MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)--
Tintri, Inc. (NASDAQ: TNTR), a leading enabler of enterprise cloud, today reported results for its fourth quarter and fiscal year 2018 which ended on January 31, 2018.
“We are pleased with financial results that exceeded our revenue and EPS outlook, indicating the company has improved visibility into customer purchasing dynamics. We have taken a number of important actions to strengthen our balance sheet, improve our operating model, and reduce our cash burn,” said Ken Klein, Chairman and CEO at Tintri. “We also expanded our differentiated product portfolio and increased our footprint with existing customers.”
Business and Financial Highlights
- Q4 revenue of $28.9 million, better than the company’s guidance.
- Q4 net loss per share: ($1.19) per share GAAP and ($0.72) per share non-GAAP, better than the company’s guidance.
- Ken Klein, Chairman and CEO, will transition from his CEO role after a successor is found.
- Implemented work force reduction and lowered facilities footprint, as part of a plan to reduce FY19 operating expense by more than $70 million.
- Strengthened balance sheet by drawing on a $25 million note facility with certain existing stockholders.
- Tom Cashman promoted to Executive Vice President, Worldwide Sales and Alliances.
CEO and Sales Management Change
The company announced that
its Chairman and CEO, Ken Klein, will transition from his CEO role after
a successor is found. Mr. Klein expects to continue to serve as CEO and
as a Board member until the new CEO is appointed and an orderly
transition has occurred. The Board of Directors has initiated a search
for a successor to lead the company in its next stage of evolution and
has established a search process and engaged an executive search firm.
“On behalf of the Board, I would like to thank Ken for his 4 years of leadership and many contributions to Tintri,” said Harvey Jones, Tintri Board member. “Ken transformed the company and expanded Tintri’s technology differentiation in the market. The Board of Directors is grateful to Ken for his continued involvement as we conduct a comprehensive search for the company’s next CEO.”
“We made progress on our financial initiatives this quarter, by reporting a strong Q4, reducing our operating expenses, and strengthening our balance sheet. I am proud of the transformation the company has made and I believe the company is on the right trajectory,” said Ken Klein, CEO and Chairman. “I am ready to transition leadership to the right successor to propel the company forward.”
Tintri also announced that Tom Cashman has been promoted to Executive Vice President, Worldwide Sales and Alliances. Mr. Cashman joined Tintri in 2015, and had served most recently as Senior Vice President, International Sales and Global Alliances. Prior to joining the company, Mr. Cashman served in senior sales leadership capacities with Informix, Tivoli Systems, IBM, and CA Technologies.
Promissory Notes Financing
On Mar 2, 2018, the company
announced the issuance of Promissory Notes to certain existing
stockholders for aggregate gross proceeds of $25 million. The
Promissory Notes will have an interest rate of 8.0% per annum and are
scheduled to mature 18 months from the date of issuance.
Work Force and Facilities Restructuring
The company has
implemented a restructuring and reduction in force plan of approximately
20% of the company’s global workforce. On February 21, 2018, the company
also announced an early termination of a facility lease. The
restructuring, which consisted of a reduction in force and a termination
of a facility lease, is part of an overall plan to optimize the
company’s operating model.
The company expects to substantially complete the restructuring in its first quarter of fiscal year 2019, which ends on April 30, 2018. The company estimates it will incur approximately $4.8 million to $5.8 million of cash expenditures in connection with the restructuring, substantially all of which relate to severance costs and contract termination costs. Total restructuring expenses are estimated at $6.2 million to $7.2 million, substantially all of which related to severance costs, write-off of net leasehold costs, and contract termination costs. The company expects to recognize most of these charges in the first quarter of fiscal year 2019.
