$
(21,559
)
 
$
(21,245
)
 
$
(43,270
)
 
$
(36,593
)
 
 
 
 
 
 
 
 
Reconciliation of GAAP net loss to non-GAAP net loss:
 
 
 
 
 
 
 
Net loss on a GAAP basis
$
(31,246
)
 
$
(26,079
)
 
$
(60,410
)
 
$
(45,769
)
Add back:
 
 
 
 
 
 
 
Stock-based compensation expense
9,009

 
4,917

 
16,586

 
9,371

Non-cash interest expense related to convertible senior notes
1,094

 

 
1,094

 

Change in fair value of warrant liability
 –

 
(1
)
 

 
(101
)
Non-GAAP net loss
$
(21,143
)
 
$
(21,163
)
 
$
(42,730
)
 
$
(36,499
)
 
 
 
 
 
 
 
 
Reconciliation of GAAP net loss per share, basic and diluted, to non-GAAP net loss per share, basic and diluted:
 
 
 
 
 
 
 
Net loss per share, basic and diluted, on a GAAP basis
$
(0.61
)
 
$
(1.92
)
 
$
(1.19
)
 
$
(3.42
)
Add back:
 
 
 
 
 
 
 
Stock-based compensation expense
0.18

 
0.36

 
0.33

 
0.70

Non-cash interest expense related to convertible senior notes
0.02

 

 
0.02

 

Change in fair value of warrant liability

 

 

 
(0.01
)
Impact of additional weighted-average shares giving effect to conversion of preferred stock at the beginning of the period

 
1.04

 

 
1.82

Non-GAAP net loss per share, basic and diluted
$
(0.41
)
 
$
(0.52
)
 
$
(0.84
)
 
$
(0.91
)
 
 
 
 
 
 
 
 
Reconciliation of GAAP weighted-average shares outstanding, basic and diluted, to non-GAAP weighted-average shares outstanding, basic and diluted, used to compute net loss per share:
 
 
 
 
 
 
 
Weighted-average shares used to compute net loss per share, basic and diluted, on a GAAP basis
51,185,258

 
13,600,435

 
50,784,422

 
13,386,109

Add back:
 
 
 
 
 
 
 
Additional weighted-average shares giving effect to conversion of preferred stock at the beginning of the period

 
26,920,022

 

 
26,910,099

Non-GAAP weighted-average shares used to compute net loss per share, basic and diluted
51,185,258

 
40,520,457

 
50,784,422

 
40,296,208


8


The following table presents a reconciliation of free cash flow to net cash used in operating activities, the most directly comparable GAAP measure, for each of the periods indicated (unaudited, in thousands):
 
Three Months Ended July 31,
 
Six Months Ended July 31,
 
2018
 
2017
 
2018
 
2017
Net cash used in operating activities
$
(16,852
)
 
$
(15,148
)
 
$
(24,901
)
 
$
(26,869
)
Capital expenditures
(1,194
)
 
(914
)
 
(1,561
)
 
(1,626
)
Capitalized software

 

 

 

Free cash flow
$
(18,046
)
 
$
(16,062
)
 
$
(26,462
)
 
$
(28,495
)




9