Fourth Quarter and Fiscal Year 2018 Financial Highlights
The
following tables summarize our consolidated financial results for the
fiscal quarters and years ended January 31, 2017, and January 31, 2018
(unaudited):
GAAP Quarterly Financial Information | ||||||||||||||||||||||||||||||
(in millions, except percentages and per share data) |
Three
Months Ended January 31, 2017 |
Three
Months Ended January 31, 2018 |
Year-over-
Year Change |
Year
Ended January 31, 2017 |
Year
Ended January 31, 2018 |
Year-over-
Year Change |
||||||||||||||||||||||||
Revenue | $ | 40.8 | $ | 28.9 | -29 | % | $ | 125.1 | $ | 125.9 | 1 | % | ||||||||||||||||||
Gross Profit | $ | 25.7 | $ | 16.0 | $ | (9.7 | ) | $ | 80.9 | $ | 73.0 | $ | (7.9 | ) | ||||||||||||||||
Gross Margin | 63.0 | % | 55.3 | % | -7.7 ppts | 64.7 | % | 58.0 | % | -6.7 ppts | ||||||||||||||||||||
Operating Loss | $ | (24.3 | ) | $ | (35.3 | ) | $ | (11.0 | ) | $ | (100.8 | ) | $ | (149.5 | ) | $ | (48.7 | ) | ||||||||||||
Operating Margin | -59.6 | % | -122.0 | % | -62.4 ppts | -80.6 | % | -118.7 | % | -38.1 ppts | ||||||||||||||||||||
Net Loss | $ | (25.5 | ) | $ | (37.4 | ) | $ | (11.9 | ) | $ | (105.8 | ) | $ | (157.7 | ) | $ | (51.9 | ) | ||||||||||||
Net Loss Attributable to Common Stockholders | $ | (25.5 | ) | $ | (37.4 | ) | $ | (11.9 | ) | $ | (105.8 | ) | $ | (137.9 | ) | $ | (32.1 | ) | ||||||||||||
Net Loss per Share Attributable to Common Stockholders | $ | (7.23 | ) | $ | (1.19 | ) | $ | 6.04 | $ | (30.73 | ) | $ | (6.98 | ) | $ | 23.75 | ||||||||||||||
Weighted-Average Shares (Basic and Diluted) | 3.5 | 31.3 | 27.8 | 3.4 | 19.8 | 16.4 |
Non-GAAP Quarterly Financial Information | ||||||||||||||||||||||||||||||
(in millions, except percentages and per share data) |
Three
Months Ended January 31, 2017 |
Three
Months Ended January 31, 2018 |
Year-over-
Year Change |
Year
Ended January 31, 2017 |
Year
Ended January 31, 2018 |
Year-over-
Year Change |
||||||||||||||||||||||||
Gross Margin | 63.4 | % | 59.1 | % | -4.3 ppts | 65.2 | % | 60.5 | % | -4.7 ppts | ||||||||||||||||||||
Operating Loss | $ | (21.2 | ) | $ | (20.6 | ) | $ | 0.6 | $ | (86.9 | ) | $ | (93.9 | ) | $ | (7.0 | ) | |||||||||||||
Operating Margin | -52.0 | % | -71.3 | % | -19.3 ppts | -69.5 | % | -74.6 | % | -5.1 ppts | ||||||||||||||||||||
Net Loss | $ | (22.5 | ) | $ | (22.6 | ) | $ | (0.1 | ) | $ | (92.0 | ) | $ | (101.9 | ) | $ | (9.9 | ) | ||||||||||||
Net Loss per Share | $ | (1.05 | ) | $ | (0.72 | ) | $ | 0.33 | $ | (4.29 | ) | $ | (3.56 | ) | $ | 0.73 | ||||||||||||||
Weighted-Average Shares (Basic and Diluted) | 21.5 | 31.3 | 9.8 | 21.4 | 28.7 | 7.3 | ||||||||||||||||||||||||
Free Cash Flow | $ | (13.1 | ) | $ | (22.6 | ) | $ | (9.5 | ) | $ | (74.7 | ) | $ | (98.3 | ) | $ | (23.6 | ) | ||||||||||||
Free Cash Flow % of Revenue | -32.1 | % | -78.0 | % | -45.9 ppts | -59.7 | % | -78.1 | % | -18.4 ppts |
A reconciliation between GAAP and non-GAAP information is provided at the end of this release.
First Quarter Fiscal Year 2019 Financial Outlook
As we look
ahead, we are providing the following outlook for the quarter ending
April 30, 2018. These guidance numbers are based on the existing revenue
standard (ASC 605). We expect:
- Revenue in the range of $20.0 to $21.0 million;
- Non-GAAP loss per share in the range of ($0.64) to ($0.68), using 32.6 million weighted-average shares outstanding.
If appropriate, we may update our outlook after we have completed assessing the impact of the new revenue standard (ASC 606), adopted and effective beginning February 1, 2018.
All forward-looking non-GAAP financial measures contained in this section titled “First Quarter Fiscal 2019 Financial Outlook” exclude stock-based compensation expense, payroll tax expense related to stock-based activities, legal fees related to securities lawsuits, and, as applicable, other special items. We have not reconciled guidance for non-GAAP loss per share to its most directly comparable GAAP measure because the items that have been excluded are uncertain and cannot be reasonably predicted. Accordingly, a reconciliation of the non-GAAP financial measure guidance to the corresponding GAAP measures is not available without unreasonable effort.
Conference Call and Webcast
Tintri is hosting a conference
call for analysts and investors to discuss its fourth quarter and fiscal
year 2018 results and outlook for its first quarter fiscal year 2019 at
1:30 p.m. Pacific Time today, March 5, 2018. Participants can listen in
via webcast by visiting the Investor Relations section of Tintri’s
website at ir.tintri.com
. Please go to the website at least 15 minutes early to register,
download, and install any necessary audio software. A replay of the
webcast will be available for 7 days after the call. The conference call
can also be accessed by dialing 1-844-379-5957 or +1-209-905-5964 and
using the conference ID 7669576. Following the call, an audio replay
will also be available by calling 1-855-859-2056 or +1-404-537-3406 and
entering the conference ID 7669576. The audio replay will be available
through 5:30 p.m. Pacific Time on March 12, 2018.
Forward-Looking Statements
This press release contains
forward-looking statements, including but not limited to statements
relating to our search for a new CEO; estimates of the magnitude of
workforce reductions; cash expenditures that may be made by the company
and non-cash charges that may be incurred by the company in connection
with the restructuring plan, and the changes in our senior management
team, and Mr. Klein’s continued service as interim Chief Executive
Officer and a member of our Board; anticipated changes to the company’s
operating model and cash flows; customer purchasing trends; estimated
revenues and non-GAAP loss per share for future fiscal periods; planned
reductions in operating expenses in FY2019; our competitive position and
environment; sales trends; and product releases. These forward-looking
statements are not historical facts, and instead are based on our
current expectations, estimates, opinions, and beliefs. Consequently,
you should not rely on these forward-looking statements. The accuracy of
such forward-looking statements depends upon future events, and involves
risks, uncertainties, and other factors beyond our control that may
cause these statements to be inaccurate and cause our actual results,
performance, or achievements to differ materially and adversely from
those anticipated or implied by such statements, including, among
others: our ability to hire a new CEO and the timing of such hiring; our
ability to reduce operating expenses in future periods; our ability to
comply with and/or modify terms of our outstanding debt; the impact of
the new revenue standard (ASC 606) on our revenue for the quarter ending
April 30, 2018 and future periods; our ability to attract and retain
employees; the rapid evolution of the markets in which we compete; our
ability to sustain or manage future growth effectively; factors that
could result in the significant fluctuation of our future quarterly
operating results, including, among other things, our revenue mix, the
timing and magnitude of orders, shipments, and acceptance of our
solutions in any given quarter, our ability to attract new and retain
existing end-customers, changes in the pricing of certain components of
our solutions, and fluctuations in demand and competitive pricing
pressures for our solutions; the introduction or acceleration of
adoption of competing solutions; failure to develop, or unexpected
difficulties or delays in developing, new product features or technology
on a timely or cost-effective basis; and other risks and uncertainties
included under the captions “Risk Factors” and “Management’s Discussion
and Analysis of Financial Condition and Results of Operations” in our
reports on file with the U.S. Securities and Exchange Commission
(“SEC”), which are available on our investor relations website at https://ir.tintri.com
and on the SEC website at www.sec.gov
, or that we may file with the SEC following the date of this press
release, including our Quarterly Report on Form 10-Q for the quarter
ended October 31, 2017. All statements provided in this release speak
only as of the date of this press release and, except as required by
law, we assume no obligation to update any forward-looking statements to
reflect actual results or subsequent events or circumstances.
Non-GAAP Financial Measures
To supplement our condensed
consolidated financial statements, which are prepared and presented in
accordance with GAAP, we use the following non-GAAP financial measures
and other key performance measures: non-GAAP gross profit, non-GAAP
gross margin, non-GAAP operating expenses, non-GAAP operating loss,
non-GAAP operating margin, non-GAAP net loss, non-GAAP net loss per
share, pro forma non-GAAP net loss per share, free cash flow, and free
cash flow as a percentage of revenue. In computing these non-GAAP
financial measures, we exclude the effects of certain items such as
stock-based compensation expense, restructuring charges, legal fees
related to securities lawsuits and other one-off activities, IPO-related
expenses not netted against IPO proceeds, deemed dividend to Series E
and E-1 Convertible Preferred Stock, adjustment to Series E, E-1, and F
Convertible Preferred Stock related to our IPO, and income tax-related
impact. Free cash flow is a performance measure that our management
believes provides useful information to management and investors about
the amount of cash generated by the business after necessary capital
expenditures, and we define free cash flow as net cash used in operating
activities less purchases of property and equipment. The presentation of
this financial information is not intended to be considered in isolation
or as a substitute for, or superior to, the financial information
prepared and presented in accordance with GAAP. We use these non-GAAP
financial measures and key performance measures for financial and
operational decision-making and as a means to evaluate period-to-period
comparisons. Our management believes that these non-GAAP financial
measures and key performance measures provide meaningful supplemental
information regarding our performance and liquidity by excluding certain
expenses and expenditures such as stock-based compensation expense that
may not be indicative of our ongoing core business operating results. We
believe that both management and investors benefit from referring to
these non-GAAP financial measures in assessing our performance and when
analyzing historical performance and liquidity, and planning,
forecasting, and analyzing future periods. However, these non-GAAP
financial and key performance measures have limitations as analytical
tools, and you should not consider them in isolation or as substitutes
for analysis of our results as reported under GAAP. Non-GAAP gross
profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP
operating loss, non-GAAP operating margin, non-GAAP net loss, non-GAAP
net loss per share, pro forma non-GAAP net loss per share, and free cash
flow are not substitutes for gross profit, gross margin, operating
expenses, loss from operations, operating margin, net loss or net loss
attributable to common stockholders, net loss per share or net loss per
share attributable to common stockholders, net loss per share or net
loss per share attributable to common stockholders, or net cash used in
operating activities, respectively. In addition, other companies,
including companies in our industry, may calculate non-GAAP financial
measures and key performance measures differently or may use other
measures to evaluate their performance, all of which could reduce the
usefulness of our non-GAAP financial measures and key performance
measures as tools for comparison. We urge you to review the
reconciliation of our non-GAAP financial measures and key performance
measures to the most directly comparable GAAP financial measures
included below in the tables captioned “Reconciliation of GAAP to
Non-GAAP Profit Measures,” and “Reconciliation of GAAP Net Cash Used In
Operating Activities to Non-GAAP Free Cash Flow,” and not to rely on any
single financial measure to evaluate our business.
About Tintri
Tintri (NASDAQ: TNTR) offers an enterprise
cloud infrastructure built on a public cloud-like web services
architecture and RESTful APIs. Organizations use Tintri all-flash
storage with scale-out and automation as a foundation for their own
clouds—to build agile development environments for cloud native
applications and to run mission critical enterprise applications. Tintri
enables users to guarantee the performance of their applications,
automate common IT tasks to reduce operating expenses, troubleshoot
across their infrastructure, and predict an organization’s needs to
scale—the underpinnings of a modern data center. That’s why leading
cloud service providers and enterprises, including Comcast, Chevron,
NASA, Toyota, United Healthcare, and 20% of the Fortune 100 companies,
trust Tintri with enterprise cloud. For more information, visit www.tintri.com
and follow us on Twitter: @Tintri. Tintri has used, and intends to
continue to use, its Investor Relations website and the Twitter account
of @Tintri as means of disclosing material non-public information and
for complying with its disclosure obligations under Regulation FD.
© 2018 Tintri, Inc. All rights reserved. Tintri and the Tintri logo are registered trademarks or trademarks of Tintri, Inc. in the United States and other countries. Other brand names mentioned herein are for identification purposes only and may be trademarks of their respective holder(s).
TINTRI, INC.
Condensed Consolidated Balance Sheets
(in
thousands, unaudited)
As of January 31, | ||||||||
2017 | 2018 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 48,048 | $ | 32,281 | ||||
Accounts receivable, net | 30,749 | 17,722 | ||||||
Inventories, net | 6,509 | 7,494 | ||||||
Prepaid and other current assets | 6,202 | 3,633 | ||||||
Total current assets | 91,508 | 61,130 | ||||||
Property and equipment, net | 10,410 | 12,246 | ||||||
Other long-term assets | 2,984 | 2,871 | ||||||
Total assets | $ | 104,902 | $ | 76,247 | ||||
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 15,674 | $ | 11,908 | ||||
Accrued and other current liabilities | 20,668 | 20,257 | ||||||
Deferred revenue, current | 28,056 | 31,679 | ||||||
Long-term debt, current portion | — | 18,962 | ||||||
Total current liabilities | 64,398 | 82,806 | ||||||
Deferred revenue, non-current | 28,389 | 29,982 | ||||||
Long-term debt | 48,914 | 49,676 | ||||||
Other long-term liabilities | 5,041 | 5,493 | ||||||
Total liabilities | 146,742 | 167,957 | ||||||
Commitments and contingencies | ||||||||
Convertible preferred stock | 257,141 | — | ||||||
Stockholders’ deficit: | ||||||||
Common stock | 1 | 2 | ||||||
Additional paid-in capital | 41,745 | 387,232 | ||||||
Notes receivables from stockholders | (1,544 | ) | (750 | ) | ||||
Accumulated other comprehensive loss | (466 | ) | (355 | ) | ||||
Accumulated deficit | (338,717 | ) | (476,628 | ) | ||||
Treasury stock | — | (1,211 | ) | |||||
Total stockholders’ deficit | (298,981 | ) | (91,710 | ) | ||||
Total liabilities, convertible preferred stock and stockholders’ deficit | $ | 104,902 | $ | 76,247 |
TINTRI, INC.
Condensed Consolidated Statements of
Operations
(in thousands, except share and per share data,
unaudited)
Year Ended January 31, | ||||||||||||
2016 | 2017 | 2018 | ||||||||||
Revenue: | ||||||||||||
Product | $ | 68,652 | $ | 97,330 | $ | 90,793 | ||||||
Support and maintenance | 17,360 | 27,775 | 35,111 | |||||||||
Total revenue | 86,012 | 125,105 | 125,904 | |||||||||
Cost of revenue: | ||||||||||||
Product | 25,138 | 34,738 | 38,959 | |||||||||
Support and maintenance | 7,110 | 9,437 | 13,907 | |||||||||
Total cost of revenue | 32,248 | 44,175 | 52,866 | |||||||||
Gross profit: | ||||||||||||
Product | 43,514 | 62,592 | 51,834 | |||||||||
Support and maintenance | 10,250 | 18,338 | 21,204 | |||||||||
Total gross profit | 53,764 | 80,930 | 73,038 | |||||||||
Operating expenses: | ||||||||||||
Research and development | 43,179 | 53,445 | 74,120 | |||||||||
Sales and marketing | 87,993 | 108,903 | 112,685 | |||||||||
General and administrative | 18,773 | 19,364 | 34,800 | |||||||||
Restructuring charges | — | — | 899 | |||||||||
Total operating expenses | 149,945 | 181,712 | 222,504 | |||||||||
Loss from operations | (96,181 | ) | (100,782 | ) | (149,466 | ) | ||||||
Other expense, net: | ||||||||||||
Interest expense | (4,407 | ) | (5,231 | ) | (8,448 | ) | ||||||
Other income, net | 254 | 677 | 733 | |||||||||
Total other expense, net | (4,153 | ) | (4,554 | ) | (7,715 | ) | ||||||
Loss before provision for income taxes | (100,334 | ) | (105,336 | ) | (157,181 | ) | ||||||
Provision for income taxes | 634 | 465 | 478 | |||||||||
Net loss | $ | (100,968 | ) | $ | (105,801 | ) | $ | (157,659 | ) | |||
Deemed dividend to Series E and E-1 Convertible Preferred Stock | $ | — | $ | — | $ | (6,588 | ) | |||||
Impact of adjustment to Series E, E-1 and F Convertible Preferred Stock | $ | — | $ | — | $ | 26,336 | ||||||
Net loss attributable to common stockholders | $ | (100,968 | ) | $ | (105,801 | ) | $ | (137,911 | ) | |||
Net loss per share attributable to common stockholders—basic and diluted | $ | (32.15 | ) | $ | (30.73 | ) | $ | (6.98 | ) | |||
Weighted-average shares used in computing net loss per share
|
3,140,947 | 3,442,549 | 19,763,684 |
TINTRI, INC.
Condensed Consolidated Statements of Cash
Flows
(in thousands, unaudited)
Year Ended January 31, | ||||||||||||
2016 | 2017 | 2018 | ||||||||||
Cash flows from operating activities: | ||||||||||||
Net loss | $ | (100,968 | ) | $ | (105,801 | ) | $ | (157,659 | ) | |||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||
Depreciation and amortization | 7,753 | 9,270 | 7,105 | |||||||||
Stock-based compensation expense | 9,755 | 13,834 | 51,818 | |||||||||
Excess tax benefit from stock-based compensation | — | 71 | — | |||||||||
Accretion of balloon payment | 947 | 603 | 1,709 | |||||||||
Amortization of debt issuance cost, credit facility fees and debt discounts | 670 | 239 | 241 | |||||||||
Restructuring charges | — | — | (974 | ) | ||||||||
Other | (39 | ) | (36 | ) | (16 | ) | ||||||
Changes in operating assets and liabilities: | ||||||||||||
Accounts receivable | (4,083 | ) | (10,036 | ) | 13,027 | |||||||
Inventories | 1,821 | (3,134 | ) | (1,024 | ) | |||||||
Prepaid expenses and other assets | (645 | ) | (1,383 | ) | 550 | |||||||
Payment of offering costs | — | (2,348 | ) | (4,253 | ) | |||||||
Accounts payable | (1,095 | ) | 7,291 | (6,354 | ) | |||||||
Deferred revenue | 18,842 | 14,581 | 5,216 | |||||||||
Accrued and other liabilities | 4,933 | 6,483 | (1,246 | ) | ||||||||
Net cash used in operating activities | (62,109 | ) | (70,366 | ) | (91,860 | ) | ||||||
Cash flows from investing activities: | ||||||||||||
Purchase of property and equipment | (10,914 | ) | (4,337 | ) | (6,415 | ) | ||||||
Purchase of investments | (70,419 | ) | (13,807 | ) | (11,513 | ) | ||||||
Proceeds from maturities of investments | 6,350 | 76,478 | 11,513 | |||||||||
Proceeds from disposition of investments | 18,574 | — | — | |||||||||
Net cash provided by (used in) investing activities | (56,409 | ) | 58,334 | (6,415 | ) | |||||||
Cash flows from financing activities: | ||||||||||||
Payment on capital lease financing | (300 | ) | (240 | ) | (234 | ) | ||||||
Proceeds from issuance of convertible preferred stock, net of issuance costs | 122,770 | — | — | |||||||||
Proceeds from revolving line of credit | 7,000 | 6,962 | 5,000 | |||||||||
Proceeds from term loan | 35,000 | — | 15,000 | |||||||||
Repayment of revolving line of credit | (6,000 | ) | — | — | ||||||||
Proceeds from initial public offering, net of underwriting discounts and commissions | — | — | 62,314 | |||||||||
Proceeds from repayment of employee notes receivable | — | 411 | — | |||||||||
Proceeds from exercise of stock options | 3,132 | 2,292 | 470 | |||||||||
Repurchase of common stock | (5 | ) | — | — | ||||||||
Net cash provided by financing activities | 161,597 | 9,425 | 82,550 | |||||||||
Foreign exchange impact on cash and cash equivalents | (2 | ) | (61 | ) | (42 | ) | ||||||
Net increase (decrease) in cash and cash equivalents | 43,077 | (2,668 | ) | (15,767 | ) | |||||||
Cash and cash equivalents, beginning of period | 7,639 | 50,716 | 48,048 | |||||||||
Cash and cash equivalents, end of period | $ | 50,716 | $ | 48,048 | $ | 32,281 |
Reconciliation of GAAP to Non-GAAP Profit Measures |
||||||||||||||||
GAAP | Non-GAAP Adjustments | Non-GAAP | ||||||||||||||
Three Months |
Stock-based |
Income tax |
Three Months |
|||||||||||||
Gross profit | 25,694 | 147 | 25,841 | |||||||||||||
Gross margin | 63.0 | % | 63.4 | % | ||||||||||||
Operating expenses | ||||||||||||||||
Research and development | 13,570 | (1,137 | ) | 12,433 | ||||||||||||
Sales and marketing | 31,579 | (906 | ) | 30,673 | ||||||||||||
General and administrative | 4,823 | (902 | ) | 3,921 | ||||||||||||
Total operating expenses | 49,972 | (2,945 | ) | 47,027 | ||||||||||||
Loss from operations | (24,278 | ) | 3,092 | (21,186 | ) | |||||||||||
Operating margin | -59.6 | % | -52.0 | % | ||||||||||||
Net loss attributable to common stockholders | (25,548 | ) | 3,092 | (81 | ) | (22,537 | ) | |||||||||
Net loss per share attributable to common stockholders, basic and diluted | (7.23 | ) | ||||||||||||||
Pro forma net loss per share, basic and diluted | (1.19 | ) | 0.14 | — | (1.05 | ) | ||||||||||
Weighted-shares outstanding, basic and diluted | 3,532,145 | 3,532,145 | ||||||||||||||
Pro forma adjustment (1) | 17,992,973 | 17,992,973 | ||||||||||||||
Pro forma weighted-shares outstanding, basic and diluted | 21,525,118 | 21,525,118 | ||||||||||||||
(1) To reflect assumed conversion of convertible preferred stock as of the beginning of the period |
Reconciliation of GAAP to Non-GAAP Profit Measures |
||||||||||||||||||||
GAAP | Non-GAAP Adjustments | Non-GAAP | ||||||||||||||||||
Three Months |
Stock-based |
Other |
Income tax |
Three Months |
||||||||||||||||
Gross profit | 15,997 | 1,085 | 17,082 | |||||||||||||||||
Gross margin | 55.3 | % | 59.1 | % | ||||||||||||||||
Operating expenses | ||||||||||||||||||||
Research and development | 18,830 | (6,836 | ) | 11,994 | ||||||||||||||||
Sales and marketing | 24,201 | (2,282 | ) | 21,919 | ||||||||||||||||
General and administrative | 8,236 | (3,845 | ) | (607 | ) | 3,784 | ||||||||||||||
Restructuring charges | 9 | (9 | ) | — | ||||||||||||||||
Total operating expenses | 51,276 | (12,963 | ) | (616 | ) | 37,697 | ||||||||||||||
Loss from operations | (35,279 | ) | 14,048 | 616 | (20,615 | ) | ||||||||||||||
Operating margin | -122.0 | % | -71.3 | % | ||||||||||||||||
Net loss attributable to common stockholders | (37,387 | ) | 14,048 | 616 | 143 | (22,580 | ) | |||||||||||||
Net loss per share attributable to common stockholders, basic and diluted | (1.19 | ) | 0.45 | 0.02 | — | (0.72 | ) | |||||||||||||
Weighted-shares outstanding, basic and diluted | 31,323,004 | 31,323,004 | ||||||||||||||||||
(1) Restructuring charges and legal fees related to securities lawsuits and other one-off activities. |
Reconciliation of GAAP to Non-GAAP Profit Measures |
||||||||||||||||
GAAP | Non-GAAP Adjustments | Non-GAAP | ||||||||||||||
Year |
Stock-based |
Income tax |
Year |
|||||||||||||
Gross profit | 80,930 | 587 | 81,517 | |||||||||||||
Gross margin | 64.7 | % | 65.2 | % | ||||||||||||
Operating expenses | ||||||||||||||||
Research and development | 53,445 | (5,227 | ) | 48,218 | ||||||||||||
Sales and marketing | 108,903 | (4,115 | ) | 104,788 | ||||||||||||
General and administrative | 19,364 | (3,905 | ) | 15,459 | ||||||||||||
Total operating expenses | 181,712 | (13,247 | ) | 168,465 | ||||||||||||
Loss from operations | (100,782 | ) | 13,834 | (86,948 | ) | |||||||||||
Operating margin | -80.6 | % | -69.5 | % | ||||||||||||
Net loss attributable to common stockholders | (105,801 | ) | 13,834 | — | (91,967 | ) | ||||||||||
Net loss per share attributable to common stockholders, basic and diluted | (30.73 | ) | ||||||||||||||
Pro forma net loss per share, basic and diluted | (4.94 | ) | 0.65 | — | (4.29 | ) | ||||||||||
Weighted-shares outstanding, basic and diluted | 3,442,549 | 3,442,549 | ||||||||||||||
Pro forma adjustment (1) | 17,992,973 | 17,992,973 | ||||||||||||||
Pro forma weighted-shares outstanding, basic and diluted | 21,435,522 | 21,435,522 | ||||||||||||||
(1) To reflect assumed conversion of convertible preferred stock as of the beginning of the period |
Reconciliation of GAAP to Non-GAAP Profit Measures |
||||||||||||||||||||
GAAP | Non-GAAP Adjustments | Non-GAAP | ||||||||||||||||||
Year |
Stock-based |
Other |
Income tax |
Year |
||||||||||||||||
Gross profit | 73,038 | 3,191 | 76,229 | |||||||||||||||||
Gross margin | 58.0 | % | 60.5 | % | ||||||||||||||||
Operating expenses | ||||||||||||||||||||
Research and development | 74,120 | (21,608 | ) | (20 | ) | 52,492 | ||||||||||||||
Sales and marketing | 112,685 | (10,432 | ) | (984 | ) | 101,269 | ||||||||||||||
General and administrative | 34,800 | (16,587 | ) | (1,875 | ) | 16,338 | ||||||||||||||
Restructuring charges | 899 | (899 | ) | — | ||||||||||||||||
Total operating expenses | 222,504 | (48,627 | ) | (3,778 | ) | 170,099 | ||||||||||||||
Loss from operations | (149,466 | ) | 51,818 | 3,778 | (93,870 | ) | ||||||||||||||
Operating margin | -118.7 | % | -74.6 | % | ||||||||||||||||
Net loss | (157,659 | ) | 51,818 | 3,778 | 170 | (101,893 | ) | |||||||||||||
Deemed dividend | (6,588 | ) | 6,588 | — | ||||||||||||||||
Net loss adjustment (2) | 26,336 | (26,336 | ) | — | ||||||||||||||||
Net loss attributable to common stockholders | (137,911 | ) | 51,818 | (15,970 | ) | 170 | (101,893 | ) | ||||||||||||
Net loss per share attributable to common stockholders, basic and diluted | (6.98 | ) | ||||||||||||||||||
Pro forma net loss per share attributable to common stockholders,
basic |
(4.81 | ) | 1.81 | (0.56 | ) | — | (3.56 | ) | ||||||||||||
Weighted-shares outstanding, basic and diluted | 19,763,684 | 19,763,684 | ||||||||||||||||||
Pro forma adjustment (3) | 8,895,083 | 8,895,083 | ||||||||||||||||||
Pro forma weighted-shares outstanding, basic and diluted | 28,658,767 | 28,658,767 | ||||||||||||||||||
(1) Restructuring charges, legal fees related to securities lawsuits and other one-off activities, IPO-related expenses not netted against IPO proceeds, and deemed dividend to Series E and E-1 Convertible Preferred Stock. |
||||||||||||||||||||
(2) Adjustment to Series E, E-1, and F Convertible Preferred Stock related to IPO. |
||||||||||||||||||||
(3) To reflect assumed conversion of convertible preferred stock as of beginning of the year, and IPO shares as of the beginning of Q2. |
Reconciliation of GAAP Net Cash Used In Operating Activities to
Non-GAAP Free Cash Flow |
||||||||||||||||
Three Months Ended |
Three Months Ended |
Year Ended |
Year Ended |
|||||||||||||
Net cash used in operating activities | (12,162 | ) | (20,249 | ) | (70,366 | ) | (91,860 | ) | ||||||||
Less: Purchase of property and equipment | (906 | ) | (2,315 | ) | (4,337 | ) | (6,415 | ) | ||||||||
Free cash flow | (13,068 | ) | (22,564 | ) | (74,703 | ) | (98,275 | ) | ||||||||
Free cash flow % revenue | -32.1 | % | -78.0 | % | -59.7 | % | -78.1 | % |
Source: Tintri
View source version on businesswire.com: http://www.businesswire.com/news/home/20180305006161/en/